Nifty
Sensex
:
:
14463.90
48468.37
153.10 (1.07%)
584.99 (1.22%)

IT - Software Services

Rating :
60/99

BSE: 532735 | NSE: RSYSTEMS

110.80
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  111.05
  •  115.20
  •  109.10
  •  114.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31966
  •  35.46
  •  135.70
  •  77.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,323.78
  • 16.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,183.07
  • 1.36%
  • 3.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.58%
  • 2.08%
  • 46.27%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.79
  • 5.99
  • 10.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.24
  • 0.18
  • 17.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.23
  • -9.89
  • 37.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.54
  • 13.95
  • 17.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 2.36
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 7.71
  • 8.11

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
236.64
212.87
11.17%
224.30
197.40
13.63%
210.38
202.81
3.73%
209.26
196.30
6.60%
Expenses
198.65
191.08
3.96%
188.72
182.09
3.64%
185.79
184.52
0.69%
192.41
178.69
7.68%
EBITDA
37.99
21.79
74.35%
35.58
15.31
132.40%
24.59
18.29
34.45%
16.86
17.61
-4.26%
EBIDTM
16.05%
10.23%
15.86%
7.75%
11.69%
9.02%
14.01%
14.01%
Other Income
4.54
3.06
48.37%
5.65
3.57
58.26%
2.46
2.83
-13.07%
2.07
5.94
-65.15%
Interest
1.44
0.34
323.53%
1.49
0.43
246.51%
1.48
0.42
252.38%
1.26
0.38
231.58%
Depreciation
5.97
1.61
270.81%
6.44
4.51
42.79%
6.62
4.46
48.43%
6.57
4.30
52.79%
PBT
33.25
22.90
45.20%
33.30
13.93
139.05%
18.96
16.24
16.75%
11.10
18.86
-41.15%
Tax
3.87
-0.34
-
6.15
3.03
102.97%
2.83
4.64
-39.01%
1.57
6.48
-75.77%
PAT
29.38
23.23
26.47%
27.15
10.91
148.85%
16.13
11.61
38.93%
9.53
12.38
-23.02%
PATM
12.42%
10.91%
12.10%
5.53%
7.67%
5.72%
7.11%
7.11%
EPS
2.46
1.94
26.80%
2.27
0.88
157.95%
1.35
0.97
39.18%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
880.58
809.38
699.89
592.64
588.24
605.03
648.50
596.05
465.01
409.50
290.55
Net Sales Growth
8.80%
15.64%
18.10%
0.75%
-2.78%
-6.70%
8.80%
28.18%
13.56%
40.94%
 
