Nifty
Sensex
:
:
25476.10
83536.08
-46.40 (-0.18%)
-176.43 (-0.21%)

IT - Software Products

Rating :
65/99

BSE: 532466 | NSE: OFSS

8938.50
09-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  9028
  •  9029.5
  •  8910
  •  9006.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60569
  •  542490404
  •  13220
  •  7038

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 77,671.01
  • 32.64
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71,719.61
  • 2.96%
  • 9.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.59%
  • 0.67%
  • 7.54%
  • FII
  • DII
  • Others
  • 8.74%
  • 6.37%
  • 4.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.18
  • 6.56
  • 6.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 4.47
  • 4.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.54
  • 6.20
  • 9.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.82
  • 18.53
  • 21.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 6.35
  • 7.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.44
  • 13.88
  • 16.43

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
256.39
274.27
300.9
334.5
P/E Ratio
34.86
32.59
29.71
26.72
Revenue
6373
6847
7491
8216
EBITDA
2783
3076
3389
3767
Net Income
2219
2380
2613
2905
ROA
23.1
23.7
P/B Ratio
12.53
9.28
9.13
8.91
ROE
28.98
29.34
31
33.7
FCFF
2006
2382
2284
2650
FCFF Yield
2.95
3.5
3.35
3.89
Net Debt
-5491
-5906
BVPS
713.55
962.71
978.9
1003.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,716.30
1,642.40
4.50%
1,715.20
1,823.60
-5.94%
1,673.90
1,444.50
15.88%
1,741.40
1,462.40
19.08%
Expenses
952.30
918.10
3.73%
1,001.30
955.10
4.84%
924.70
886.40
4.32%
909.90
840.90
8.21%
EBITDA
764.00
724.30
5.48%
713.90
868.50
-17.80%
749.20
558.10
34.24%
831.50
621.50
33.79%
EBIDTM
44.51%
44.10%
41.62%
47.63%
44.76%
38.64%
47.75%
42.50%
Other Income
82.60
92.60
-10.80%
69.70
94.00
-25.85%
106.00
65.10
62.83%
63.60
103.80
-38.73%
Interest
-9.30
13.90
-
-3.30
9.30
-
8.40
8.10
3.70%
4.70
0.00
0
Depreciation
16.90
17.80
-5.06%
16.90
19.00
-11.05%
17.80
19.00
-6.32%
17.50
18.50
-5.41%
PBT
839.00
785.20
6.85%
770.00
934.20
-17.58%
829.00
596.10
39.07%
872.90
706.80
23.50%
Tax
195.10
225.10
-13.33%
228.70
193.40
18.25%
251.30
178.70
40.63%
256.20
205.80
24.49%
PAT
643.90
560.10
14.96%
541.30
740.80
-26.93%
577.70
417.40
38.40%
616.70
501.00
23.09%
PATM
37.52%
34.10%
31.56%
40.62%
34.51%
28.90%
35.41%
34.26%
EPS
74.18
64.68
14.69%
62.36
85.54
-27.10%
66.56
48.20
38.09%
71.05
57.85
22.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
6,846.80
6,373.00
5,698.31
5,221.45
4,983.94
4,861.28
4,958.90
4,527.47
4,426.53
4,131.22
Net Sales Growth
-
7.43%
11.84%
9.13%
4.77%
2.52%
-1.97%
9.53%
2.28%
7.15%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
6,846.80
6,373.00
5,698.31
5,221.45
4,983.94
4,861.28
4,958.90
4,527.47
4,426.53
4,131.22
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
3,843.90
3,604.80
3,242.63
2,728.80
2,570.37
2,655.22
2,882.83
2,723.69
2,730.88
2,536.19
Power & Fuel Cost
-
14.60
19.40
14.47
11.70
11.30
20.96
21.04
21.49
21.32
20.80
% Of Sales
-
0.21%
0.30%
0.25%
0.22%
0.23%
0.43%
0.42%
0.47%
0.48%
0.50%
Employee Cost
-
3,204.70
2,982.90
2,774.17
2,405.86
2,201.75
2,117.80
2,195.81
2,099.17
2,070.27
1,949.58
% Of Sales
-
46.81%
46.81%
48.68%
46.08%
44.18%
43.56%
44.28%
46.37%
46.77%
47.19%
Manufacturing Exp.
-
294.00
278.10
220.24
170.02
158.31
159.60
169.58
17.17
16.81
21.19
% Of Sales
-
4.29%
4.36%
3.87%
3.26%
3.18%
3.28%
3.42%
0.38%
0.38%
0.51%
General & Admin Exp.
-
177.30
165.70
125.79
63.15
94.33
252.17
336.32
502.88
484.30
445.04
% Of Sales
-
2.59%
2.60%
2.21%
1.21%
1.89%
5.19%
6.78%
11.11%
10.94%
10.77%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
152.80
157.10
106.78
76.67
102.58
101.27
156.61
77.21
130.51
0.00
% Of Sales
-
2.23%
2.47%
1.87%
1.47%
2.06%
2.08%
3.16%
1.71%
2.95%
2.23%
EBITDA
-
3,002.90
2,768.20
2,455.68
2,492.65
2,413.57
2,206.06
2,076.07
1,803.78
1,695.65
1,595.03
EBITDA Margin
-
43.86%
43.44%
43.09%
47.74%
48.43%
45.38%
41.87%
39.84%
38.31%
38.61%
Other Income
-
377.60
356.50
207.54
140.62
187.01
199.97
244.63
98.13
194.61
227.44
Interest
-
0.50
28.10
12.65
12.20
19.13
47.37
0.00
0.00
0.00
0.00
Depreciation
-
69.10
74.30
80.66
92.80
104.11
106.38
53.72
61.46
70.19
52.93
PBT
-
3,310.90
3,022.30
2,569.90
2,528.28
2,477.33
2,252.28
2,266.99
1,840.44
1,820.08
1,769.54
Tax
-
931.30
802.90
763.76
639.45
715.48
790.06
881.09
603.40
571.59
698.70
Tax Rate
-
28.13%
26.57%
29.72%
25.29%
28.88%
35.08%
38.87%
32.79%
32.53%
39.98%
PAT
-
2,379.60
2,219.40
1,806.14
1,888.83
1,761.86
1,462.22
1,385.90
1,237.04
1,185.66
1,048.91
PAT before Minority Interest
-
2,379.60
2,219.40
1,806.14
1,888.83
1,761.86
1,462.22
1,385.90
1,237.04
1,185.66
1,048.91
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
34.75%
34.83%
31.70%
36.17%
35.35%
30.08%
27.95%
27.32%
26.79%
25.39%
PAT Growth
-
7.22%
22.88%
-4.38%
7.21%
20.49%
5.51%
12.03%
4.33%
13.04%
 
