Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

IT - Software Services

Rating :
69/99

BSE: 532663 | NSE: SASKEN

1305.35
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1325.00
  •  1347.00
  •  1300.65
  •  1335.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34474
  •  456.14
  •  1429.00
  •  503.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,968.95
  • 16.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,916.10
  • 1.91%
  • 3.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.48%
  • 1.43%
  • 26.35%
  • FII
  • DII
  • Others
  • 20.92%
  • 0.00%
  • 10.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.55
  • -0.98
  • -4.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.33
  • 20.80
  • 12.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.99
  • 6.23
  • 8.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.39
  • 11.98
  • 12.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.80
  • 1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.53
  • 9.77
  • 8.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
109.80
113.06
-2.88%
110.61
112.85
-1.98%
113.89
119.01
-4.30%
107.28
125.70
-14.65%
Expenses
77.53
80.60
-3.81%
74.61
90.85
-17.88%
78.90
94.78
-16.75%
80.19
108.49
-26.09%
EBITDA
32.27
32.46
-0.59%
35.99
22.00
63.59%
34.99
24.23
44.41%
27.09
17.21
57.41%
EBIDTM
29.39%
28.71%
32.54%
19.49%
30.72%
20.36%
25.25%
13.69%
Other Income
10.60
8.92
18.83%
5.85
-2.67
-
10.17
12.50
-18.64%
4.68
14.44
-67.59%
Interest
0.02
0.07
-71.43%
0.33
0.16
106.25%
0.01
0.22
-95.45%
0.06
0.16
-62.50%
Depreciation
1.56
2.95
-47.12%
2.15
2.94
-26.87%
2.31
2.93
-21.16%
2.78
2.77
0.36%
PBT
41.29
38.37
7.61%
39.36
16.23
142.51%
42.84
33.58
27.58%
28.92
28.72
0.70%
Tax
7.29
10.09
-27.75%
10.27
6.78
51.47%
8.94
10.13
-11.75%
5.64
5.98
-5.69%
PAT
34.00
28.27
20.27%
29.09
9.45
207.83%
33.90
23.45
44.56%
23.28
22.74
2.37%
PATM
30.96%
25.01%
26.30%
8.37%
29.77%
19.71%
21.70%
18.09%
EPS
22.59
18.79
20.22%
19.33
6.28
207.80%
22.53
15.58
44.61%
15.47
13.29
16.40%