Cost Of Goods Sold
4,644.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-3,763.51
809.38
699.89
592.64
588.24
605.03
648.50
596.05
465.01
409.50
290.55
GP Margin
-427.39%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
765.57
736.37
642.64
559.60
517.59
532.68
557.83
522.41
439.94
381.12
269.50
Power & Fuel Cost
-
5.16
4.69
4.48
4.50
5.49
5.53
5.51
4.66
4.01
4.05
% Of Sales
-
0.64%
0.67%
0.76%
0.76%
0.91%
0.85%
0.92%
1.00%
0.98%
1.39%
Employee Cost
-
540.55
474.38
417.31
379.79
364.88
393.52
353.63
309.76
262.28
188.45
% Of Sales
-
66.79%
67.78%
70.42%
64.56%
60.31%
60.68%
59.33%
66.61%
64.05%
64.86%
Manufacturing Exp.
-
6.36
12.35
10.16
2.78
7.72
6.71
13.49
3.86
22.10
1.40
% Of Sales
-
0.79%
1.76%
1.71%
0.47%
1.28%
1.03%
2.26%
0.83%
5.40%
0.48%
General & Admin Exp.
-
135.29
116.42
95.36
115.10
133.16
146.89
137.02
100.94
76.76
67.91
% Of Sales
-
16.72%
16.63%
16.09%
19.57%
22.01%
22.65%
22.99%
21.71%
18.74%
23.37%
Selling & Distn. Exp.
-
1.17
0.95
0.71
2.49
5.18
3.92
2.68
3.38
2.94
0.95
% Of Sales
-
0.14%
0.14%
0.12%
0.42%
0.86%
0.60%
0.45%
0.73%
0.72%
0.33%
Miscellaneous Exp.
-
39.56
33.86
31.57
1.85
2.71
1.14
9.91
15.54
13.00
0.95
% Of Sales
-
4.89%
4.84%
5.33%
0.31%
0.45%
0.18%
1.66%
3.34%
3.17%
1.33%
EBITDA
115.02
73.01
57.25
33.04
70.65
72.35
90.67
73.64
25.07
28.38
21.05
EBITDA Margin
13.06%
9.02%
8.18%
5.58%
12.01%
11.96%
13.98%
12.35%
5.39%
6.93%
7.24%
Other Income
14.72
15.38
19.25
16.19
12.71
9.81
9.07
9.10
14.55
6.47
7.53
Interest
5.67
1.56
0.27
0.40
0.79
0.96
1.09
0.75
0.67
0.81
0.71
Depreciation
25.60
14.89
13.55
13.48
11.51
14.02
11.25
10.17
10.09
13.12
13.31
PBT
96.61
71.94
62.68
35.34
71.05
67.18
87.41
71.83
28.85
20.92
14.56
Tax
14.42
13.81
11.64
12.81
22.00
29.66
34.29
19.13
10.49
4.41
-2.22
Tax Rate
14.93%
19.20%
18.57%
36.25%
29.07%
23.26%
30.50%
26.63%
36.36%
21.08%
-15.25%
PAT
82.19
58.12
51.05
22.53
53.69
97.83
78.13
52.70
18.36
16.51
16.78
PAT before Minority Interest
82.19
58.12
51.05
22.53
53.69
97.83
78.13
52.70
18.36
16.51
16.78
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
9.33%
7.18%
7.29%
3.80%
9.13%
16.17%
12.05%
8.84%
3.95%
4.03%
5.78%
PAT Growth
41.39%
13.85%
126.59%
-58.04%
-45.12%
25.21%
48.25%
187.04%
11.21%
-1.61%
 
