Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

IT - Software

Rating :
65/99

BSE: 517344 | NSE: MINDTECK

106.60
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 102.00
  • 109.50
  • 101.50
  • 103.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22190
  •  23.31
  •  300.20
  •  69.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 271.78
  • 8.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 212.20
  • 0.95%
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.90%
  • 0.50%
  • 16.93%
  • FII
  • DII
  • Others
  • 0.21%
  • 0.00%
  • 18.46%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.56
  • -3.45
  • -1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.69
  • 12.31
  • 49.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.69
  • 3.17
  • 58.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.15
  • 8.98
  • 9.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 0.94
  • 1.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.50
  • 12.55
  • 8.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
73.67
72.57
1.52%
75.72
72.72
4.13%
75.97
72.81
4.34%
73.42
68.62
7.00%
Expenses
69.20
65.16
6.20%
70.26
67.98
3.35%
69.82
68.44
2.02%
68.73
65.52
4.90%
EBITDA
4.47
7.41
-39.68%
5.46
4.74
15.19%
6.15
4.37
40.73%
4.69
3.10
51.29%
EBIDTM
6.07%
10.21%
7.21%
6.52%
8.10%
6.00%
6.39%
4.52%
Other Income
1.65
0.45
266.67%
1.05
1.00
5.00%
0.95
0.95
0.00%
1.42
2.15
-33.95%
Interest
0.24
0.32
-25.00%
0.21
0.35
-40.00%
0.18
0.44
-59.09%
0.29
0.54
-46.30%
Depreciation
1.27
1.48
-14.19%
1.16
1.43
-18.88%
1.21
1.72
-29.65%
1.38
1.76
-21.59%
PBT
4.61
6.06
-23.93%
5.14
3.96
29.80%
5.71
3.16
80.70%
22.62
2.95
666.78%
Tax
1.62
0.64
153.12%
0.69
2.51
-72.51%
1.30
0.84
54.76%
1.16
1.28
-9.38%
PAT
2.99
5.42
-44.83%
4.45
1.45
206.90%
4.41
2.32
90.09%
21.46
1.67
1,185.03%
PATM
4.06%
7.47%
5.88%
1.99%
5.80%
3.19%
29.23%
2.43%
EPS
1.18
2.15
-45.12%
1.76
0.58
203.45%
1.75
0.92
90.22%
8.51
0.66
1,189.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
298.78
286.72
276.13
299.41
296.84
341.66
311.63
319.15
328.81
264.32
222.62
Net Sales Growth
4.21%
3.84%
-7.78%
0.87%
-13.12%
9.64%
-2.36%
-2.94%
24.40%
18.73%
 
