Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

IT - Software

Rating :
56/99

BSE: 517344 | NSE: MINDTECK

140.85
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 138.00
  • 142.90
  • 136.15
  • 136.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40606
  •  57.04
  •  300.20
  •  95.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 358.64
  • 20.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 281.73
  • 0.71%
  • 1.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.79%
  • 0.44%
  • 17.26%
  • FII
  • DII
  • Others
  • 0.24%
  • 0.00%
  • 18.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 0.13
  • 2.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.06
  • 72.59
  • 41.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.16
  • 41.88
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 9.02
  • 8.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 1.02
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 12.54
  • 8.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
84.07
75.97
10.66%
81.26
73.42
10.68%
73.67
72.57
1.52%
75.72
72.72
4.13%
Expenses
77.90
69.82
11.57%
74.68
68.73
8.66%
69.20
65.16
6.20%
70.26
67.98
3.35%
EBITDA
6.17
6.15
0.33%
6.58
4.69
40.30%
4.47
7.41
-39.68%
5.46
4.74
15.19%
EBIDTM
7.34%
8.10%
8.10%
6.39%
6.07%
10.21%
7.21%
6.52%
Other Income
1.03
0.95
8.42%
1.33
1.42
-6.34%
1.65
0.45
266.67%
1.05
1.00
5.00%
Interest
0.25
0.18
38.89%
0.25
0.29
-13.79%
0.24
0.32
-25.00%
0.21
0.35
-40.00%
Depreciation
1.10
1.21
-9.09%
1.22
1.38
-11.59%
1.27
1.48
-14.19%
1.16
1.43
-18.88%
PBT
5.85
5.71
2.45%
6.44
22.62
-71.53%
4.61
6.06
-23.93%
5.14
3.96
29.80%
Tax
1.12
1.30
-13.85%
1.32
1.16
13.79%
1.62
0.64
153.12%
0.69
2.51
-72.51%
PAT
4.73
4.41
7.26%
5.12
21.46
-76.14%
2.99
5.42
-44.83%
4.45
1.45
206.90%
PATM
5.63%
5.80%
6.30%
29.23%
4.06%
7.47%
5.88%
1.99%
EPS
1.87
1.75
6.86%
2.02
8.51
-76.26%
1.18
2.15
-45.12%
1.76
0.58
203.45%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
314.72
298.78
286.72
276.13
299.41
296.84
341.66
311.63
319.15
328.81
264.32
Net Sales Growth
6.80%
4.21%
3.84%
-7.78%
0.87%
-13.12%
9.64%
-2.36%
-2.94%
24.40%
 