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
441.58
444.84
492.22
504.31
503.02
467.28
483.17
428.01
458.03
474.83
519.96
Net Sales Growth
-6.17%
-9.63%
-2.40%
0.26%
7.65%
-3.29%
12.89%
-6.55%
-3.54%
-8.68%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
-1.84
1.78
2.55
-0.09
4.75
Gross Profit
441.58
444.84
492.22
504.31
503.02
467.28
485.01
426.23
455.48
474.92
515.21
GP Margin
100.00%
100%
100%
100%
100%
100%
100.38%
99.58%
99.44%
100.02%
99.09%
Total Expenditure
311.23
316.28
404.75
434.20
435.25
417.31
436.00
395.76
404.64
432.91
443.46
Power & Fuel Cost
-
2.48
4.31
4.35
4.54
4.45
4.61
4.55
5.23
7.12
7.52
% Of Sales
-
0.56%
0.88%
0.86%
0.90%
0.95%
0.95%
1.06%
1.14%
1.50%
1.45%
Employee Cost
-
264.60
321.67
338.62
350.54
332.09
342.76
315.00
306.04
324.32
332.81
% Of Sales
-
59.48%
65.35%
67.15%
69.69%
71.07%
70.94%
73.60%
66.82%
68.30%
64.01%
Manufacturing Exp.
-
23.69
36.74
43.31
32.19
29.24
24.73
35.39
46.49
41.09
42.55
% Of Sales
-
5.33%
7.46%
8.59%
6.40%
6.26%
5.12%
8.27%
10.15%
8.65%
8.18%
General & Admin Exp.
-
17.96
35.94
40.93
37.10
39.71
58.84
33.65
37.33
53.67
47.03
% Of Sales
-
4.04%
7.30%
8.12%
7.38%
8.50%
12.18%
7.86%
8.15%
11.30%
9.04%
Selling & Distn. Exp.
-
0.30
0.53
0.83
1.26
1.70
0.58
0.53
1.95
1.14
0.98
% Of Sales
-
0.07%
0.11%
0.16%
0.25%
0.36%
0.12%
0.12%
0.43%
0.24%
0.19%
Miscellaneous Exp.
-
6.15
4.29
5.02
8.52
9.02
5.57
4.06
2.60
3.94
0.98
% Of Sales
-
1.38%
0.87%
1.00%
1.69%
1.93%
1.15%
0.95%
0.57%
0.83%
1.13%
EBITDA
130.34
128.56
87.47
70.11
67.77
49.97
47.17
32.25
53.39
41.92
76.50
EBITDA Margin
29.52%
28.90%
17.77%
13.90%
13.47%
10.69%
9.76%
7.53%
11.66%
8.83%
14.71%
Other Income
31.30
31.58
36.36
47.04
38.10
32.77
16.20
21.94
31.53
17.64
26.41
Interest
0.42
0.47
0.71
0.00
0.00
0.00
0.19
0.14
0.20
0.41
0.60
Depreciation
8.80
10.18
11.16
6.61
6.22
6.61
6.60
11.20
12.54
19.41
22.35
PBT
152.41
149.49
111.97
110.55
99.66
76.13
56.58
42.85
72.17
39.73
79.95
Tax
32.14
34.95
33.14
20.13
17.23
11.69
83.23
96.62
20.70
7.77
15.94
Tax Rate
21.09%
23.38%
29.60%
18.21%
17.29%
12.13%
28.75%
44.69%
28.68%
19.56%
19.94%
PAT
120.27
114.55
78.83
90.42
82.42
84.69
206.29
119.56
51.47
31.96
64.01
PAT before Minority Interest
120.27
114.55
78.83
90.42
82.42
84.69
206.29
119.56
51.47
31.96
64.01
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
27.24%
25.75%
16.02%
17.93%
16.39%
18.12%
42.70%
27.93%
11.24%
6.73%
12.31%
PAT Growth
43.33%
45.31%
-12.82%
9.71%
-2.68%
-58.95%
72.54%
132.29%
61.05%
-50.07%
 
EPS
79.65
75.86
52.21
59.88
54.58
56.09
136.62
79.18
34.09
21.17
42.39

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
564.55
475.46
697.98
621.02
561.53
499.01
446.94
407.58
419.57
459.47
Share Capital
15.05
15.05
17.11
17.11
17.11
17.72
21.34
21.28
20.96
26.01
Total Reserves
549.05
459.75
680.32
603.91
544.42
481.29
425.41
381.59
393.48
426.68
Non-Current Liabilities
0.38
4.78
4.42
0.78
4.23
-4.60
-5.85
-3.47
-2.90
-5.27
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.93
2.31
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
6.27
13.00
7.11
8.12
7.16
6.79
6.91
7.71
7.06
2.49
Current Liabilities
97.78
130.75
88.78
104.65
93.74
133.00
105.10
82.53
76.07
93.89
Trade Payables
13.86
17.28
18.35
17.30
12.69
63.16
24.71
26.33
27.06
32.83
Other Current Liabilities
45.66
54.36
32.53
50.45
32.44
17.30
20.99
16.95
14.10
18.97
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
38.26
59.12
37.90
36.90
48.61
52.53
59.40
39.25
34.91
42.09
Total Liabilities
662.71
610.99
791.18
726.45
659.50
627.41
546.19
486.64
492.74
548.09
Net Block
33.93
44.45
39.65
37.25
37.84
40.19
42.45
126.86
122.65
135.63
Gross Block
60.96
71.48
58.48
49.94
43.48
464.29
435.72
531.49
491.64
490.74
Accumulated Depreciation
27.04
27.02
18.83
12.69
5.64
178.46
174.05
204.19
206.37
200.68
Non Current Assets
418.48
339.29
527.09
548.93
483.23
294.10
185.08
214.82
205.54
212.68
Capital Work in Progress
0.01
0.11
0.86
0.02
0.06
0.13
0.01
0.00
0.25
0.01
Non Current Investment
341.68
232.94
428.97
449.44
368.52
183.19
72.31
29.95
23.08
19.08
Long Term Loans & Adv.
42.87
61.79
57.60
62.22
76.75
70.38
67.79
57.97
59.54
56.43
Other Non Current Assets
0.00
0.00
0.00
0.00
0.06
0.22
2.52
0.04
0.01
1.53
Current Assets
244.23
271.69
264.10
177.52
176.26
333.31
361.11
271.82
287.20
335.40
Current Investments
70.69
106.74
81.08
9.79
5.74
168.27
122.84
103.55
116.06
147.62
Inventories
0.00
0.00
0.00
0.00
0.00
2.47
0.45
2.09
3.45
2.88
Sundry Debtors
66.60
93.20
82.28
78.69
77.74
96.28
69.93
92.76
90.24
101.97
Cash & Bank
52.85
18.25
17.48
43.43
35.24
23.38
125.90
34.06
32.92
36.86
Other Current Assets
54.08
46.19
78.43
37.36
57.54
42.91
42.00
39.35
44.52
46.07
Short Term Loans & Adv.
5.76
7.32
4.82
8.25
41.25
7.19
7.87
8.04
11.07
15.48
Net Current Assets
146.44
140.94
175.31
72.87
82.52
200.31
256.01
189.29
211.13
241.52
Total Assets
662.71
610.98
791.19
726.45
659.49
627.41
546.19
486.64
492.74
548.08