EPS
-
273.83
255.40
207.84
217.36
202.75
168.26
159.48
142.35
136.44
120.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
8,362.40
7,858.80
7,458.91
7,099.69
6,848.77
6,569.58
4,936.54
4,707.39
3,264.59
4,673.87
Share Capital
43.40
43.30
43.20
43.12
43.03
42.94
42.88
42.67
42.47
42.34
Total Reserves
8,159.70
7,682.60
7,262.45
6,900.44
6,654.31
6,353.96
4,728.88
4,474.62
3,035.99
4,496.66
Non-Current Liabilities
439.00
610.80
565.73
503.83
452.34
404.40
71.78
7.43
-2.55
39.44
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
523.30
519.10
457.51
391.57
302.24
235.50
111.20
107.07
104.55
116.87
Current Liabilities
1,150.90
1,279.80
1,094.13
988.91
851.45
946.00
1,061.42
1,095.57
2,624.17
875.28
Trade Payables
70.00
102.00
38.11
39.66
45.80
35.49
56.77
64.64
10.84
37.76
Other Current Liabilities
857.50
912.10
878.63
769.08
643.22
762.84
778.81
806.86
2,387.00
641.64
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
223.40
265.70
177.38
180.16
162.43
147.66
225.84
224.07
226.34
195.89
Total Liabilities
9,952.30
9,749.40
9,118.77
8,592.43
8,152.56
7,919.98
6,069.74
5,810.39
5,886.21
5,588.59
Net Block
785.70
794.90
836.61
861.21
873.87
952.62
853.67
826.67
859.59
864.86
Gross Block
1,564.60
1,555.40
1,598.49
1,580.15
1,564.04
1,592.38
1,403.44
1,351.65
1,345.57
1,333.58
Accumulated Depreciation
778.90
760.50
761.88
718.93
690.17
639.76
549.77
524.99
485.99
468.72
Non Current Assets
2,006.50
2,098.00
1,949.89
1,950.16
1,895.80
1,944.46
1,749.15
1,556.23
1,585.62
1,468.07
Capital Work in Progress
9.10
2.70
0.57
3.82
0.13
0.05
0.45
2.59
0.82
4.79
Non Current Investment
0.00
0.00
0.00
0.00
10.20
10.20
10.20
10.20
10.20
10.47
Long Term Loans & Adv.
1,186.30
1,277.70
1,092.48
1,065.14
1,002.97
968.58
859.69
695.55
689.61
560.65
Other Non Current Assets
15.20
12.50
10.03
9.79
8.62
13.01
25.13
21.23
25.40
27.29
Current Assets
7,945.80
7,651.40
7,168.88
6,642.27
6,256.77
5,975.51
4,320.59
4,254.17
4,300.59
4,120.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1,183.70
1,319.30
1,083.37
926.27
802.75
925.37
947.48
1,007.48
718.01
831.09
Cash & Bank
5,951.40
5,538.20
5,469.74
5,122.49
4,914.13
4,496.81
2,827.96
2,646.07
3,031.70
2,785.49
Other Current Assets
810.70
19.50
19.74
46.00
539.88
553.33
545.15
600.62
550.89
503.95
Short Term Loans & Adv.
788.10
774.40
596.03
547.51
504.14
503.28
37.70
553.11
37.68
468.19
Net Current Assets
6,794.90
6,371.60
6,074.75
5,653.37
5,405.32
5,029.51
3,259.17
3,158.59
