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

IT - Software Services

Rating :
52/99

BSE: 532541 | NSE: COFORGE

4116.85
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 4086.00
  • 4205.00
  • 4050.95
  • 4036.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  692687
  •  28749.13
  •  6135.00
  •  3210.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,105.58
  • 33.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,006.58
  • 1.26%
  • 8.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.06%
  • 1.54%
  • 9.14%
  • FII
  • DII
  • Others
  • 21.02%
  • 26.01%
  • 2.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 16.55
  • 15.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.72
  • 17.06
  • 8.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.99
  • 18.75
  • 14.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.55
  • 26.68
  • 34.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.66
  • 6.27
  • 7.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.90
  • 16.94
  • 20.75

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
1,959.40
1,569.40
24.85%
1,829.40
1,461.60
25.16%
1,742.90
1,261.50
38.16%
1,658.10
1,190.60
39.27%
Expenses
1,622.30
1,294.70
25.30%
1,540.80
1,250.20
23.24%
1,430.40
1,051.70
36.01%
1,354.80
989.00
36.99%
EBITDA
337.10
274.70
22.72%
288.60
211.40
36.52%
312.50
209.80
48.95%
303.30
201.60
50.45%
EBIDTM
17.20%
17.50%
15.78%
14.46%
17.93%
16.63%
18.29%
16.93%
Other Income
13.50
7.70
75.32%
14.00
16.10
-13.04%
23.20
16.50
40.61%
4.80
4.60
4.35%
Interest
21.20
16.50
28.48%
18.40
11.90
54.62%
18.30
3.20
471.88%
18.30
3.40
438.24%
Depreciation
61.40
59.80
2.68%
63.00
52.40
20.23%
58.40
44.90
30.07%
56.60
46.20
22.51%
PBT
268.00
206.10
30.03%
221.20
163.20
35.54%
259.00
178.20
45.34%
233.20
156.60
48.91%
Tax
47.40
44.60
6.28%
49.30
32.00
54.06%
34.20
40.80
-16.18%
36.00
33.10
8.76%
PAT
220.60
161.50
36.59%
171.90
131.20
31.02%
224.80
137.40
63.61%
197.20
123.50
59.68%
PATM
11.26%
10.29%
9.40%
8.98%
12.90%
10.89%
11.89%
10.37%
EPS
32.97
24.21
36.18%
24.58
20.40
20.49%
34.11
21.95
55.40%
30.16
20.13
49.83%

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
7,189.80
6,432.00
4,662.80
4,183.90
3,676.20
2,991.40
2,802.10
2,687.90
2,372.50
2,304.99
2,021.36
Net Sales Growth
31.13%
37.94%
11.45%
13.81%
22.89%
6.76%
4.25%
13.29%
2.93%
14.03%
 
