Nifty
Sensex
:
:
18537.65
62386.42
24.90 (0.13%)
92.78 (0.15%)

IT - Software Services

Rating :
47/99

BSE: 531209 | NSE: NUCLEUS

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,007.75
  • 21.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 951.75
  • 1.86%
  • 2.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.28%
  • 1.28%
  • 20.23%
  • FII
  • DII
  • Others
  • 2.61%
  • 0.00%
  • 2.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.40
  • 3.84
  • -1.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.18
  • -8.79
  • -17.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.99
  • -8.14
  • -22.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.63
  • 15.22
  • 16.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 2.27
  • 2.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.77
  • 10.56
  • 10.43

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
130.09
114.12
13.99%
128.84
108.44
18.81%
153.04
124.18
23.24%
121.59
124.01
-1.95%
Expenses
118.63
109.24
8.60%
114.14
106.75
6.92%
128.14
92.41
38.66%
116.03
97.48
19.03%
EBITDA
11.46
4.88
134.84%
14.70
1.69
769.82%
24.90
31.77
-21.62%
5.56
26.53
-79.04%
EBIDTM
8.81%
4.28%
11.41%
1.56%
16.27%
25.58%
4.57%
21.39%
Other Income
8.80
9.52
-7.56%
6.21
10.80
-42.50%
6.35
7.24
-12.29%
7.99
10.31
-22.50%
Interest
0.31
0.22
40.91%
0.19
0.25
-24.00%
0.16
0.28
-42.86%
0.18
0.41
-56.10%
Depreciation
4.98
3.23
54.18%
5.21
3.13
66.45%
5.08
3.21
58.26%
3.94
3.47
13.54%
PBT
14.97
10.95
36.71%
15.51
9.11
70.25%
26.01
35.52
-26.77%
9.43
32.96
-71.39%
Tax
3.94
2.37
66.24%
4.74
3.11
52.41%
7.72
8.17
-5.51%
1.39
8.14
-82.92%
PAT
11.03
8.58
28.55%
10.77
6.00
79.50%
18.29
27.35
-33.13%
8.04
24.82
-67.61%
PATM
8.48%
7.52%
8.36%
5.53%
11.95%
22.02%
6.61%
20.01%
EPS
4.12
2.95
39.66%
4.02
2.07
94.20%
6.83
9.42
-27.49%
2.77
8.55
-67.60%

