Nifty
Sensex
:
:
15949.30
53229.02
-291.00 (-1.79%)
-979.51 (-1.81%)

IT - Software Services

Rating :
49/99

BSE: 531209 | NSE: NUCLEUS

437.00
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  426.00
  •  460.00
  •  415.00
  •  394.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  372998
  •  1653.38
  •  766.00
  •  380.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,170.40
  • 28.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,125.50
  • 1.60%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.28%
  • 1.46%
  • 20.15%
  • FII
  • DII
  • Others
  • 2.85%
  • 0.00%
  • 2.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 6.64
  • 1.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.68
  • 19.35
  • 11.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.81
  • 12.26
  • 16.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.00
  • 14.97
  • 13.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 2.26
  • 2.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 10.35
  • 9.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
153.04
124.18
23.24%
121.59
124.01
-1.95%
114.12
136.99
-16.69%
108.44
128.35
-15.51%
Expenses
128.14
92.41
38.66%
116.03
97.48
19.03%
109.24
103.29
5.76%
106.75
91.01
17.29%
EBITDA
24.90
31.77
-21.62%
5.56
26.53
-79.04%
4.88
33.70
-85.52%
1.69
37.34
-95.47%
EBIDTM
16.27%
25.58%
4.57%
21.39%
4.28%
24.60%
1.56%
29.09%
Other Income
6.35
7.24
-12.29%
7.99
10.31
-22.50%
9.52
9.06
5.08%
10.80
12.95
-16.60%
Interest
0.16
0.28
-42.86%
0.18
0.41
-56.10%
0.22
0.27
-18.52%
0.25
0.26
-3.85%
Depreciation
5.08
3.21
58.26%
3.94
3.47
13.54%
3.23
3.59
-10.03%
3.13
3.60
-13.06%
PBT
26.01
35.52
-26.77%
9.43
32.96
-71.39%
10.95
38.90
-71.85%
9.11
46.43
-80.38%
Tax
7.72
8.17
-5.51%
1.39
8.14
-82.92%
2.37
9.45
-74.92%
3.11
10.10
-69.21%
PAT
18.29
27.35
-33.13%
8.04
24.82
-67.61%
8.58
29.45
-70.87%
6.00
36.33
-83.48%
PATM
11.95%
22.02%
6.61%
20.01%
7.52%
21.50%
5.53%
28.31%
EPS
6.83
9.42
-27.49%
2.77
8.55
-67.60%
2.95
10.14
-70.91%
2.07
12.51
-83.45%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
497.19
513.53
520.83
484.03
411.81
372.39
348.70
353.14
346.22
293.76
282.25
Net Sales Growth
-3.18%
-1.40%
7.60%
17.54%
10.59%
6.79%
-1.26%
2.00%
17.86%