Cost Of Goods Sold
63.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
235.10
286.72
276.13
299.41
296.84
341.66
311.63
319.15
328.81
264.32
222.62
GP Margin
78.69%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
278.01
267.10
272.66
296.77
295.57
330.68
290.95
289.98
299.85
261.67
224.33
Power & Fuel Cost
-
1.00
1.57
1.58
1.48
1.12
1.36
1.45
1.40
1.46
1.41
% Of Sales
-
0.35%
0.57%
0.53%
0.50%
0.33%
0.44%
0.45%
0.43%
0.55%
0.63%
Employee Cost
-
194.78
199.24
202.81
204.38
222.82
198.49
186.44
203.90
181.33
147.12
% Of Sales
-
67.93%
72.15%
67.74%
68.85%
65.22%
63.69%
58.42%
62.01%
68.60%
66.09%
Manufacturing Exp.
-
6.18
7.58
16.63
7.49
5.82
9.06
7.92
3.40
3.40
2.91
% Of Sales
-
2.16%
2.75%
5.55%
2.52%
1.70%
2.91%
2.48%
1.03%
1.29%
1.31%
General & Admin Exp.
-
14.56
18.92
24.35
24.72
27.03
23.60
22.95
22.78
23.19
21.26
% Of Sales
-
5.08%
6.85%
8.13%
8.33%
7.91%
7.57%
7.19%
6.93%
8.77%
9.55%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.47
3.64
3.47
3.81
4.22
1.43
1.69
0.81
2.78
0.00
% Of Sales
-
0.51%
1.32%
1.16%
1.28%
1.24%
0.46%
0.53%
0.25%
1.05%
2.03%
EBITDA
20.77
19.62
3.47
2.64
1.27
10.98
20.68
29.17
28.96
2.65
-1.71
EBITDA Margin
6.95%
6.84%
1.26%
0.88%
0.43%
3.21%
6.64%
9.14%
8.81%
1.00%
-0.77%
Other Income
5.07
4.55
2.77
4.61
2.08
2.60
2.24
0.91
0.94
1.45
0.57
Interest
0.92
1.65
2.26
1.00
0.55
0.39
0.32
0.31
0.49
0.50
0.31
Depreciation
5.02
6.39
7.04
1.89
1.30
1.70
1.82
1.96
0.89
1.08
1.68
PBT
38.08
16.13
-3.06
4.36
1.50
11.49
20.78
27.81
28.53
2.52
-3.13
Tax
4.77
5.27
0.73
1.62
5.53
2.20
-5.15
8.62
9.92
1.46
1.93
Tax Rate
12.53%
32.67%
-1.14%
37.16%
-4608.33%
19.15%
-24.78%
31.00%
34.77%
57.94%
-61.66%
PAT
33.31
10.86
-64.80
2.74
-5.65
9.29
25.93
19.20
18.61
1.06
-5.06
PAT before Minority Interest
33.31
10.86
-64.80
2.74
-5.65
9.29
25.93
19.20
18.61
1.06
-5.06
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.15%
3.79%
-23.47%
0.92%
-1.90%
2.72%
8.32%
6.02%
5.66%
0.40%
-2.27%
PAT Growth
206.72%
-
-
-
-
-64.17%
35.05%
3.17%
1,655.66%
-
 
