Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

IT - Software Services

Rating :
71/99

BSE: 531209 | NSE: NUCLEUS

535.60
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  540.00
  •  540.00
  •  523.15
  •  542.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35215
  •  186.97
  •  755.00
  •  209.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,556.73
  • 13.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,468.39
  • 1.68%
  • 2.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.59%
  • 0.91%
  • 21.43%
  • FII
  • DII
  • Others
  • 6.95%
  • 0.76%
  • 2.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 8.35
  • 8.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.15
  • 25.61
  • 9.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.95
  • 22.34
  • 12.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.65
  • 15.09
  • 13.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 2.06
  • 2.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.07
  • 9.56
  • 8.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
124.01
130.33
-4.85%
136.99
128.22
6.84%
128.35
124.05
3.47%
138.23
127.00
8.84%
Expenses
97.48
106.69
-8.63%
103.29
107.37
-3.80%
91.01
105.83
-14.00%
106.74
106.92
-0.17%
EBITDA
26.53
23.64
12.23%
33.70
20.85
61.63%
37.34
18.22
104.94%
31.49
20.08
56.82%
EBIDTM
21.39%
18.14%
24.60%
16.26%
29.09%
14.69%
14.01%
14.01%
Other Income
10.31
9.04
14.05%
9.06
11.39
-20.46%
12.95
6.51
98.92%
10.29
6.31
63.07%
Interest
0.41
0.28
46.43%
0.27
0.29
-6.90%
0.26
0.29
-10.34%
0.26
0.12
116.67%
Depreciation
3.47
3.89
-10.80%
3.59
3.20
12.19%
3.60
3.02
19.21%
3.41
1.85
84.32%
PBT
32.96
28.51
15.61%
38.90
28.75
35.30%
46.43
21.42
116.76%
38.11
24.42
56.06%
Tax
8.14
5.31
53.30%
9.45
7.66
23.37%
10.10
4.85
108.25%
9.97
7.34
35.83%
PAT
24.82
23.20
6.98%
29.45
21.09
39.64%
36.33
16.57
119.25%
28.14
17.08
64.75%
PATM
20.01%
17.80%
21.50%
16.45%
28.31%
13.36%
7.11%
7.11%
EPS
8.55
7.99
7.01%
10.14
7.26
39.67%
12.51
5.71
119.09%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
527.58
520.83
484.03
411.81
372.39
348.70
353.14
346.22
293.76
282.25
270.48
Net Sales Growth
3.53%
7.60%
17.54%
10.59%
6.79%
-1.26%
2.00%
17.86%
4.08%
4.35%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
4.95
0.00
0.00
0.00
Gross Profit
-4,116.52
520.83
484.03
411.81
372.39
348.70
353.14
341.27
293.76
282.25
270.48
GP Margin
-780.26%
100%
100%
100%
100%
100%
100%
98.57%
100%
100%
100%
Total Expenditure
398.52
426.62
407.40
353.16
319.01
318.57
287.29
279.73
247.59
246.38
240.54
Power & Fuel Cost
-
4.52
4.64
4.70
4.69
4.66
4.68
4.49
4.03
3.36
2.81
% Of Sales
-
0.87%
0.96%
1.14%
1.26%
1.34%
1.33%
1.30%
1.37%
1.19%
1.04%
Employee Cost
-
322.29
313.53
276.97
244.55
224.73
200.43
179.86
162.53
156.23
149.92
% Of Sales
-
61.88%
64.77%
67.26%
65.67%
64.45%
56.76%
51.95%
55.33%
55.35%
55.43%
Manufacturing Exp.
-
11.04
8.50
7.51
6.93
25.31
24.45
23.83
4.32
3.67
20.80
% Of Sales
-
2.12%
1.76%
1.82%
1.86%
7.26%
6.92%
6.88%
1.47%
1.30%
7.69%
General & Admin Exp.
-
54.21
46.42
39.31
39.31
37.58
32.65
29.67
48.67
43.09
27.38
% Of Sales
-
10.41%
9.59%
9.55%
10.56%
10.78%
9.25%
8.57%
16.57%
15.27%
10.12%
Selling & Distn. Exp.
-
4.19
4.12
2.59
1.30
3.11
4.83
3.02
2.10
2.81
4.02
% Of Sales
-
0.80%
0.85%
0.63%
0.35%
0.89%
1.37%
0.87%
0.71%
1.00%
1.49%
Miscellaneous Exp.
-
11.01
14.21
6.16
7.40
9.01
6.62
8.79
7.82
7.71
4.02
% Of Sales
-
2.11%
2.94%
1.50%
1.99%
2.58%
1.87%
2.54%
2.66%
2.73%
3.10%
EBITDA
129.06
94.21
76.63
58.65
53.38
30.13
65.85
66.49
46.17
35.87
29.94
EBITDA Margin
24.46%
18.09%
15.83%
14.24%
14.33%
8.64%
18.65%
19.20%
15.72%
12.71%
11.07%
Other Income
42.61
37.24
30.10
28.76
32.64
26.59
33.31
25.16
20.42
20.21
9.51
Interest
1.20
1.12
0.51
0.51
0.55
0.62
0.54
0.51
0.44
0.33
0.31
Depreciation
14.07
13.55
9.93
7.04
11.22
12.22
11.97
7.94
6.09
7.45
9.28
PBT
156.40
116.78
96.29
79.86
74.25
43.88
86.65
83.20
60.05
48.30
29.87
Tax
37.66
27.79
21.75
17.31
8.09
11.41
21.94
18.86
14.89
12.96
3.53
Tax Rate
24.08%
23.80%
22.59%
21.68%
10.90%
26.00%
25.32%
22.67%
24.80%
26.83%
11.82%
PAT
118.74
88.99
74.54
62.55
66.16
32.47
64.71
64.34
45.17
35.34
26.34
PAT before Minority Interest
118.74
88.99
74.54
62.55
66.16
32.47
64.71
64.34
45.17
35.34
26.34
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
22.51%
17.09%
15.40%
15.19%
17.77%
9.31%
18.32%
18.58%
15.38%
12.52%
9.74%
PAT Growth
52.35%
19.39%
19.17%
-5.46%
103.76%
-49.82%
0.58%
42.44%
27.82%
34.17%
 
