Nifty
Sensex
:
:
9490.10
32200.59
175.15 (1.88%)
595.37 (1.88%)

IT - Software Services

Rating :
81/99

BSE: 532541 | NSE: NIITTECH

1472.90
28-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1499.05
  •  1511.35
  •  1456.95
  •  1493.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  472137
  •  6965.47
  •  2059.50
  •  735.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,347.00
  • 21.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,803.00
  • N/A
  • 3.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.10%
  • 0.00%
  • 5.88%
  • FII
  • DII
  • Others
  • 14.49%
  • 6.17%
  • 3.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.94
  • 9.15
  • 9.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 14.06
  • 6.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.30
  • 28.74
  • 17.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.23
  • 20.47
  • 20.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.44
  • 2.87
  • 3.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 8.66
  • 10.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,109.30
972.20
14.10%
1,073.40
971.70
10.47%
1,038.50
907.40
14.45%
962.70
824.90
16.71%
Expenses
910.90
800.70
13.76%
878.60
790.30
11.17%
846.90
743.30
13.94%
824.20
693.40
18.86%
EBITDA
198.40
171.50
15.69%
194.80
181.40
7.39%
191.60
164.10
16.76%
138.50
131.50
5.32%
EBIDTM
17.89%
17.64%
18.15%
18.67%
18.45%
18.08%
14.39%
15.94%
Other Income
22.10
7.30
202.74%
14.80
1.60
825.00%
10.20
22.60
-54.87%
20.60
22.00
-6.36%
Interest
5.40
3.40
58.82%
2.60
2.00
30.00%
4.40
1.80
144.44%
3.10
2.00
55.00%
Depreciation
43.30
30.30
42.90%
44.90
31.40
42.99%
44.70
31.90
40.13%
40.10
31.20
28.53%
PBT
159.00
139.50
13.98%
162.10
149.60
8.36%
152.70
153.00
-0.20%
121.60
120.30
1.08%
Tax
34.80
29.60
17.57%
33.60
44.50
-24.49%
27.60
36.30
-23.97%
31.80
29.90
6.35%
PAT
124.20
109.90
13.01%
128.50
105.10
22.26%
125.10
116.70
7.20%
89.80
90.40
-0.66%
PATM
11.20%
11.30%
11.97%
10.82%
12.05%
12.86%
9.33%
10.96%
EPS
18.18
17.07
6.50%
19.73
16.27
21.27%
19.15
18.15
5.51%
14.17
13.95
1.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,183.90
3,676.20
2,991.40
2,802.10
2,687.90
2,372.50
2,304.99
2,021.36
1,576.48
1,232.25
913.71
Net Sales Growth
13.81%
22.89%
6.76%
4.25%
13.29%
2.93%
14.03%
28.22%
27.94%
34.86%
 