Cost Of Goods Sold
67.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
247.35
298.78
286.72
276.13
299.41
296.84
341.66
311.63
319.15
328.81
264.32
GP Margin
78.59%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
292.04
279.33
267.12
272.66
296.77
295.57
330.68
290.95
289.98
299.85
261.67
Power & Fuel Cost
-
0.82
1.00
1.57
1.58
1.48
1.12
1.36
1.45
1.40
1.46
% Of Sales
-
0.27%
0.35%
0.57%
0.53%
0.50%
0.33%
0.44%
0.45%
0.43%
0.55%
Employee Cost
-
188.90
194.78
199.24
202.81
204.38
222.82
198.49
186.44
203.90
181.33
% Of Sales
-
63.22%
67.93%
72.15%
67.74%
68.85%
65.22%
63.69%
58.42%
62.01%
68.60%
Manufacturing Exp.
-
9.51
6.18
7.58
16.63
7.49
5.82
9.06
7.92
3.40
3.40
% Of Sales
-
3.18%
2.16%
2.75%
5.55%
2.52%
1.70%
2.91%
2.48%
1.03%
1.29%
General & Admin Exp.
-
15.23
14.58
18.92
24.35
24.72
27.03
23.60
22.95
22.78
23.19
% Of Sales
-
5.10%
5.09%
6.85%
8.13%
8.33%
7.91%
7.57%
7.19%
6.93%
8.77%
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.
-
1.19
1.47
3.64
3.47
3.81
4.22
1.43
1.69
0.81
0.00
% Of Sales
-
0.40%
0.51%
1.32%
1.16%
1.28%
1.24%
0.46%
0.53%
0.25%
1.05%
EBITDA
22.68
19.45
19.60
3.47
2.64
1.27
10.98
20.68
29.17
28.96
2.65
EBITDA Margin
7.21%
6.51%
6.84%
1.26%
0.88%
0.43%
3.21%
6.64%
9.14%
8.81%
1.00%
Other Income
5.06
6.39
4.57
2.77
4.61
2.08
2.60
2.24
0.91
0.94
1.45
Interest
0.95
0.92
1.65
2.26
1.00
0.55
0.39
0.32
0.31
0.49
0.50
Depreciation
4.75
5.02
6.39
7.04
1.89
1.30
1.70
1.82
1.96
0.89
1.08
PBT
22.04
19.90
16.13
-3.06
4.36
1.50
11.49
20.78
27.81
28.53
2.52
Tax
4.75
4.77
5.27
0.73
1.62
5.53
2.20
-5.15
8.62
9.92
1.46
Tax Rate
21.55%
12.53%
32.67%
-1.14%
37.16%
-4608.33%
19.15%
-24.78%
31.00%
34.77%
57.94%
PAT
17.29
33.31
10.86
-64.80
2.74
-5.65
9.29
25.93
19.20
18.61
1.06
PAT before Minority Interest
17.29
33.31
10.86
-64.80
2.74
-5.65
9.29
25.93
19.20
18.61
1.06
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
5.49%
11.15%
3.79%
-23.47%
0.92%
-1.90%
2.72%
8.32%
6.02%
5.66%
0.40%
PAT Growth
-47.19%
206.72%
-
-
-
-
-64.17%
35.05%
3.17%
1,655.66%
 