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
119.30
112.01
20.00
79.04
27.80
249.00
191.33
64.12
45.32
53.44
PBT
149.49
111.97
110.55
99.66
96.38
289.53
216.18
72.17
39.73
79.95
Adjustment
-20.44
-9.70
-36.18
-30.32
-20.74
29.65
52.37
-3.40
-1.96
8.44
Changes in Working Capital
5.94
4.35
-40.50
23.08
-29.25
5.13
12.69
15.22
26.14
-8.60
Cash after chg. in Working capital
134.99
106.62
33.87
92.41
46.39
324.30
281.24
84.00
63.90
79.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.69
5.39
-13.87
-13.38
-18.59
-75.31
-89.91
-19.88
-18.58
-26.34
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
-96.62
173.16
-25.08
-56.27
19.12
-80.82
-130.18
14.99
49.15
-18.91
Net Fixed Assets
5.75
-13.90
-8.21
-2.74
132.42
1.11
-127.82
5.67
8.07
0.38
Net Investments
-75.20
176.09
-46.49
-80.40
-20.23
-163.32
-60.77
22.11
33.70
-6.55
Others
-27.17
10.97
29.62
26.87
-93.07
81.39
58.41
-12.79
7.38
-12.74
Cash from Financing Activity
-16.97
-281.73
-17.77
-18.23
-30.89
-173.51
-65.02
-72.33
-85.78
-39.11
Net Cash Inflow / Outflow
5.72
3.43
-22.85
4.54
16.02
-5.33
-3.87
6.78
8.69
-4.58
Opening Cash & Equivalents
16.13
14.73
40.23
33.90
18.72
22.71
33.26
32.26
23.06
29.01
Closing Cash & Equivalent
20.76
16.13
14.73
40.23
33.90
18.83
22.71
33.26
32.26
23.06

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.)
374.80
315.46
407.61
362.96
328.18
281.61
209.30
189.34
197.73
174.04
ROA
17.99%
11.24%
11.92%
11.89%
13.16%
35.16%
23.15%
10.51%
6.14%
11.76%
ROE
22.05%
13.45%
13.72%
13.94%
15.97%
43.62%
28.15%
12.60%
7.37%
14.71%
ROCE
28.84%
19.20%
16.76%
16.85%
18.15%
61.11%
50.49%
17.43%
9.07%
17.86%
Fixed Asset Turnover
6.72
7.58
9.30
10.77
1.84
1.07
0.89
0.90
0.97
1.06
Receivable days
65.56
65.06
58.25
56.75
67.97
62.78
69.37
72.91
73.87
69.85
Inventory Days
0.00
0.00
0.00
0.00
0.00
1.10
1.08
2.21
2.44
2.48
Payable days
18.73
17.26
16.43
13.79
36.87
42.16
25.10
25.84
27.67
33.62
Cash Conversion Cycle
46.83
47.80
41.82
42.96
31.09
21.73
45.36
49.29
48.64
38.71
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
Interest Cover
320.63
159.82
0.00
0.00
0.00
1533.69
1559.62
357.41
97.10
133.45

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.