Cost Of Goods Sold
139.50
0.00
0.00
0.00
0.00
0.00
-0.10
8.30
-3.28
-1.13
0.00
Gross Profit
7,050.30
6,432.00
4,662.80
4,183.90
3,676.20
2,991.40
2,802.20
2,679.60
2,375.78
2,306.12
2,021.36
GP Margin
98.06%
100%
100%
100%
100%
100%
100.00%
99.69%
100.14%
100.05%
100%
Total Expenditure
5,948.30
5,330.10
3,883.30
3,460.60
3,027.70
2,490.10
2,322.60
2,215.00
2,036.63
1,950.80
1,688.66
Power & Fuel Cost
-
13.90
12.40
16.90
17.70
18.50
18.50
16.70
15.46
14.73
13.62
% Of Sales
-
0.22%
0.27%
0.40%
0.48%
0.62%
0.66%
0.62%
0.65%
0.64%
0.67%
Employee Cost
-
3,834.60
2,815.80
2,529.80
2,153.20
1,760.10
1,651.30
1,541.90
1,333.15
1,292.99
1,110.34
% Of Sales
-
59.62%
60.39%
60.47%
58.57%
58.84%
58.93%
57.36%
56.19%
56.10%
54.93%
Manufacturing Exp.
-
904.10
546.20
376.00
428.30
310.70
262.60
252.90
232.24
183.69
189.54
% Of Sales
-
14.06%
11.71%
8.99%
11.65%
10.39%
9.37%
9.41%
9.79%
7.97%
9.38%
General & Admin Exp.
-
98.10
69.70
275.50
288.50
265.30
255.50
243.10
219.57
218.81
197.95
% Of Sales
-
1.53%
1.49%
6.58%
7.85%
8.87%
9.12%
9.04%
9.25%
9.49%
9.79%
Selling & Distn. Exp.
-
19.10
12.20
31.80
31.90
35.70
30.40
30.90
22.48
23.72
21.79
% Of Sales
-
0.30%
0.26%
0.76%
0.87%
1.19%
1.08%
1.15%
0.95%
1.03%
1.08%
Miscellaneous Exp.
-
52.70
67.50
39.80
38.70
33.70
53.20
47.10
94.37
28.61
21.79
% Of Sales
-
0.82%
1.45%
0.95%
1.05%
1.13%
1.90%
1.75%
3.98%
1.24%
1.18%
EBITDA
1,241.50
1,101.90
779.50
723.30
648.50
501.30
479.50
472.90
335.87
354.19
332.70
EBITDA Margin
17.27%
17.13%
16.72%
17.29%
17.64%
16.76%
17.11%
17.59%
14.16%
15.37%
16.46%
Other Income
55.50
51.80
32.60
67.70
53.50
39.10
26.90
22.40
17.31
30.25
22.75
Interest
76.20
65.00
14.30
15.50
9.20
9.40
6.00
7.50
5.67
4.16
5.31
Depreciation
239.40
227.20
183.60
173.00
124.80
127.40
127.70
121.10
91.64
61.90
56.69
PBT
981.40
861.50
614.20
602.50
568.00
403.60
372.70
366.70
255.87
318.38
293.45
Tax
166.90
146.80
130.20
127.80
140.30
94.90
78.50
78.40
53.99
80.23
75.04
Tax Rate
17.01%
17.04%
21.84%
21.46%
24.95%
23.51%
22.39%
21.46%
30.69%
25.20%
25.57%
PAT
814.50
661.70
455.60
444.00
403.30
280.20
250.10
270.00
114.06
230.53
213.22
PAT before Minority Interest
742.20
714.70
466.00
467.60
422.10
308.70
272.10
287.00
121.92
238.15
218.41
Minority Interest
-72.30
-53.00
-10.40
-23.60
-18.80
-28.50
-22.00
-17.00
-7.86
-7.62
-5.19
PAT Margin
11.33%
10.29%
9.77%
10.61%
10.97%
9.37%
8.93%
10.05%
4.81%
10.00%
10.55%
PAT Growth
47.13%
45.24%
2.61%
10.09%
43.93%
12.04%
-7.37%
136.72%
-50.52%
8.12%
 
