Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

IT - Software

Rating :
68/99

BSE: 517562 | NSE: TRIGYN

47.30
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  47.30
  •  47.30
  •  45.15
  •  45.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35461
  •  16.57
  •  62.35
  •  18.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 145.77
  • 2.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27.50
  • 0.53%
  • 0.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.99%
  • 3.32%
  • 48.98%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 1.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.53
  • 7.83
  • 9.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.91
  • 4.66
  • 4.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 5.49
  • 8.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.55
  • 6.80
  • 4.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 0.75
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 2.66
  • 1.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
248.87
218.08
14.12%
235.60
271.78
-13.31%
231.74
221.64
4.56%
225.13
214.88
4.77%
Expenses
223.56
197.46
13.22%
224.19
246.83
-9.17%
208.18
200.59
3.78%
203.47
193.44
5.19%
EBITDA
25.31
20.61
22.80%
11.41
24.95
-54.27%
23.56
21.06
11.87%
21.66
21.44
1.03%
EBIDTM
10.17%
9.45%
14.01%
9.18%
10.17%
9.50%
9.62%
9.98%
Other Income
0.79
0.55
43.64%
1.36
0.23
491.30%
0.53
-0.74
-
2.32
0.87
166.67%
Interest
0.59
0.32
84.38%
0.73
0.36
102.78%
0.56
0.19
194.74%
0.60
0.21
185.71%
Depreciation
0.47
0.50
-6.00%
0.55
0.31
77.42%
0.52
0.31
67.74%
0.52
0.30
73.33%
PBT
25.03
20.34
23.06%
11.50
22.24
-48.29%
23.01
17.55
31.11%
22.85
21.80
4.82%
Tax
7.18
5.35
34.21%
8.25
7.76
6.31%
5.79
9.37
-38.21%
8.21
8.09
1.48%
PAT
17.85
14.99
19.08%
3.25
14.48
-77.56%
17.22
8.18
110.51%
14.64
13.71
6.78%
PATM
7.17%
6.88%
7.11%
5.33%
7.43%
3.69%
6.50%
6.38%
EPS
5.80
4.87
19.10%
1.05
4.70
-77.66%
5.59
2.65
110.94%
4.75
4.45
6.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
941.34
910.55
894.65
684.51
679.15
624.54
492.89
451.71
348.32
273.94
234.55
Net Sales Growth
1.61%
1.78%
30.70%
0.79%
8.74%
26.71%
9.12%
29.68%
27.15%
16.79%
 