EPS
12.96
4.23
-25.21
1.07
-2.20
3.61
10.09
7.47
7.24
0.41
-1.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
139.85
129.63
195.43
191.76
196.54
189.28
163.53
147.09
128.77
126.43
Share Capital
25.21
25.21
25.21
25.21
24.97
24.76
24.65
24.56
24.52
24.45
Total Reserves
112.89
102.61
166.60
163.55
169.46
163.77
138.12
121.76
103.50
100.75
Non-Current Liabilities
3.84
14.35
8.09
4.19
-1.69
4.21
4.18
3.61
4.28
2.02
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.10
8.95
9.77
6.58
1.82
5.39
4.49
3.67
3.81
2.10
Current Liabilities
58.58
37.38
33.67
36.72
41.40
36.44
50.83
43.72
36.22
28.56
Trade Payables
13.50
12.84
14.79
9.88
14.68
16.31
20.65
14.81
15.09
11.95
Other Current Liabilities
19.54
17.15
13.27
13.26
13.28
10.93
11.09
10.97
12.74
9.49
Short Term Borrowings
18.08
0.00
0.00
0.01
1.01
0.00
0.00
0.00
1.03
0.00
Short Term Provisions
7.46
7.39
5.61
13.57
12.44
9.19
19.08
17.94
7.37
7.12
Total Liabilities
202.27
181.36
237.19
232.67
236.25
229.93
218.54
194.42
169.27
157.01
Net Block
37.12
50.13
100.11
96.36
89.15
90.82
91.92
91.61
89.87
89.88
Gross Block
50.09
61.34
104.89
99.08
90.59
107.97
107.03
104.58
103.11
102.70
Accumulated Depreciation
12.97
11.21
4.78
2.72
1.44
17.15
15.11
12.97
13.23
12.82
Non Current Assets
47.55
67.63
114.72
109.99
101.13
103.85
106.18
106.66
103.08
99.42
Capital Work in Progress
0.00
0.00
0.00
0.00
0.37
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.65
1.02
0.68
0.70
0.72
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
9.51
16.31
12.66
12.17
9.93
10.65
10.49
10.11
7.53
4.61
Other Non Current Assets
0.27
0.17
1.27
0.76
0.95
2.38
3.76
4.94
5.68
4.93
Current Assets
154.72
113.73
122.47
122.68
135.12
126.08
112.35
87.76
66.19
57.58
Current Investments
0.00
0.43
13.51
8.10
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
50.36
57.04
70.73
57.34
70.20
58.00
61.69
56.85
46.68
34.03
Cash & Bank
77.66
29.39
10.52
31.20
39.14
50.54
34.39
15.40
7.71
10.61
Other Current Assets
26.70
24.25
21.09
20.98
25.78
17.55
16.26
15.51
11.80
12.95
Short Term Loans & Adv.
0.78
2.62
6.62
5.06
8.32
0.77
0.85
0.49
1.47
3.27
Net Current Assets
96.14
76.35
88.80
85.96
93.72
89.65
61.53
44.04
29.96
29.03
Total Assets
202.27
181.36
237.19
232.67
236.25
229.93
218.53
194.42
169.27
157.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
33.71
15.16
-12.88
3.87
-11.59
17.95
22.97
14.37
-5.74
9.59
PBT
16.13
-64.07
4.36
-0.12
11.49
20.78
27.81
28.53
2.52
-3.13
Adjustment
5.71
69.74
-0.07
3.01
4.09
-0.01
1.47
1.15
1.03
3.23
Changes in Working Capital
11.82
12.85
-10.23
6.27
-21.37
3.55
-0.10
-8.55
-9.07
10.36
Cash after chg. in Working capital
33.66
18.52
-5.94
9.16
-5.79
24.31
29.19
21.13
-5.52
10.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.05
-3.36
-6.94
-5.29
-5.80
-6.36
-6.22
-6.75
-0.21
-0.87
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-25.29
12.34
-2.48
-12.39
1.29
0.86
-1.35
-2.40
-0.96
-0.63
Net Fixed Assets
10.13
-15.28
-5.49
-7.81
10.24
-0.58
-1.45
-0.75
-0.01
-0.56
Net Investments
0.45
69.69
-5.54
-8.30
-1.06
0.00
0.00
0.00
0.00
0.00
Others
-35.87
-42.07
8.55
3.72
-7.89
1.44
0.10
-1.65
-0.95
-0.07
Cash from Financing Activity
13.13
-9.30
-3.12
-3.37
-1.15
-2.59
-2.77
-4.25
3.95
-0.35
Net Cash Inflow / Outflow
21.55
18.20
-18.48
-11.89
-11.45
16.22
18.85
7.72
-2.75
8.60
Opening Cash & Equivalents
29.06
10.16
27.72
39.06
50.54
34.39
15.40
7.71
10.61
6.08
Closing Cash & Equivalent
50.58
29.06
10.16
27.72
39.14
50.54
34.39
15.40
7.71
10.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
54.78
50.70
76.08
74.88
77.87
76.15
66.04
59.57
52.21
51.20
ROA
5.66%
-30.96%
1.17%
-2.41%
3.98%
11.56%
9.30%
10.24%
0.65%
-3.21%
ROE
8.17%
-40.55%
1.44%
-2.95%
4.85%
14.76%
12.42%
13.57%
0.84%
-4.02%
ROCE
12.37%
-38.03%
2.77%
0.22%
6.14%
11.96%
18.11%
20.73%
2.33%
-2.21%
Fixed Asset Turnover
5.15
3.32
2.94
3.13
3.44
2.90
3.02
3.17
2.57
2.14
Receivable days
68.36
84.45
78.06
78.42
68.48
70.09
67.79
57.46
55.73
60.28
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
23.30
20.13
20.81
24.39
31.95
32.65
25.99
26.29
32.75
Cash Conversion Cycle
68.36
61.14
57.93
57.60
44.09
38.14
35.13
31.47
29.43
27.52
Total Debt/Equity
0.13
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.03
0.00
Interest Cover
10.78
-27.35
5.36
0.78
30.73
65.22
90.73
59.72
6.08
-9.16

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.