EPS
40.94
30.69
25.70
21.57
22.81
11.20
22.31
22.19
15.58
12.19
9.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
560.88
508.55
461.30
534.96
456.89
438.37
397.01
349.99
314.14
288.17
Share Capital
29.04
29.04
29.04
32.39
32.39
32.39
32.39
32.39
32.38
32.38
Total Reserves
531.84
479.51
432.26
502.57
424.51
405.98
364.62
317.60
281.74
254.95
Non-Current Liabilities
8.29
0.37
-2.95
-5.75
5.19
3.43
4.85
5.28
5.60
19.10
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
8.60
7.76
6.24
6.09
4.12
4.74
11.60
11.36
11.26
24.36
Current Liabilities
188.97
168.59
176.94
130.39
116.60
115.71
107.22
100.23
88.15
69.22
Trade Payables
15.03
12.26
54.06
35.24
27.73
25.89
24.13
25.34
30.08
24.84
Other Current Liabilities
167.65
152.37
119.15
85.75
81.94
65.74
49.24
55.95
42.47
29.73
Short Term Borrowings
0.00
0.00
0.00
0.00
1.29
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
6.29
3.96
3.73
9.40
5.64
24.08
33.85
18.95
15.61
14.65
Total Liabilities
758.14
677.51
635.29
659.60
578.68
557.51
509.08
455.50
407.89
376.49
Net Block
42.56
47.19
48.34
47.96
54.48
58.16
60.65
50.69
48.91
47.08
Gross Block
74.81
72.45
66.37
59.18
154.16
144.34
136.97
123.53
119.22
110.32
Accumulated Depreciation
32.25
25.26
18.03
11.22
99.68
86.18
76.33
72.83
70.31
63.25
Non Current Assets
312.62
318.19
318.10
272.87
216.78
147.13
108.13
73.09
70.54
88.94
Capital Work in Progress
0.26
0.02
0.00
0.32
1.10
0.79
1.26
0.00
0.00
2.53
Non Current Investment
245.09
248.37
241.31
202.76
119.90
68.88
24.32
0.25
0.25
0.25
Long Term Loans & Adv.
24.33
22.00
19.70
19.62
29.60
17.63
20.67
21.20
19.31
37.83
Other Non Current Assets
0.38
0.61
8.75
2.21
11.70
1.66
1.24
0.95
2.06
1.26
Current Assets
445.52
359.32
317.19
386.73
360.92
410.37
400.95
382.41
337.36
287.55
Current Investments
243.84
176.06
145.42
238.15
124.77
100.66
199.27
154.74
104.13
125.76
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.95
0.00
0.00
Sundry Debtors
90.24
71.13
79.06
60.93
85.95
84.61
41.72
69.80
87.83
46.90
Cash & Bank
88.34
82.94
69.55
62.21
112.71
180.60
98.75
111.99
92.03
61.75
Other Current Assets
23.10
23.71
18.80
15.55
37.49
44.51
61.22
40.94
53.38
53.14
Short Term Loans & Adv.
5.64
5.48
4.36
9.89
9.24
10.09
7.23
6.06
10.34
12.60
Net Current Assets
256.55
190.73
140.25
256.34
