Nifty
Sensex
:
:
22212.70
73142.80
-4.75 (-0.02%)
-15.44 (-0.02%)

IT - Software

Rating :
55/99

BSE: 517562 | NSE: TRIGYN

128.35
23-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  130.30
  •  131.05
  •  127.55
  •  129.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125304
  •  162.17
  •  168.00
  •  85.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 394.52
  • 111.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 260.62
  • N/A
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.51%
  • 2.38%
  • 45.64%
  • FII
  • DII
  • Others
  • 0.71%
  • 0.00%
  • 6.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.91
  • 7.30
  • 8.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.55
  • -6.32
  • -7.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.10
  • -6.47
  • -17.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.58
  • 6.34
  • 9.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.48
  • 0.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.42
  • 1.69
  • 2.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
306.90
339.78
-9.68%
316.12
323.64
-2.32%
322.50
285.27
13.05%
324.04
273.28
18.57%
Expenses
323.42
317.16
1.97%
299.97
306.53
-2.14%
304.79
272.17
11.99%
316.07
265.22
19.17%
EBITDA
-16.52
22.62
-
16.15
17.10
-5.56%
17.71
13.11
35.09%
7.96
8.06
-1.24%
EBIDTM
-5.38%
6.66%
5.11%
5.28%
5.49%
4.59%
2.46%
2.95%
Other Income
2.42
2.47
-2.02%
3.10
1.27
144.09%
3.21
0.51
529.41%
2.23
1.63
36.81%
Interest
0.33
0.54
-38.89%
0.38
0.53
-28.30%
0.42
0.70
-40.00%
0.47
0.85
-44.71%
Depreciation
1.55
1.70
-8.82%
1.58
1.67
-5.39%
1.67
1.65
1.21%
1.78
2.00
-11.00%
PBT
-15.97
22.85
-
17.29
16.17
6.93%
18.83
11.26
67.23%
7.95
6.85
16.06%
Tax
6.04
7.51
-19.57%
6.43
5.37
19.74%
6.73
5.33
26.27%
5.35
3.14
70.38%
PAT
-22.02
15.34
-
10.86
10.80
0.56%
12.09
5.94
103.54%
2.59
3.71
-30.19%
PATM
-7.17%
4.51%
3.44%
3.34%
3.75%
2.08%
0.80%
1.36%
EPS
-7.15
4.98
-
3.53
3.51
0.57%
3.93
1.93
103.63%
0.84
1.21
-30.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,269.56
1,272.72
1,040.58
985.41
910.55
894.65
684.51
679.15
624.54
492.89
451.71
Net Sales Growth
3.89%
22.31%
5.60%
8.22%
1.78%
30.70%
0.79%
8.74%
26.71%
9.12%
 