EPS
133.52
108.48
74.69
72.79
66.11
45.93
41.00
44.26
18.70
37.79
34.95

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
2,733.10
2,466.10
2,396.50
2,072.30
1,774.00
1,686.50
1,572.60
1,357.35
1,323.87
1,094.12
Share Capital
60.90
60.60
62.50
61.80
61.50
61.40
61.20
61.04
60.70
60.24
Total Reserves
2,614.70
2,353.20
2,325.70
1,992.50
1,693.40
1,613.80
1,504.10
1,293.31
1,260.51
1,032.50
Non-Current Liabilities
1,879.20
913.60
118.90
73.80
165.80
190.40
260.10
14.56
13.93
21.62
Secured Loans
0.00
0.30
4.50
9.90
17.80
21.40
6.20
4.77
5.18
5.89
Unsecured Loans
336.50
0.00
0.30
0.10
0.10
0.00
0.20
0.08
0.08
0.11
Long Term Provisions
1,313.70
933.20
59.30
72.50
74.10
85.80
83.00
48.34
30.98
27.86
Current Liabilities
1,179.20
842.50
1,525.20
1,204.50
1,110.10
894.20
777.70
866.25
422.44
599.24
Trade Payables
616.00
339.80
263.40
164.70
145.30
119.40
118.80
213.46
163.63
159.37
Other Current Liabilities
513.80
480.20
497.90
418.50
368.50
264.30
203.80
198.88
175.20
156.19
Short Term Borrowings
17.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
31.60
22.50
763.90
621.30
596.30
510.50
455.10
453.91
83.61
283.68
Total Liabilities
5,889.80
4,222.20
4,040.60
3,358.10
3,072.10
2,794.80
2,629.70
2,257.03
1,779.14
1,732.28
Net Block
2,066.70
1,020.60
1,079.30
818.70
879.30
847.60
902.60
557.89
453.36
438.31
Gross Block
2,834.20
1,672.70
1,694.60
1,278.30
1,254.00
1,088.00
1,025.60
933.62
750.84
701.99
Accumulated Depreciation
767.50
652.10
615.30
459.60
374.70
240.40
123.00
375.73
297.49
263.68
Non Current Assets
3,668.90
2,128.50
1,158.60
898.20
960.20
908.00
967.60
756.85
637.49
502.92
Capital Work in Progress
16.80
0.20
0.30
1.40
0.70
0.00
16.70
120.31
128.61
27.75
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.
1,543.60
1,071.10
48.20
52.20
42.50
31.90
9.10
44.34
24.34
19.27
Other Non Current Assets
41.80
36.60
30.80
25.90
37.70
28.50
39.20
34.31
31.18
17.59
Current Assets
2,220.90
2,093.70
2,882.00
2,459.90
2,111.90
1,886.80
1,662.10
1,500.18
1,141.65
1,229.36
Current Investments
0.00
12.40
13.70
365.10
365.20
315.80
74.60
55.36
55.06
82.00
Inventories
0.00
0.00
0.00
0.00
0.30
0.30
0.30
8.51
5.23
4.11
Sundry Debtors
1,389.40
1,068.30
856.50
587.70
585.80
468.00
590.10
605.99
564.35
453.85
Cash & Bank
453.50
812.20
903.40
557.60
418.30
407.50
336.20
269.25
221.23
232.93
Other Current Assets
378.00
85.70
57.10
333.40
742.30
695.20
660.90
561.06
295.78
456.48
Short Term Loans & Adv.
227.00
115.10
1,051.30
616.10
598.40
518.80
490.70
402.21
101.85
320.62
Net Current Assets
1,041.70
1,251.20
1,356.80
1,255.40
1,001.80
992.60
884.40
633.93
719.21
630.12
Total Assets
5,889.80
4,222.20
4,040.60
3,358.10
3,072.10
2,794.80
2,629.70
2,257.03
1,779.14
1,732.28

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
765.60
762.30
296.90
452.70
382.40
472.30
360.10
257.99
145.30
235.13
PBT
861.50
596.20
595.40
562.40
403.60
372.70
366.70
255.87
318.38
293.45
Adjustment
312.00
284.10
149.30
79.80
102.70
123.20
151.60
159.48
70.39
62.01
Changes in Working Capital
-143.30
50.20
-266.40
-71.30
-12.80
103.60
-58.10
14.14
-139.55
-48.09
Cash after chg. in Working capital
1,030.20
930.50
478.30
570.90
493.50
599.50
460.20
429.48
249.22
307.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-264.60
-168.20
-181.40
-118.20
-111.10
-105.10
-98.80
-91.54
-103.92
-72.24
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
-22.10
-1.30
-79.96
0.00
0.00
Cash From Investing Activity
-956.40
-92.70
112.30
-230.00
-270.40
-306.30
-303.80
-177.23
-99.72
-113.32
Net Fixed Assets
-12.70
55.90
-66.00
-29.70
-51.60
-58.50
108.11
-166.07
-95.44
-33.86
Net Investments
-978.80
-17.60
28.30
-121.80
-159.60
-174.90
-175.26
-70.46
34.94
-32.39
Others
35.10
-131.00
150.00
-78.50
-59.20
-72.90
-236.65
59.30
-39.22
-47.07
Cash from Financing Activity
-155.80
-695.80
-132.70
-106.30
-74.40
-66.90
-72.70
-66.42
-52.61
-91.43
Net Cash Inflow / Outflow
-346.60
-26.20
276.50
116.40
37.60
99.10
-16.40
14.34
-7.03
30.38
Opening Cash & Equivalents
799.90
819.50
519.40
410.20
350.20
287.90
223.80
216.60
202.24
165.40
Closing Cash & Equivalent
446.80
799.90
819.50
519.40
410.20
350.20
287.90
223.78
216.60
202.24