4.08%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.95
0.00
0.00
Gross Profit
497.19
513.53
520.83
484.03
411.81
372.39
348.70
353.14
341.27
293.76
282.25
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
98.57%
100%
100%
Total Expenditure
460.16
384.24
426.62
407.40
353.16
319.01
318.57
287.29
279.73
247.59
246.38
Power & Fuel Cost
-
2.78
4.52
4.64
4.70
4.69
4.66
4.68
4.49
4.03
3.36
% Of Sales
-
0.54%
0.87%
0.96%
1.14%
1.26%
1.34%
1.33%
1.30%
1.37%
1.19%
Employee Cost
-
330.55
322.29
313.53
276.97
244.55
224.73
200.43
179.86
162.53
156.23
% Of Sales
-
64.37%
61.88%
64.77%
67.26%
65.67%
64.45%
56.76%
51.95%
55.33%
55.35%
Manufacturing Exp.
-
5.97
11.04
8.50
7.51
6.93
25.31
24.45
23.83
4.32
3.67
% Of Sales
-
1.16%
2.12%
1.76%
1.82%
1.86%
7.26%
6.92%
6.88%
1.47%
1.30%
General & Admin Exp.
-
23.94
54.21
46.42
39.31
39.31
37.58
32.65
29.67
48.67
43.09
% Of Sales
-
4.66%
10.41%
9.59%
9.55%
10.56%
10.78%
9.25%
8.57%
16.57%
15.27%
Selling & Distn. Exp.
-
0.94
4.19
4.12
2.59
1.30
3.11
4.83
3.02
2.10
2.81
% Of Sales
-
0.18%
0.80%
0.85%
0.63%
0.35%
0.89%
1.37%
0.87%
0.71%
1.00%
Miscellaneous Exp.
-
3.27
11.01
14.21
6.16
7.40
9.01
6.62
8.79
7.82
2.81
% Of Sales
-
0.64%
2.11%
2.94%
1.50%
1.99%
2.58%
1.87%
2.54%
2.66%
2.73%
EBITDA
37.03
129.29
94.21
76.63
58.65
53.38
30.13
65.85
66.49
46.17
35.87
EBITDA Margin
7.45%
25.18%
18.09%
15.83%
14.24%
14.33%
8.64%
18.65%
19.20%
15.72%
12.71%
Other Income
34.66
39.61
37.24
30.10
28.76
32.64
26.59
33.31
25.16
20.42
20.21
Interest
0.81
1.22
1.12
0.51
0.51
0.55
0.62
0.54
0.51
0.44
0.33
Depreciation
15.38
13.87
13.55
9.93
7.04
11.22
12.22
11.97
7.94
6.09
7.45
PBT
55.50
153.81
116.78
96.29
79.86
74.25
43.88
86.65
83.20
60.05
48.30
Tax
14.59
35.86
27.79
21.75
17.31
8.09
11.41
21.94
18.86
14.89
12.96
Tax Rate
26.29%
23.31%
23.80%
22.59%
21.68%
10.90%
26.00%
25.32%
22.67%
24.80%
26.83%
PAT
40.91
117.95
88.99
74.54
62.55
66.16
32.47
64.71
64.34
45.17
35.34
PAT before Minority Interest
40.91
117.95
88.99
74.54
62.55
66.16
32.47
64.71
64.34
45.17
35.34
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
8.23%
22.97%
17.09%
15.40%
15.19%
17.77%
9.31%
18.32%
18.58%
15.38%
12.52%
PAT Growth
-65.32%
32.54%
19.39%
19.17%
-5.46%
103.76%
-49.82%
0.58%
42.44%
27.82%
 