Cost Of Goods Sold
2.06
34.00
2.67
16.73
13.28
58.49
8.19
1.75
2.95
0.31
0.00
Gross Profit
1,267.50
1,238.72
1,037.92
968.68
897.27
836.15
676.33
677.40
621.59
492.59
451.71
GP Margin
99.84%
97.33%
99.74%
98.30%
98.54%
93.46%
98.80%
99.74%
99.53%
99.94%
100%
Total Expenditure
1,244.25
1,211.94
975.27
893.25
833.30
810.41
623.71
613.92
563.01
456.57
408.83
Power & Fuel Cost
-
0.17
0.22
0.25
0.54
0.63
0.62
0.51
0.50
0.53
0.55
% Of Sales
-
0.01%
0.02%
0.03%
0.06%
0.07%
0.09%
0.08%
0.08%
0.11%
0.12%
Employee Cost
-
786.03
693.49
650.55
588.44
534.01
459.75
456.17
394.35
334.01
295.38
% Of Sales
-
61.76%
66.64%
66.02%
64.62%
59.69%
67.16%
67.17%
63.14%
67.77%
65.39%
Manufacturing Exp.
-
23.40
4.04
2.70
2.94
2.99
128.18
1.21
1.72
105.13
98.53
% Of Sales
-
1.84%
0.39%
0.27%
0.32%
0.33%
18.73%
0.18%
0.28%
21.33%
21.81%
General & Admin Exp.
-
345.17
259.84
214.54
213.93
211.24
24.01
148.74
159.70
10.51
10.40
% Of Sales
-
27.12%
24.97%
21.77%
23.49%
23.61%
3.51%
21.90%
25.57%
2.13%
2.30%
Selling & Distn. Exp.
-
0.41
0.24
0.14
0.20
0.34
0.65
1.02
0.19
0.83
1.77
% Of Sales
-
0.03%
0.02%
0.01%
0.02%
0.04%
0.09%
0.15%
0.03%
0.17%
0.39%
Miscellaneous Exp.
-
22.76
14.77
8.33
13.99
2.71
2.32
4.53
3.60
5.25
1.77
% Of Sales
-
1.79%
1.42%
0.85%
1.54%
0.30%
0.34%
0.67%
0.58%
1.07%
0.49%
EBITDA
25.30
60.78
65.31
92.16
77.25
84.24
60.80
65.23
61.53
36.32
42.88
EBITDA Margin
1.99%
4.78%
6.28%
9.35%
8.48%
9.42%
8.88%
9.60%
9.85%
7.37%
9.49%
Other Income
10.96
6.49
2.98
2.65
4.76
1.05
0.93
2.65
2.58
3.54
5.11
Interest
1.60
2.24
2.77
2.72
2.22
1.09
0.80
0.92
1.30
0.70
0.72
Depreciation
6.58
6.80
6.70
3.10
2.09
1.22
1.08
0.68
0.54
0.64
0.78
PBT
28.10
58.23
58.83
89.01
77.70
82.97
59.85
66.28
62.27
38.53
46.48
Tax
24.55
23.56
19.76
26.84
27.59
29.97
20.38
27.24
23.54
15.69
17.41
Tax Rate
87.37%
40.46%
33.59%
30.15%
35.51%
38.22%
34.05%
41.10%
38.03%
39.07%
17.74%
PAT
3.52
34.68
39.07
62.17
50.10
48.45
39.47
39.04
38.35
24.48
80.74
PAT before Minority Interest
3.52
34.68
39.07
62.17
50.10
48.45
39.47
39.04
38.35
24.48
80.74
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
0.28%
2.72%
3.75%
6.31%
5.50%
5.42%
5.77%
5.75%
6.14%
4.97%
17.87%
PAT Growth
-90.16%
-11.24%
-37.16%
24.09%
3.41%
22.75%
1.10%
1.80%
56.66%
-69.68%
 