1,676.42
3,245.25
Total Assets
9,952.30
9,749.40
9,118.77
8,592.43
8,152.57
7,919.97
6,069.74
5,810.40
5,886.21
5,588.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2,198.90
1,790.70
1,758.41
1,856.15
1,919.51
1,521.82
1,379.61
1,157.42
1,121.13
712.31
PBT
3,310.90
3,022.30
2,569.90
2,528.28
2,477.33
2,252.28
2,266.99
1,840.44
1,756.98
1,747.59
Adjustment
-137.70
-72.10
-13.77
61.70
58.30
44.33
-12.91
28.59
102.32
-81.97
Changes in Working Capital
181.50
-353.80
-105.07
-33.59
95.13
-2.94
89.83
-86.45
-20.59
-250.51
Cash after chg. in Working capital
3,354.70
2,596.40
2,451.06
2,556.38
2,630.76
2,293.67
2,343.90
1,782.57
1,838.71
1,415.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,155.80
-805.70
-692.65
-700.23
-711.25
-771.85
-964.29
-625.16
-717.57
-702.80
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
-2,452.60
1,598.00
137.14
-167.32
45.81
-1,384.11
220.83
-1,352.78
1,848.64
980.68
Net Fixed Assets
-14.80
-0.47
-24.24
-38.54
19.65
-112.72
-65.65
-9.86
-29.86
73.03
Net Investments
-0.70
-0.63
-0.59
-7.10
-4.52
-3.13
13.02
-23.09
-6.64
-30.28
Others
-2,437.10
1,599.10
161.97
-121.68
30.68
-1,268.26
273.46
-1,319.83
1,885.14
937.93
Cash from Financing Activity
-2,096.10
-1,958.50
-1,665.48
-1,733.47
-1,589.80
-47.35
-1,249.70
-1,629.66
-931.35
-1,776.18
Net Cash Inflow / Outflow
-2,349.80
1,430.20
230.07
-44.64
375.52
90.36
350.75
-1,825.03
2,038.42
-83.19
Opening Cash & Equivalents
3,483.30
2,040.10
1,679.97
1,694.83
1,331.59
1,156.27
806.10
2,591.47
578.97
624.46
Closing Cash & Equivalent
1,214.20
3,483.30
2,040.08
1,679.97
1,694.83
1,331.59
1,156.27
806.10
2,591.47
578.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
945.06
892.14
845.58
805.09
778.20
744.87
556.46
529.29
362.43
535.96
ROA
24.16%
23.53%
20.40%
22.56%
21.92%
20.90%
23.33%
21.15%
20.67%
12.62%
ROE
29.88%
29.53%
25.35%
27.69%
26.91%
26.18%
29.84%
32.57%
31.13%
26.28%
ROCE
40.83%
39.83%
35.48%
36.43%
37.21%
39.97%
47.01%
46.17%
44.27%
43.06%
Fixed Asset Turnover
4.39
4.04
3.59
3.32
3.16
3.25
3.60
3.36
3.30
3.03
Receivable days
66.72
68.80
64.36
60.43
63.28
70.31
71.95
69.55
63.87
63.29
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
6.99
9.07
6.25
4.07
6.59
Cash Conversion Cycle
66.72
68.80
64.36
60.43
63.28
63.32
62.88
63.30
59.80
56.70
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
6622.80
108.56
204.07
208.22
130.51
48.55
0.00
0.00
0.00
0.00

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.