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
533.56
497.19
513.53
520.83
484.03
411.81
372.39
348.70
353.14
346.22
293.76
Net Sales Growth
13.34%
-3.18%
-1.40%
7.60%
17.54%
10.59%
6.79%
-1.26%
2.00%
17.86%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.95
0.00
Gross Profit
533.56
497.19
513.53
520.83
484.03
411.81
372.39
348.70
353.14
341.27
293.76
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
98.57%
100%
Total Expenditure
476.94
460.16
387.57
426.62
407.40
353.16
319.01
318.57
287.29
279.73
247.59
Power & Fuel Cost
-
2.72
2.78
4.52
4.64
4.70
4.69
4.66
4.68
4.49
4.03
% Of Sales
-
0.55%
0.54%
0.87%
0.96%
1.14%
1.26%
1.34%
1.33%
1.30%
1.37%
Employee Cost
-
394.09
330.55
322.29
313.53
276.97
244.55
224.73
200.43
179.86
162.53
% Of Sales
-
79.26%
64.37%
61.88%
64.77%
67.26%
65.67%
64.45%
56.76%
51.95%
55.33%
Manufacturing Exp.
-
7.47
5.97
11.04
8.50
7.51
6.93
25.31
24.45
23.83
4.32
% Of Sales
-
1.50%
1.16%
2.12%
1.76%
1.82%
1.86%
7.26%
6.92%
6.88%
1.47%
General & Admin Exp.
-
24.06
23.94
54.21
46.42
39.31
39.31
37.58
32.65
29.67
48.67
% Of Sales
-
4.84%
4.66%
10.41%
9.59%
9.55%
10.56%
10.78%
9.25%
8.57%
16.57%
Selling & Distn. Exp.
-
1.54
0.94
4.19
4.12
2.59
1.30
3.11
4.83
3.02
2.10
% Of Sales
-
0.31%
0.18%
0.80%
0.85%
0.63%
0.35%
0.89%
1.37%
0.87%
0.71%
Miscellaneous Exp.
-
6.93
6.60
11.01
14.21
6.16
7.40
9.01
6.62
8.79
2.10
% Of Sales
-
1.39%
1.29%
2.11%
2.94%
1.50%
1.99%
2.58%
1.87%
2.54%
2.66%
EBITDA
56.62
37.03
125.96
94.21
76.63
58.65
53.38
30.13
65.85
66.49
46.17
EBITDA Margin
10.61%
7.45%
24.53%
18.09%
15.83%
14.24%
14.33%
8.64%
18.65%
19.20%
15.72%
Other Income
29.35
34.66
42.94
37.24
30.10
28.76
32.64
26.59
33.31
25.16
20.42
Interest
0.84
0.81
1.22
1.12
0.51
0.51
0.55
0.62
0.54
0.51
0.44
Depreciation
19.21
15.38
13.87
13.55
9.93
7.04
11.22
12.22
11.97
7.94
6.09
PBT
65.92
55.50
153.81
116.78
96.29
79.86
74.25
43.88
86.65
83.20
60.05
Tax
17.79
14.59
35.86
27.79
21.75
17.31
8.09
11.41
21.94
18.86
14.89
Tax Rate
26.99%
26.29%
23.31%
23.80%
22.59%
21.68%
10.90%
26.00%
25.32%
22.67%
24.80%
PAT
48.13
40.91
117.95
88.99
74.54
62.55
66.16
32.47
64.71
64.34
45.17
PAT before Minority Interest
48.13
40.91
117.95
88.99
74.54
62.55
66.16
32.47
64.71
64.34
45.17
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
9.02%
8.23%
22.97%
17.09%
15.40%
15.19%
17.77%
9.31%
18.32%
18.58%
15.38%
PAT Growth
-27.90%
-65.32%
32.54%
19.39%
19.17%
-5.46%
103.76%
-49.82%
0.58%
42.44%
 
EPS
17.96
15.26
44.01
33.21
27.81
23.34
24.69
12.12
24.15
24.01
16.85

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
493.60
672.02
560.88
508.55
461.30
534.96
456.89
438.37
397.01
349.99
Share Capital
26.77
29.04
29.04
29.04
29.04
32.39
32.39
32.39
32.39
32.39
Total Reserves
466.83
642.98
531.84
479.51
432.26
502.57
424.51
405.98
364.62
317.60
Non-Current Liabilities
25.59
14.62
8.06
0.37
-2.95
-5.75
5.19
3.43
4.85
5.28
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
24.94
10.52
8.37
7.76
6.24
6.09
4.12
4.74
11.60
11.36
Current Liabilities
217.62
198.02
188.95
168.59
176.94
130.39
116.60
115.71
107.22
100.23
Trade Payables
14.27
13.03
15.03
12.26
54.06
35.24
27.73
25.89
24.13
25.34
Other Current Liabilities
197.61
177.12
167.65
152.37
119.15
85.75
81.94
65.74
49.24
55.95
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
1.29
0.00
0.00
0.00
Short Term Provisions
5.74
7.87
6.27
3.96
3.73
9.40
5.64
24.08
33.85
18.95
Total Liabilities
736.81
884.66
757.89
677.51
635.29
659.60
578.68
557.51
509.08
455.50
Net Block
45.24
35.99
42.56
47.19
48.34
47.96
54.48
58.16
60.65
50.69
Gross Block
99.62
80.54
74.48
72.45
66.37
59.18
154.16
144.34
136.97
123.53
Accumulated Depreciation
54.38
44.55
31.92
25.26
18.03
11.22
99.68
86.18
76.33
72.83
Non Current Assets
281.48
269.61
312.37
318.19
318.10
272.87
216.78
147.13
108.13
73.09
Capital Work in Progress
0.46
0.52
0.26
0.02
0.00
0.32
1.10
0.79
1.26
0.00
Non Current Investment
207.22
190.48
245.09
248.37
241.31
202.76
119.90
68.88
24.32
0.25
Long Term Loans & Adv.
18.14
24.32
24.08
22.00
19.70
19.62
29.60
17.63
20.67
21.20
Other Non Current Assets
10.42
18.30
0.38
0.61
8.75
2.21
11.70
1.66
1.24
0.95
Current Assets
455.33
615.05
445.52
359.32
317.19
386.73
360.92
410.37
400.95
382.41
Current Investments
285.94
457.92
243.84
176.06
145.42
238.15
124.77
100.66
199.27
154.74
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.95
Sundry Debtors
83.19
89.22
90.24
71.13
79.06
60.93
85.95
84.61
41.72
69.80
Cash & Bank
56.00
44.90
88.34
82.94
69.55
62.21
112.71
180.60
98.75
111.99
Other Current Assets
30.20
17.83
17.46
23.71
23.16
25.44
37.49
44.51
61.22
40.94
Short Term Loans & Adv.
7.12
5.18
5.64
5.48
4.36
9.89
9.24
10.09
7.23
6.06
Net Current Assets
237.71
417.03
256.57
190.73
140.25
256.34
244.32
294.66
293.73
282.18
Total Assets
736.81
884.66
757.89
677.51
635.29
659.60
578.68
557.50
509.08
455.50