EPS
15.26
44.01
33.21
27.81
23.34
24.69
12.12
24.15
24.01
16.85
13.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
672.02
560.88
508.55
461.30
534.96
456.89
438.37
397.01
349.99
314.14
Share Capital
29.04
29.04
29.04
29.04
32.39
32.39
32.39
32.39
32.39
32.38
Total Reserves
642.98
531.84
479.51
432.26
502.57
424.51
405.98
364.62
317.60
281.74
Non-Current Liabilities
14.62
8.06
0.37
-2.95
-5.75
5.19
3.43
4.85
5.28
5.60
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
10.52
8.37
7.76
6.24
6.09
4.12
4.74
11.60
11.36
11.26
Current Liabilities
198.02
188.95
168.59
176.94
130.39
116.60
115.71
107.22
100.23
88.15
Trade Payables
13.03
15.03
12.26
54.06
35.24
27.73
25.89
24.13
25.34
30.08
Other Current Liabilities
177.12
167.65
152.37
119.15
85.75
81.94
65.74
49.24
55.95
42.47
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
1.29
0.00
0.00
0.00
0.00
Short Term Provisions
7.87
6.27
3.96
3.73
9.40
5.64
24.08
33.85
18.95
15.61
Total Liabilities
884.66
757.89
677.51
635.29
659.60
578.68
557.51
509.08
455.50
407.89
Net Block
35.99
42.56
47.19
48.34
47.96
54.48
58.16
60.65
50.69
48.91
Gross Block
80.54
74.48
72.45
66.37
59.18
154.16
144.34
136.97
123.53
119.22
Accumulated Depreciation
44.55
31.92
25.26
18.03
11.22
99.68
86.18
76.33
72.83
70.31
Non Current Assets
269.61
312.37
318.19
318.10
272.87
216.78
147.13
108.13
73.09
70.54
Capital Work in Progress
0.52
0.26
0.02
0.00
0.32
1.10
0.79
1.26
0.00
0.00
Non Current Investment
190.48
245.09
248.37
241.31
202.76
119.90
68.88
24.32
0.25
0.25
Long Term Loans & Adv.
24.32
24.08
22.00
19.70
19.62
29.60
17.63
20.67
21.20
19.31
Other Non Current Assets
18.30
0.38
0.61
8.75
2.21
11.70
1.66
1.24
0.95
2.06
Current Assets
615.05
445.52
359.32
317.19
386.73
360.92
410.37
400.95
382.41
337.36
Current Investments
457.92
243.84
176.06
145.42
238.15
124.77
100.66
199.27
154.74
104.13
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.95
0.00
Sundry Debtors
85.71
90.24
71.13
79.06
60.93
85.95
84.61
41.72
69.80
87.83
Cash & Bank
44.90
88.34
82.94
69.55
62.21
112.71
180.60
98.75
111.99
92.03
Other Current Assets
26.52
17.46
23.71
18.80
25.44
37.49
44.51
61.22
40.94
53.38
Short Term Loans & Adv.
5.15
5.64
5.48
4.36
9.89
9.24
10.09
7.23
6.06
10.34
Net Current Assets
417.03
256.57
190.73
140.25
256.34
244.32
294.66
293.73
282.18
249.21
Total Assets
884.66
757.89
677.51
635.29
659.60
578.68
557.50
509.08
455.50
407.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
114.90
74.73
56.09
76.93
95.11
32.51
36.81
65.73
74.77
13.47
PBT
153.81
116.78
96.29
79.86
74.25
43.88
86.65
83.20
60.05
48.30
Adjustment
-19.56
-14.44
-10.72
-18.85
-20.01
-8.33
-17.46
-12.98
-10.24
-4.36
Changes in Working Capital
14.20
-6.47
-6.07
33.71
54.37
7.15
-15.46
10.58
37.97
-25.17
Cash after chg. in Working capital
148.45
95.87
79.50
94.72
108.61
42.69
53.73
80.80
87.78
18.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.55
-21.14
-23.41
-17.79
-13.50
-10.18
-16.92
-15.06
-13.02
-5.31
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
-125.66
-29.10
-28.36
60.92
-77.31
6.60
-13.94
-57.08
-65.87
-4.27
Net Fixed Assets
-1.89
-17.13
-8.46
-6.66
78.96
-5.12
-6.17
-16.01
-4.75
-1.66
Net Investments
-159.74
-55.93
-39.37
53.56
-193.89
-82.68
55.70
-62.27
-47.45
23.19
Others
35.97
43.96
19.47
14.02
37.62
94.40
-63.47
21.20
-13.67
-25.80
Cash from Financing Activity
-13.34
-34.07
-25.98
-134.71
-1.29
-35.68
-22.73
-9.77
-9.41
-9.40
Net Cash Inflow / Outflow
-24.10
11.56
1.75
3.14
16.51
3.43
0.14
-1.12
-0.51
-0.20
Opening Cash & Equivalents
56.77
44.52
42.28
39.55
23.54
19.36
20.74
20.31
21.30
21.20
Closing Cash & Equivalent
32.27
56.77
44.52
42.28
39.55
23.54
19.36
20.74
20.31
21.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
231.41
193.14
175.12
158.85
165.16
140.79
135.37
122.59
108.08
97.00
ROA
14.36%
12.40%
11.36%
9.66%
10.69%
5.71%
12.13%
13.34%
10.46%
9.01%
ROE
19.13%
16.64%
15.37%
12.56%
13.35%
7.26%
15.49%
17.23%
13.60%
11.75%
ROCE
25.15%
22.05%
19.96%
16.13%
15.08%
9.94%
20.88%
22.41%
18.22%
16.15%
Fixed Asset Turnover
6.63
7.09
6.97
6.56
3.49
2.34
2.51
2.66
2.42
2.46
Receivable days
62.53
56.54
56.63
62.04
71.98
89.26
65.28
58.78
97.93
87.12
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.15
0.00
Payable days
0.00
13.93
35.34
54.22
42.47
35.69
36.58
40.71
55.80
57.06
Cash Conversion Cycle
62.53
42.62
21.29
7.81
29.51
53.58
28.70
18.07
48.28
30.06
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
127.07
105.27
189.80
157.59
136.00
72.16
160.11
162.62
136.87
148.23

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.