244.32
294.66
293.73
282.18
249.21
218.33
Total Assets
758.14
677.51
635.29
659.60
578.68
557.50
509.08
455.50
407.90
376.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
74.73
56.09
76.93
95.11
32.51
36.81
65.73
74.77
13.47
31.74
PBT
116.78
96.29
79.86
74.25
43.88
86.65
83.20
60.05
48.30
29.87
Adjustment
-14.44
-10.72
-18.85
-20.01
-8.33
-17.46
-12.98
-10.24
-4.36
6.03
Changes in Working Capital
-6.47
-6.07
33.71
54.37
7.15
-15.46
10.58
37.97
-25.17
9.28
Cash after chg. in Working capital
95.87
79.50
94.72
108.61
42.69
53.73
80.80
87.78
18.77
45.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.14
-23.41
-17.79
-13.50
-10.18
-16.92
-15.06
-13.02
-5.31
-13.43
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
-29.10
-28.36
60.92
-77.31
6.60
-13.94
-57.08
-65.87
-4.27
-26.57
Net Fixed Assets
-15.60
-8.46
-6.66
78.96
-5.12
-6.17
-16.01
-4.75
-1.66
3.36
Net Investments
-45.70
-39.37
53.56
-193.89
-82.68
55.70
-62.27
-47.45
23.19
-39.50
Others
32.20
19.47
14.02
37.62
94.40
-63.47
21.20
-13.67
-25.80
9.57
Cash from Financing Activity
-34.07
-25.98
-134.71
-1.29
-35.68
-22.73
-9.77
-9.41
-9.40
-10.17
Net Cash Inflow / Outflow
11.56
1.75
3.14
16.51
3.43
0.14
-1.12
-0.51
-0.20
-5.00
Opening Cash & Equivalents
44.52
42.28
39.55
23.54
19.36
20.74
20.31
21.30
21.20
66.75
Closing Cash & Equivalent
56.77
44.52
42.28
39.55
23.54
19.36
20.74
20.31
21.30
61.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
193.14
175.12
158.85
165.16
140.79
135.37
122.59
108.08
97.00
88.73
ROA
12.40%
11.36%
9.66%
10.69%
5.71%
12.13%
13.34%
10.46%
9.01%
7.20%
ROE
16.64%
15.37%
12.56%
13.35%
7.26%
15.49%
17.23%
13.60%
11.75%
9.45%
ROCE
22.05%
19.96%
16.13%
15.08%
9.94%
20.88%
22.41%
18.22%
16.15%
10.78%
Fixed Asset Turnover
7.07
6.97
6.56
3.49
2.34
2.51
2.66
2.42
2.46
2.43
Receivable days
56.54
56.63
62.04
71.98
89.26
65.28
58.78
97.93
87.12
70.57
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.15
0.00
0.00
Payable days
13.93
35.34
54.22
42.47
35.69
36.58
40.71
55.80
57.06
54.69
Cash Conversion Cycle
42.62
21.29
7.81
29.51
53.58
28.70
18.07
48.28
30.06
15.87
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
105.27
189.80
157.59
136.00
72.16
160.11
162.62
136.87
148.23
98.87

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.