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
57.67
114.90
74.73
56.09
76.93
95.11
32.51
36.81
65.73
74.77
PBT
55.50
153.81
116.78
96.29
79.86
74.25
43.88
86.65
83.20
60.05
Adjustment
-11.76
-19.56
-14.44
-10.72
-18.85
-20.01
-8.33
-17.46
-12.98
-10.24
Changes in Working Capital
30.12
14.20
-6.47
-6.07
33.71
54.37
7.15
-15.46
10.58
37.97
Cash after chg. in Working capital
73.86
148.45
95.87
79.50
94.72
108.61
42.69
53.73
80.80
87.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.19
-33.55
-21.14
-23.41
-17.79
-13.50
-10.18
-16.92
-15.06
-13.02
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
158.54
-125.66
-29.10
-28.36
60.92
-77.31
6.60
-13.94
-57.08
-65.87
Net Fixed Assets
-23.39
0.68
-17.13
-8.46
-6.66
78.96
-5.12
-6.17
-16.01
-4.75
Net Investments
155.03
-159.74
-55.93
-39.37
53.56
-193.89
-82.68
55.70
-62.27
-47.45
Others
26.90
33.40
43.96
19.47
14.02
37.62
94.40
-63.47
21.20
-13.67
Cash from Financing Activity
-212.88
-13.34
-34.07
-25.98
-134.71
-1.29
-35.68
-22.73
-9.77
-9.41
Net Cash Inflow / Outflow
3.33
-24.10
11.56
1.75
3.14
16.51
3.43
0.14
-1.12
-0.51
Opening Cash & Equivalents
32.27
56.77
44.52
42.28
39.55
23.54
19.36
20.74
20.31
21.30
Closing Cash & Equivalent
35.75
32.27
56.77
44.52
42.28
39.55
23.54
19.36
20.74
20.31

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.)
184.39
231.41
193.14
175.12
158.85
165.16
140.79
135.37
122.59
108.08
ROA
5.05%
14.36%
12.40%
11.36%
9.66%
10.69%
5.71%
12.13%
13.34%
10.46%
ROE
7.02%
19.13%
16.64%
15.37%
12.56%
13.35%
7.26%
15.49%
17.23%
13.60%
ROCE
9.66%
25.15%
22.05%
19.96%
16.13%
15.08%
9.94%
20.88%
22.41%
18.22%
Fixed Asset Turnover
5.52
6.63
7.09
6.97
6.56
3.49
2.34
2.51
2.66
2.42
Receivable days
63.29
63.78
56.54
56.63
62.04
71.98
89.26
65.28
58.78
97.93
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.15
Payable days
0.00
0.00
13.93
35.34
54.22
42.47
35.69
36.58
40.71
55.80
Cash Conversion Cycle
63.29
63.78
42.62
21.29
7.81
29.51
53.58
28.70
18.07
48.28
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
69.52
127.07
105.27
189.80
157.59
136.00
72.16
160.11
162.62
136.87

Top Investors:

News Update:


No Latest News!

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.