EPS
6.87
4.86
4.27
1.88
4.49
8.18
6.53
4.41
1.54
1.38
1.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
338.23
322.90
270.87
277.97
242.86
213.11
231.76
194.60
198.58
180.25
Share Capital
11.96
12.32
12.32
12.31
12.61
12.67
12.59
12.45
12.24
12.24
Total Reserves
326.10
310.29
258.21
265.40
230.24
200.43
219.17
182.15
186.34
168.01
Non-Current Liabilities
24.53
6.13
5.13
56.06
65.66
32.76
28.87
23.30
26.57
-1.37
Secured Loans
0.81
0.55
0.53
0.84
0.78
0.63
0.88
0.34
0.38
0.83
Unsecured Loans
4.50
1.04
1.06
1.07
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.32
10.96
9.12
53.27
58.53
35.39
33.09
27.70
25.03
0.00
Current Liabilities
123.84
107.69
109.71
129.73
132.92
185.19
117.96
97.99
95.54
69.01
Trade Payables
25.34
27.00
34.01
43.89
48.54
50.89
52.71
39.61
38.21
27.40
Other Current Liabilities
76.74
61.22
57.01
27.26
30.34
59.02
17.75
20.05
31.96
8.27
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
21.75
19.46
18.70
58.57
54.04
75.28
47.50
38.34
25.37
33.33
Total Liabilities
486.60
436.72
385.71
463.76
441.44
431.06
378.59
315.89
320.69
247.89
Net Block
69.85
42.45
43.73
77.39
79.82
69.58
74.00
64.87
67.02
44.41
Gross Block
173.01
137.97
127.94
152.91
153.68
153.77
180.94
159.40
153.31
109.68
Accumulated Depreciation
103.16
95.52
84.22
75.52
73.87
84.19
106.94
94.52
86.29
65.26
Non Current Assets
96.91
67.40
68.75
159.55
174.82
108.22
119.22
105.20
107.29
44.44
Capital Work in Progress
1.96
1.62
0.06
2.63
0.00
0.02
1.41
1.23
0.00
0.02
Non Current Investment
2.19
2.33
11.24
20.14
29.04
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
9.32
18.16
12.32
53.24
58.51
32.76
34.18
31.06
27.95
0.00
Other Non Current Assets
13.60
2.84
1.42
6.16
7.45
5.86
9.62
8.03
12.32
0.00
Current Assets
389.69
369.32
316.96
304.21
266.62
322.84
259.37
210.69
213.41
203.46
Current Investments
34.24
19.95
13.69
8.76
11.80
1.80
1.00
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
132.40
136.54
120.76
108.22
104.63
125.08
104.09
98.06
105.32
55.57
Cash & Bank
146.92
135.99
151.06
114.32
85.15
136.38
101.45
81.46
82.91
95.69
Other Current Assets
76.12
34.70
27.28
16.66
65.04
59.57
52.82
31.17
25.18
52.20
Short Term Loans & Adv.
34.40
42.14
4.16
56.24
51.81
47.86
26.20
13.97
8.31
33.93
Net Current Assets
265.85
261.64
207.24
174.48
133.70
137.65
141.41
112.70
117.86
134.45
Total Assets
486.60
436.72
385.71
463.76
441.44
431.06
378.59
315.89
320.70
247.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
64.29
31.12
36.52
43.62
44.85
72.46
48.10
34.52
33.92
16.82
PBT
71.94
62.68
35.34
75.69
127.49
112.42
71.83
28.85
20.92
14.56
Adjustment
8.82
0.91
6.48
-1.02
-52.37
-22.07
12.16
2.01
20.80
10.42
Changes in Working Capital
-3.44
-19.21
9.98
-8.79
5.49
8.76
-22.27
13.33
-0.85
-3.14
Cash after chg. in Working capital
77.31
44.38
51.81
65.88
80.61
99.11
61.72
44.20
40.87
21.84
Interest Paid
0.00
0.00
0.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.02
-13.26
-15.90
-22.25
-35.75
-26.65
-13.62
-9.68
-6.95
-5.02
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
6.06
-35.05
-57.60
10.15
39.80
8.05
-5.94
-15.62
-19.33
-3.31
Net Fixed Assets
-17.21
-5.05
-3.92
-8.47
16.90
-2.95
-5.44
-0.70
-2.35
0.98
Net Investments
-14.19
-2.67
2.30
6.63
-53.99
6.27
-3.66
4.68
-48.46
0.18
Others
37.46
-27.33
-55.98
11.99
76.89
4.73
3.16
-19.60
31.48
-4.47
Cash from Financing Activity
-45.96
-8.79
-0.56
-19.46
-113.15
-53.16
-21.25
-26.03
-1.03
-4.02
Net Cash Inflow / Outflow
24.39
-12.71
-21.64
34.32
-28.50
27.34
20.91
-7.13
13.56
9.48
Opening Cash & Equivalents
84.12
92.90
114.78
78.62
105.91
79.52
52.41
57.20
39.33
30.97
Closing Cash & Equivalent
110.31
84.12
92.90
113.60
78.62
105.91
79.52
52.41
57.20
39.69

Financial Ratios

Consolidated /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
28.27
26.18
21.96
22.55
19.25
16.73
18.30
15.55
16.13
14.64
ROA
12.59%
12.41%
5.31%
11.86%
22.43%
19.30%
15.18%
5.77%
5.81%
6.87%
ROE
17.60%
17.21%
8.22%
20.63%
42.90%
35.12%
24.71%
9.34%
8.71%
9.65%
ROCE
21.96%
21.06%
12.92%
29.16%
56.07%
50.76%
33.88%
14.97%
11.42%
8.73%
Fixed Asset Turnover
5.21
5.26
4.22
3.84
3.94
3.87
3.50
2.97
3.11
2.42
Receivable days
60.64
67.09
70.52
66.04
69.29
64.49
61.90
79.82
71.70
66.09
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
16.65
22.01
31.86
41.80
45.38
44.65
43.04
42.23
39.14
49.34
Cash Conversion Cycle
43.99
45.09
38.65
24.23
23.91
19.84
18.85
37.59
32.56
16.76
Total Debt/Equity
0.02
0.01
0.01
0.01
0.01
0.00
0.01
0.00
0.00
0.00
Interest Cover
46.96
237.54
89.80
96.60
133.97
104.34
96.97
43.76
26.88
21.40

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.