Cost Of Goods Sold
84.40
0.00
0.00
-0.10
8.30
-3.28
-1.13
0.00
0.00
0.00
0.00
Gross Profit
4,099.50
3,676.20
2,991.40
2,802.20
2,679.60
2,375.78
2,306.12
2,021.36
1,576.48
1,232.25
913.71
GP Margin
97.98%
100%
100%
100.00%
99.69%
100.14%
100.05%
100%
100%
100%
100%
Total Expenditure
3,460.60
3,027.70
2,490.10
2,322.60
2,215.00
2,036.63
1,950.80
1,688.66
1,306.38
994.46
742.48
Power & Fuel Cost
-
17.70
18.50
18.50
16.70
15.46
14.73
13.62
11.28
8.83
6.60
% Of Sales
-
0.48%
0.62%
0.66%
0.62%
0.65%
0.64%
0.67%
0.72%
0.72%
0.72%
Employee Cost
-
2,153.20
1,760.10
1,651.30
1,541.90
1,333.15
1,292.99
1,110.34
886.56
596.04
500.79
% Of Sales
-
58.57%
58.84%
58.93%
57.36%
56.19%
56.10%
54.93%
56.24%
48.37%
54.81%
Manufacturing Exp.
-
468.60
345.10
145.80
296.20
122.50
97.82
84.88
58.07
37.73
43.75
% Of Sales
-
12.75%
11.54%
5.20%
11.02%
5.16%
4.24%
4.20%
3.68%
3.06%
4.79%
General & Admin Exp.
-
288.50
265.30
409.40
243.10
354.18
327.45
322.07
270.31
177.35
110.07
% Of Sales
-
7.85%
8.87%
14.61%
9.04%
14.93%
14.21%
15.93%
17.15%
14.39%
12.05%
Selling & Distn. Exp.
-
31.90
35.70
30.40
30.90
22.48
23.72
21.79
18.98
13.76
12.14
% Of Sales
-
0.87%
1.19%
1.08%
1.15%
0.95%
1.03%
1.08%
1.20%
1.12%
1.33%
Miscellaneous Exp.
-
38.70
33.70
53.20
47.10
94.37
28.61
23.92
18.52
21.60
12.14
% Of Sales
-
1.05%
1.13%
1.90%
1.75%
3.98%
1.24%
1.18%
1.17%
1.75%
3.06%
EBITDA
723.30
648.50
501.30
479.50
472.90
335.87
354.19
332.70
270.10
237.79
171.23
EBITDA Margin
17.29%
17.64%
16.76%
17.11%
17.59%
14.16%
15.37%
16.46%
17.13%
19.30%
18.74%
Other Income
67.70
53.50
39.10
26.90
22.40
17.31
30.25
22.75
30.37
13.60
8.48
Interest
15.50
9.20
9.40
6.00
7.50
5.67
4.16
5.31
3.84
2.22
1.81
Depreciation
173.00
124.80
127.40
127.70
121.10
91.64
61.90
56.69
36.42
31.46
35.81
PBT
595.40
568.00
403.60
372.70
366.70
255.87
318.38
293.45
260.20
217.71
142.08
Tax
127.80
140.30
94.90
78.50
78.40
53.99
80.23
75.04
63.76
32.29
14.42
Tax Rate
21.46%
24.95%
23.51%
22.39%
21.46%
30.69%
25.20%
25.57%
24.50%
14.83%
10.15%
PAT
467.60
403.30
280.20
250.10
270.00
114.06
230.53
213.22
197.24
182.22
126.37
PAT before Minority Interest
444.00
422.10
308.70
272.10
287.00
121.92
238.15
218.41
196.44
185.42
127.66
Minority Interest
-23.60
-18.80
-28.50
-22.00
-17.00
-7.86
-7.62
-5.19
0.80
-3.20
-1.29
PAT Margin
11.18%
10.97%
9.37%
8.93%
10.05%
4.81%
10.00%
10.55%
12.51%
14.79%
13.83%
PAT Growth
10.78%
43.93%
12.04%
-7.37%
136.72%
-50.52%
8.12%
8.10%
8.24%
44.20%
 