Cost Of Goods Sold
4,655.58
13.28
58.49
8.19
1.75
2.95
0.31
0.00
0.00
0.00
0.00
Gross Profit
-3,714.24
897.27
836.15
676.33
677.40
621.59
492.59
451.71
348.32
273.94
234.55
GP Margin
-394.57%
98.54%
93.46%
98.80%
99.74%
99.53%
99.94%
100%
100%
100%
100%
Total Expenditure
859.40
833.30
810.41
623.71
613.92
563.01
456.57
408.83
326.11
258.12
222.98
Power & Fuel Cost
-
0.54
0.63
0.62
0.51
0.50
0.53
0.55
0.51
0.45
0.49
% Of Sales
-
0.06%
0.07%
0.09%
0.08%
0.08%
0.11%
0.12%
0.15%
0.16%
0.21%
Employee Cost
-
588.44
533.88
459.75
456.17
394.35
334.01
295.38
119.21
93.45
72.34
% Of Sales
-
64.62%
59.67%
67.16%
67.17%
63.14%
67.77%
65.39%
34.22%
34.11%
30.84%
Manufacturing Exp.
-
2.94
181.72
128.18
1.21
1.72
105.13
98.53
195.35
156.31
138.86
% Of Sales
-
0.32%
20.31%
18.73%
0.18%
0.28%
21.33%
21.81%
56.08%
57.06%
59.20%
General & Admin Exp.
-
213.93
32.64
24.01
148.74
159.70
10.51
10.40
6.85
5.77
5.56
% Of Sales
-
23.49%
3.65%
3.51%
21.90%
25.57%
2.13%
2.30%
1.97%
2.11%
2.37%
Selling & Distn. Exp.
-
0.20
0.34
0.65
1.02
0.19
0.83
1.77
1.31
0.66
1.24
% Of Sales
-
0.02%
0.04%
0.09%
0.15%
0.03%
0.17%
0.39%
0.38%
0.24%
0.53%
Miscellaneous Exp.
-
13.99
2.71
2.32
4.53
3.60
5.25
2.20
2.87
1.48
1.24
% Of Sales
-
1.54%
0.30%
0.34%
0.67%
0.58%
1.07%
0.49%
0.82%
0.54%
1.91%
EBITDA
81.94
77.25
84.24
60.80
65.23
61.53
36.32
42.88
22.21
15.82
11.57
EBITDA Margin
8.70%
8.48%
9.42%
8.88%
9.60%
9.85%
7.37%
9.49%
6.38%
5.77%
4.93%
Other Income
5.00
4.76
1.05
0.93
2.65
2.58
3.54
5.11
2.99
5.22
4.76
Interest
2.48
2.22
1.09
0.80
0.92
1.30
0.70
0.72
0.50
0.43
0.35
Depreciation
2.06
2.09
1.22
1.08
0.68
0.54
0.64
0.78
0.82
1.00
0.96
PBT
82.39
77.70
82.97
59.85
66.28
62.27
38.53
46.48
23.89
19.61
15.03
Tax
29.43
27.59
29.97
20.38
27.24
23.54
15.69
17.41
8.23
4.83
4.06
Tax Rate
35.72%
35.51%
38.22%
34.05%
41.10%
38.03%
39.07%
17.74%
34.45%
31.04%
8.78%
PAT
52.96
50.10
48.45
39.47
39.04
38.35
24.48
80.74
15.65
10.74
42.16
PAT before Minority Interest
52.96
50.10
48.45
39.47
39.04
38.35
24.48
80.74
15.65
10.74
42.16
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
5.63%
5.50%
5.42%
5.77%
5.75%
6.14%
4.97%
17.87%
4.49%
3.92%
17.97%
PAT Growth
3.12%
3.41%
22.75%
1.10%
1.80%
56.66%
-69.68%
415.91%
45.72%
-74.53%
 
EPS
17.19
16.27
15.73
12.81
12.68
12.45
7.95
26.21
5.08
3.49
13.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
503.52
433.45
370.44
327.08
289.40
247.28
222.37
98.14
81.29
66.01
Share Capital
30.79
30.78
29.90
29.74
29.45
29.42
29.37
29.35
29.35
27.90
Total Reserves
472.56
402.49
335.74
294.64
258.59
217.60
192.73
68.52
51.67
37.16
Non-Current Liabilities
15.92
9.65
11.85
11.86
10.55
-0.41
-0.15
-0.42
-0.24
0.50
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
5.97
7.74
0.34
0.30
0.00
0.00
0.00
0.52
0.49
0.43
Long Term Provisions
11.78
3.87
13.03
12.93
11.61
0.00
0.00
0.00
0.00
0.00
Current Liabilities
104.47
102.12
72.65
55.76
55.32
50.67
48.18
41.38
33.88
28.75
Trade Payables
71.93
65.26
52.62
36.77
32.69
26.62
18.23
15.71
12.91
7.87
Other Current Liabilities
27.99
25.33
12.34
15.42
18.43
21.31
22.78
19.35
18.94
17.51
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
4.56
11.53
7.70
3.58
4.20
2.73
7.17
6.32
2.03
3.37
Total Liabilities
623.91
545.22
454.94
394.70
355.27
297.54
270.40
139.10
114.93
95.26
Net Block
99.74
89.52
90.31
88.58
87.83
90.92
91.76
1.67
1.73
1.66
Gross Block
111.19
97.16
96.81
93.99
92.60
99.43
104.90
14.15
24.29
23.19
Accumulated Depreciation
11.45
7.65
6.50
5.42
4.77
8.51
13.14
12.48
22.56
21.52
Non Current Assets
213.84
167.81
166.32
150.94
135.65
125.19
120.10
26.44
24.43
12.13
Capital Work in Progress
1.20
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.02
0.02
Non Current Investment
4.21
4.10
1.18
1.36
1.26
0.31
0.31
0.01
0.01
0.01
Long Term Loans & Adv.
10.42
4.76
36.99
36.64
33.62
21.23
17.56
14.80
14.17
2.79
Other Non Current Assets
98.26
69.44
37.84
24.37
12.93
12.73
10.47
9.94
8.51
7.64
Current Assets
410.07
377.40
288.62
243.76
219.62
172.35
150.30
112.66
90.50
83.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.60
1.42
9.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
259.37
193.55
138.25
127.00
142.80
153.95
129.67
95.72
72.54
56.48
Cash & Bank
129.60
123.35
123.00
109.62
66.97
11.19
9.42
12.23
13.13
22.69
Other Current Assets
16.50
39.94
3.41
0.12
9.85
7.22
11.22
4.71
4.83
3.96
Short Term Loans & Adv.
12.81
19.14
14.04
7.02
8.63
5.51
5.95
2.99
2.48
1.78
Net Current Assets
305.60
275.29
215.97
188.00
164.30
121.69
102.12
71.28
56.62
54.38
Total Assets
623.91
545.21
454.94
394.70
355.27
297.54
270.40
139.10
114.93
95.26