EPS
6.70
12.91
4.21
-25.12
1.06
-2.19
3.60
10.05
7.44
7.21
0.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
175.50
139.85
129.63
195.43
191.76
196.54
189.28
163.53
147.09
128.77
Share Capital
25.30
25.21
25.21
25.21
25.21
24.97
24.76
24.65
24.56
24.52
Total Reserves
148.69
112.89
102.61
166.60
163.55
169.46
163.77
138.12
121.76
103.50
Non-Current Liabilities
4.00
3.84
14.35
8.09
4.19
-1.69
4.21
4.18
3.61
4.28
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
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
3.24
3.10
8.95
9.77
6.58
1.82
5.39
4.49
3.67
3.81
Current Liabilities
45.65
58.58
37.38
33.67
36.72
41.40
36.44
50.83
43.72
36.22
Trade Payables
18.32
13.50
12.84
14.79
9.88
14.68
16.31
20.65
14.81
15.09
Other Current Liabilities
21.23
19.54
17.15
13.27
13.26
13.28
10.93
11.09
10.97
12.74
Short Term Borrowings
0.00
18.08
0.00
0.00
0.01
1.01
0.00
0.00
0.00
1.03
Short Term Provisions
6.10
7.46
7.39
5.61
13.57
12.44
9.19
19.08
17.94
7.37
Total Liabilities
225.15
202.27
181.36
237.19
232.67
236.25
229.93
218.54
194.42
169.27
Net Block
38.13
37.77
50.13
100.11
96.36
89.15
90.82
91.92
91.61
89.87
Gross Block
55.45
50.82
61.34
104.89
99.08
90.59
107.97
107.03
104.58
103.11
Accumulated Depreciation
17.32
13.05
11.21
4.78
2.72
1.44
17.15
15.11
12.97
13.23
Non Current Assets
65.61
47.55
67.63
114.72
109.99
101.13
103.85
106.18
106.66
103.08
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.37
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
1.02
0.68
0.70
0.72
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
6.84
9.51
16.31
12.66
12.17
9.93
10.65
10.49
10.11
7.53
Other Non Current Assets
20.64
0.27
0.17
1.27
0.76
0.95
2.38
3.76
4.94
5.68
Current Assets
159.54
154.72
113.73
122.47
122.68
135.12
126.08
112.35
87.76
66.19
Current Investments
0.00
0.00
0.43
13.51
8.10
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
72.62
68.47
57.04
70.73
57.34
70.20
58.00
61.69
56.85
46.68
Cash & Bank
76.91
77.66
29.39
10.52
31.20
39.14
50.54
34.39
15.40
7.71
Other Current Assets
10.01
3.98
24.25
21.09
26.04
25.78
17.55
16.26
15.51
11.80
Short Term Loans & Adv.
5.33
4.61
2.62
6.62
5.06
8.32
0.77
0.85
0.49
1.47
Net Current Assets
113.89
96.14
76.35
88.80
85.96
93.72
89.65
61.53
44.04
29.96
Total Assets
225.15
202.27
181.36
237.19
232.67
236.25
229.93
218.53
194.42
169.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
21.65
33.71
15.16
-12.88
3.87
-11.59
17.95
22.97
14.37
-5.74
PBT
38.08
16.13
-64.07
4.36
-0.12
11.49
20.78
27.81
28.53
2.52
Adjustment
-16.55
5.71
69.74
-0.07
3.01
4.09
-0.01
1.47
1.15
1.03
Changes in Working Capital
4.02
11.82
12.85
-10.23
6.27
-21.37
3.55
-0.10
-8.55
-9.07
Cash after chg. in Working capital
25.55
33.66
18.52
-5.94
9.16
-5.79
24.31
29.19
21.13
-5.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.90
0.05
-3.36
-6.94
-5.29
-5.80
-6.36
-6.22
-6.75
-0.21
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
-20.00
-25.27
12.34
-2.48
-12.39
1.29
0.86
-1.35
-2.40
-0.96
Net Fixed Assets
-4.39
9.40
-15.28
-5.49
-7.81
10.24
-0.58
-1.45
-0.75
-0.01
Net Investments
0.10
1.10
69.69
-5.54
-8.30
-1.06
0.00
0.00
0.00
0.00
Others
-15.71
-35.77
-42.07
8.55
3.72
-7.89
1.44
0.10
-1.65
-0.95
Cash from Financing Activity
-3.36
13.13
-9.30
-3.12
-3.37
-1.15
-2.59
-2.77
-4.25
3.95
Net Cash Inflow / Outflow
-1.71
21.57
18.20
-18.48
-11.89
-11.45
16.22
18.85
7.72
-2.75
Opening Cash & Equivalents
50.60
29.06
10.16
27.72
39.06
50.54
34.39
15.40
7.71
10.61
Closing Cash & Equivalent
50.28
50.60
29.06
10.16
27.72
39.14
50.54
34.39
15.40
7.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
68.77
54.78
50.70
76.08
74.88
77.87
76.15
66.04
59.57
52.21
ROA
15.59%
5.66%
-30.96%
1.17%
-2.41%
3.98%
11.56%
9.30%
10.24%
0.65%
ROE
21.35%
8.17%
-40.55%
1.44%
-2.95%
4.85%
14.76%
12.42%
13.57%
0.84%
ROCE
23.39%
12.37%
-38.03%
2.77%
0.22%
6.14%
11.96%
18.11%
20.73%
2.33%
Fixed Asset Turnover
5.62
5.11
3.32
2.94
3.13
3.44
2.90
3.02
3.17
2.57
Receivable days
86.18
79.89
84.45
78.06
78.42
68.48
70.09
67.79
57.46
55.73
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
0.00
23.30
20.13
20.81
24.39
31.95
32.65
25.99
26.29
Cash Conversion Cycle
86.18
79.89
61.14
57.93
57.60
44.09
38.14
35.13
31.47
29.43
Total Debt/Equity
0.00
0.13
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.03
Interest Cover
42.39
10.78
-27.35
5.36
0.78
30.73
65.22
90.73
59.72
6.08

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.