EPS
71.23
65.49
45.63
40.80
44.18
18.74
38.13
35.53
33.21
30.91
21.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,072.30
1,774.00
1,686.50
1,572.60
1,357.35
1,323.87
1,094.12
909.89
747.81
579.78
Share Capital
61.80
61.50
61.40
61.20
61.04
60.70
60.24
59.63
59.25
58.79
Total Reserves
1,992.50
1,693.40
1,613.80
1,504.10
1,293.31
1,260.51
1,032.50
849.57
688.56
520.97
Non-Current Liabilities
73.80
165.80
190.40
260.10
14.56
13.93
21.62
-8.14
-10.25
10.98
Secured Loans
9.90
17.80
21.40
6.20
4.77
5.18
5.89
5.96
2.82
21.41
Unsecured Loans
0.10
0.10
0.00
0.20
0.08
0.08
0.11
0.39
0.76
0.31
Long Term Provisions
72.50
74.10
85.80
83.00
48.34
30.98
27.86
0.32
0.32
0.00
Current Liabilities
1,204.50
1,110.10
894.20
777.70
866.25
422.44
599.24
538.39
361.58
287.75
Trade Payables
164.70
145.30
119.40
118.80
213.46
163.63
159.37
128.41
79.41
78.34
Other Current Liabilities
418.50
368.50
264.30
203.80
198.88
175.20
156.19
125.78
88.19
71.24
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.30
7.11
0.00
Short Term Provisions
621.30
596.30
510.50
455.10
453.91
83.61
283.68
241.91
186.87
138.18
Total Liabilities
3,358.10
3,072.10
2,794.80
2,629.70
2,257.03
1,779.14
1,732.28
1,452.45
1,103.44
881.35
Net Block
818.70
879.30
847.60
902.60
557.89
453.36
438.31
423.14
189.31
185.32
Gross Block
1,278.30
1,254.00
1,088.00
1,025.60
933.62
750.84
701.99
668.68
437.25
455.94
Accumulated Depreciation
459.60
374.70
240.40
123.00
375.73
297.49
263.68
245.53
247.93
270.62
Non Current Assets
898.20
960.20
908.00
967.60
756.85
637.49
502.92
462.86
361.41
314.06
Capital Work in Progress
1.40
0.70
0.00
16.70
120.31
128.61
27.75
0.22
137.31
128.74
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
52.20
42.50
31.90
9.10
44.34
24.34
19.27
29.59
29.32
0.00
Other Non Current Assets
25.90
37.70
28.50
39.20
34.31
31.18
17.59
9.91
5.46
0.00
Current Assets
2,459.90
2,111.90
1,886.80
1,662.10
1,500.18
1,141.65
1,229.36
989.59
742.03
567.29
Current Investments
365.10
365.20
315.80
74.60
55.36
55.06
82.00
54.87
44.28
46.51
Inventories
0.00
0.30
0.30
0.30
8.51
5.23
4.11
0.74
0.56
0.50
Sundry Debtors
587.70
585.80
468.00
590.10
605.99
564.35
453.85
331.49
273.49
185.07
Cash & Bank
557.60
418.30
407.50
336.20
269.25
221.23
232.93
222.27
113.93
142.97
Other Current Assets
949.50
143.90
176.40
93.90
561.06
295.78
456.48
380.21
309.77
192.23
Short Term Loans & Adv.
616.10
598.40
518.80
567.00
402.21
101.85
320.62
245.76
226.72
176.64
Net Current Assets
1,255.40
1,001.80
992.60
884.40
633.93
719.21
630.12
451.20
380.45
279.54
Total Assets
3,358.10
3,072.10
2,794.80
2,629.70
2,257.03
1,779.14
1,732.28
1,452.45
1,103.44
881.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
452.70
382.40
472.30
360.10
257.99
145.30
235.13
164.27
55.35
147.51
PBT
562.40
403.60
372.70
366.70
255.87
318.38
293.45
260.20
217.71
142.08
Adjustment
79.80
102.70
123.20
151.60
159.48
70.39
62.01
43.23
32.40
33.82
Changes in Working Capital
-71.30
-12.80
103.60
-58.10
14.14
-139.55
-48.09
-80.09
-144.74
1.33
Cash after chg. in Working capital
570.90
493.50
599.50
460.20
429.48
249.22
307.37
223.34
105.37
177.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-118.20
-111.10
-105.10
-98.80
-91.54
-103.92
-72.24
-59.07
-50.02
-29.72
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
-22.10
-1.30
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-230.00
-270.40
-306.30
-303.80
-177.23
-99.72
-113.32
-98.49
-37.42
-92.49
Net Fixed Assets
-29.70
-51.60
-58.50
108.11
-166.07
-95.44
-33.86
-62.98
15.56
-17.16
Net Investments
-121.80
-159.60
-174.90
-175.26
-70.46
34.94
-32.39
-29.45
24.51
-52.47
Others
-78.50
-59.20
-72.90
-236.65
59.30
-39.22
-47.07
-6.06
-77.49
-22.86
Cash from Financing Activity
-106.30
-74.40
-66.90
-72.70
-66.42
-52.61
-91.43
-16.75
-54.85
-60.75
Net Cash Inflow / Outflow
116.40
37.60
99.10
-16.40
14.34
-7.03
30.38
49.04
-36.93
-5.73
Opening Cash & Equivalents
410.20
350.20
287.90
223.80
216.60
202.24
165.40
104.51
139.07
158.48
Closing Cash & Equivalent
519.40
410.20
350.20
287.90
223.78
216.60
202.24
165.40
104.51
142.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
332.41
285.35
272.83
255.77
221.86
217.66
181.41
152.47
126.21
98.62
ROA
13.13%
10.52%
10.03%
11.75%
6.04%
13.56%
13.72%
15.37%
18.68%
14.96%
ROE
22.16%
18.00%
16.79%
19.66%
9.11%
19.73%
21.82%
23.71%
27.93%
26.40%
ROCE
29.45%
23.54%
21.65%
25.29%
13.46%
26.47%
28.93%
30.67%
32.31%
28.11%
Fixed Asset Turnover
2.90
2.55
2.65
2.74
2.82
3.17
2.95
2.85
2.76
1.97
Receivable days
58.26
64.29
68.91
81.21
90.03
80.62
70.90
70.04
67.91
75.61
Inventory Days
0.00
0.04
0.04
0.60
1.06
0.74
0.44
0.15
0.16
0.32
Payable days
20.18
21.06
21.93
29.56
42.42
39.20
40.46
37.17
41.32
48.32
Cash Conversion Cycle
38.08
43.27
47.02
52.25
48.66
42.16
30.88
33.01
26.75
27.62
Total Debt/Equity
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.06
0.02
0.04
Interest Cover
62.13
43.94
59.43
49.72
32.03
77.59
56.26
68.76
98.98
79.43

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.