EPS
1.14
11.26
12.69
20.19
16.27
15.73
12.81
12.68
12.45
7.95
26.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
681.00
607.60
558.13
503.52
433.45
370.44
327.08
289.40
247.28
222.37
Share Capital
30.79
30.79
30.79
30.79
30.78
29.90
29.74
29.45
29.42
29.37
Total Reserves
650.21
576.65
527.18
472.56
402.49
335.74
294.64
258.59
217.60
192.73
Non-Current Liabilities
20.54
16.84
20.34
15.92
9.65
11.85
11.86
10.55
-0.41
-0.15
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.22
0.00
4.46
5.97
7.74
0.34
0.30
0.00
0.00
0.00
Long Term Provisions
23.65
20.12
16.33
11.78
3.87
13.03
12.93
11.61
0.00
0.00
Current Liabilities
166.26
143.07
116.92
104.47
102.12
72.65
55.76
55.32
50.67
48.18
Trade Payables
98.16
84.23
76.61
71.93
65.26
52.62
36.77
32.69
26.62
18.23
Other Current Liabilities
55.90
43.73
27.10
27.99
25.33
12.34
15.42
18.43
21.31
22.78
Short Term Borrowings
1.84
4.92
4.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
10.36
10.19
9.21
4.56
11.53
7.70
3.58
4.20
2.73
7.17
Total Liabilities
867.80
767.51
695.39
623.91
545.22
454.94
394.70
355.27
297.54
270.40
Net Block
107.14
108.36
99.43
99.74
89.52
90.31
88.58
87.83
90.92
91.76
Gross Block
126.01
123.39
114.05
111.19
97.16
96.81
93.99
92.60
99.43
104.90
Accumulated Depreciation
18.87
15.02
14.62
11.45
7.65
6.50
5.42
4.77
8.51
13.14
Non Current Assets
313.74
246.87
231.56
213.84
167.81
166.32
150.94
135.65
125.19
120.10
Capital Work in Progress
1.50
1.50
1.37
1.20
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
82.91
21.37
4.83
4.21
4.10
1.18
1.36
1.26
0.31
0.31
Long Term Loans & Adv.
22.37
17.75
14.64
10.42
4.76
36.99
36.64
33.62
21.23
17.56
Other Non Current Assets
99.81
97.89
111.30
98.26
69.44
37.84
24.37
12.93
12.73
10.47
Current Assets
554.05
520.65
463.83
410.07
377.40
288.62
243.76
219.62
172.35
150.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
10.58
3.25
3.44
4.60
1.42
9.91
0.00
0.00
0.00
0.00
Sundry Debtors
304.52
281.57
241.45
259.37
193.55
138.25
127.00
142.80
153.95
129.67
Cash & Bank
138.09
215.14
196.41
129.60
123.35
123.00
109.62
66.97
11.19
9.42
Other Current Assets
100.87
7.05
5.57
3.52
59.08
17.45
7.14
9.85
7.22
11.22
Short Term Loans & Adv.
57.35
13.63
16.97
12.97
17.40
14.04
7.02
8.63
5.51
5.95
Net Current Assets
387.80
377.58
346.91
305.60
275.29
215.97
188.00
164.30
121.69
102.12
Total Assets
867.79
767.52
695.39
623.91
545.21
454.94
394.70
355.27
297.54
270.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-52.07
44.96
80.22
-1.03
-17.66
15.34
46.17
51.98
0.04
-4.48
PBT
58.23
58.83
89.01
77.70
78.42
59.85
66.28
61.90
38.53
46.48
Adjustment
17.92
13.76
8.21
10.81
2.15
4.88
2.87
1.24
4.75
5.24
Changes in Working Capital
-97.33
-4.40
8.49
-62.76
-83.93
-25.83
4.70
12.55
-27.58
-34.49
Cash after chg. in Working capital
-21.17
68.20
105.71
25.75
-3.36
38.89
73.85
75.69
15.70
17.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.90
-23.23
-25.49
-26.78
-14.30
-23.55
-27.68
-23.71
-15.66
-21.71
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
-62.86
-31.46
-1.43
-10.89
-2.91
-1.89
1.06
0.48
0.52
-0.41
Net Fixed Assets
-2.22
-1.98
-2.96
-15.19
-0.35
-2.80
-1.38
-0.53
4.99
-0.42
Net Investments
-7.28
0.08
-0.45
0.15
0.55
0.18
-1.13
-1.72
0.00
-45.06
Others
-53.36
-29.56
1.98
4.15
-3.11
0.73
3.57
2.73
-4.47
45.07
Cash from Financing Activity
-2.82
-5.64
-4.59
-5.01
7.19
-0.59
-0.63
-1.28
-2.36
-0.62
Net Cash Inflow / Outflow
-117.75
7.87
74.20
-16.93
-13.39
12.87
46.60
51.18
-1.81
-5.51
Opening Cash & Equivalents
215.14
196.41
129.60
123.35
123.00
109.62
66.97
11.19
8.96
11.82
Closing Cash & Equivalent
138.09
215.14
196.41
129.60
123.35
123.00
109.62
66.97
11.16
8.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
221.21
197.31
181.24
163.50
140.77
122.28
109.07
97.82
83.96
75.62
ROA
4.24%
5.34%
9.43%
8.57%
9.69%
9.29%
10.41%
11.75%
8.62%
39.43%
ROE
5.38%
6.71%
11.72%
10.70%
12.13%
11.44%
12.75%
14.34%
10.43%
50.47%
ROCE
9.34%
10.45%
16.96%
16.65%
19.47%
17.36%
21.78%
23.55%
17.40%
61.60%
Fixed Asset Turnover
10.21
8.77
8.75
8.74
9.22
7.18
7.28
6.50
4.82
7.59
Receivable days
84.04
91.73
92.75
90.78
67.69
70.72
72.50
86.71
105.01
91.06
Inventory Days
1.98
1.17
1.49
1.21
2.31
5.29
0.00
0.00
0.00
0.00
Payable days
978.89
0.00
1620.06
40.31
35.50
26.33
26.84
26.56
18.50
15.55
Cash Conversion Cycle
-892.87
92.90
-1525.82
51.67
34.50
49.68
45.66
60.16
86.51
75.51
Total Debt/Equity
0.00
0.01
0.02
0.02
0.03
0.00
0.00
0.00
0.00
0.00
Interest Cover
26.97
22.27
33.77
36.06
73.15
76.11
73.08
48.44
58.71
136.68

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.