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-1.03
-13.11
15.34
46.17
51.98
0.04
-4.48
-1.21
-4.11
-5.76
PBT
77.70
78.42
59.85
66.28
61.90
38.53
46.48
23.89
19.61
15.03
Adjustment
10.81
6.69
4.88
2.87
1.24
4.75
5.24
0.98
-3.71
0.15
Changes in Working Capital
-62.76
-83.93
-25.83
4.70
12.55
-27.58
-34.49
-20.85
-10.38
-14.37
Cash after chg. in Working capital
25.75
1.18
38.89
73.85
75.69
15.70
17.23
4.01
5.53
0.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.78
-14.30
-23.55
-27.68
-23.71
-15.66
-21.71
-5.21
-9.65
-6.57
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
-13.20
-7.46
-1.89
1.06
0.48
0.52
-0.41
-0.42
-9.65
9.61
Net Fixed Assets
-15.18
-0.36
-2.80
-1.38
-0.53
4.99
-0.42
10.26
-1.03
-0.63
Net Investments
0.15
0.55
0.18
-1.13
-1.72
0.00
-45.06
0.00
0.00
0.00
Others
1.83
-7.65
0.73
3.57
2.73
-4.47
45.07
-10.68
-8.62
10.24
Cash from Financing Activity
-2.70
7.19
-0.59
-0.63
-1.28
-2.36
-0.62
-0.47
1.68
1.26
Net Cash Inflow / Outflow
-16.93
-13.39
12.87
46.60
51.18
-1.81
-5.51
-2.10
-12.08
5.10
Opening Cash & Equivalents
123.35
123.00
109.62
66.97
11.19
8.96
11.82
12.72
22.30
20.07
Closing Cash & Equivalent
129.60
123.35
123.00
109.62
66.97
11.16
8.96
11.82
12.72
22.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
163.50
140.77
122.28
109.07
97.82
83.96
75.62
33.35
27.61
23.32
ROA
8.57%
9.69%
9.29%
10.41%
11.75%
8.62%
39.43%
12.32%
10.22%
47.41%
ROE
10.70%
12.13%
11.44%
12.75%
14.34%
10.43%
50.47%
17.50%
14.70%
95.56%
ROCE
16.65%
19.47%
17.36%
21.78%
23.55%
17.40%
61.60%
27.03%
21.58%
101.23%
Fixed Asset Turnover
8.74
9.22
7.18
7.28
6.50
4.82
7.59
18.12
11.54
8.70
Receivable days
90.78
67.69
70.72
72.50
86.71
105.01
91.06
88.16
85.95
74.57
Inventory Days
1.21
2.31
5.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
40.31
27.41
26.33
26.84
26.56
18.50
15.55
16.40
15.03
11.02
Cash Conversion Cycle
51.67
42.58
49.68
45.66
60.16
86.51
75.51
71.76
70.92
63.56
Total Debt/Equity
0.02
0.03
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
Interest Cover
36.06
73.15
76.11
73.08
48.44
58.71
136.68
49.19
37.28
133.70

News Update:


  • Trigyn Technologies’ arm bags contract to provide IT Services to members of NCPA
    15th Jul 2020, 14:05 PM

    The award is for a period of three years, with an option to extend for an additional two years, bringing the potential term to five years

    Read More

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.