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.)
439.34
398.32
382.11
332.41
285.35
272.83
255.77
221.86
217.66
181.41
ROA
14.14%
11.28%
12.64%
13.13%
10.52%
10.03%
11.75%
6.04%
13.56%
13.72%
ROE
28.09%
19.41%
21.05%
22.16%
18.00%
16.79%
19.66%
9.11%
19.73%
21.82%
ROCE
33.36%
24.92%
27.05%
29.45%
23.54%
21.65%
25.29%
13.46%
26.47%
28.93%
Fixed Asset Turnover
2.85
2.77
2.81
2.90
2.55
2.65
2.74
2.82
3.17
2.95
Receivable days
69.73
75.34
63.00
58.26
64.29
68.91
81.21
90.03
80.62
70.90
Inventory Days
0.00
0.00
0.00
0.00
0.04
0.04
0.60
1.06
0.74
0.44
Payable days
0.00
0.00
0.00
20.47
21.38
20.71
30.21
39.68
37.07
37.44
Cash Conversion Cycle
69.73
75.34
63.00
37.79
42.95
48.25
51.60
51.40
44.28
33.90
Total Debt/Equity
0.13
0.00
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
Interest Cover
14.25
42.69
39.41
62.13
43.94
59.43
49.72
32.03
77.59
56.26

News Update:


  • Coforge expands global partnership with Tokio Marine HCC
    1st Dec 2022, 15:17 PM

    Coforge was engaged as an IT partner for its digital process automation capabilities, which will now expand into a global relationship

    Read More
  • Coforge collaborates with the Mack Institute for Innovation Management
    24th Nov 2022, 12:15 PM

    Under the partnership, Coforge will also participate in the various roundtables, programs, and seminars that will be conducted by the institute

    Read More
  • Coforge recognized among India's Best Workplaces in IT & IT-BPM 2022 - Top 50 by Great Place to Work India
    23rd Nov 2022, 15:29 PM

    Coforge has earned this recognition based on a rigorous assessment independently conducted by Great Place to Work India

    Read More
  • Coforge reports 37% rise in Q2 consolidated net profit
    20th Oct 2022, 16:35 PM

    Total consolidated Income of the company increased by 25.10% to Rs 1,972.90 crore for Q2FY23

    Read More
  • Coforge - Quarterly Results
    20th Oct 2022, 15:32 PM

    Read More
  • Coforge recognized among India's Best Workplaces for Women 2022
    11th Oct 2022, 09:59 AM

    This is the second consecutive year that the company has been accoladed with the recognition

    Read More
  • Coforge gets US patent for proprietary solution
    30th Sep 2022, 14:59 PM

    Coforge’s Copasys has been granted patent for digitizing and automating compliance and quality assurance functions within an organization’s enterprise risk ecosystem

    Read More
  • Coforge opens new office in Hyderabad
    30th Sep 2022, 11:08 AM

    With this move, the company will bring together all its business units in Hyderabad under one roof

    Read More
  • Coforge partners with Databricks to help organizations generate actionable insights from data
    21st Sep 2022, 12:30 PM

    As part of this alliance, Coforge and Databricks will cater to the wider data modernization challenges faced by customers across industries

    Read More
  • Coforge opens center of excellence for Metaverse and Web3
    30th Aug 2022, 09:34 AM

    The company also plans to train and upskill over 1000 employees to deliver on the Metaverse and Web3 requirements of its customers

    Read More

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.