Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

IT - Software

Rating :
42/99

BSE: 517562 | NSE: TRIGYN

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 273.84
  • 9.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63.61
  • N/A
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.51%
  • 1.63%
  • 47.21%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.00%
  • 6.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.57
  • 8.74
  • 4.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 1.44
  • -3.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.58
  • -0.20
  • -7.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.44
  • 5.78
  • 6.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.55
  • 0.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.46
  • 1.84
  • 1.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
323.64
255.31
26.76%
285.27
250.35
13.95%
273.28
258.31
5.80%
261.64
237.38
10.22%
Expenses
306.53
235.00
30.44%
272.17
229.36
18.66%
265.22
238.03
11.42%
245.69
216.76
13.35%
EBITDA
17.10
20.32
-15.85%
13.11
20.99
-37.54%
8.06
20.28
-60.26%
15.95
20.62
-22.65%
EBIDTM
5.28%
7.96%
4.59%
8.38%
2.95%
7.85%
6.10%
8.69%
Other Income
1.27
0.22
477.27%
0.51
0.63
-19.05%
1.63
0.95
71.58%
0.50
0.33
51.52%
Interest
0.53
0.67
-20.90%
0.70
0.67
4.48%
0.85
0.72
18.06%
0.58
0.69
-15.94%
Depreciation
1.67
1.62
3.09%
1.65
1.29
27.91%
2.00
0.78
156.41%
1.79
0.74
141.89%
PBT
16.17
18.25
-11.40%
11.26
19.65
-42.70%
6.85
19.73
-65.28%
14.08
19.52
-27.87%
Tax
5.37
6.39
-15.96%
5.33
5.44
-2.02%
3.14
7.32
-57.10%
4.80
5.43
-11.60%
PAT
10.80
11.86
-8.94%
5.94
14.22
-58.23%
3.71
12.42
-70.13%
9.28
14.09
-34.14%
PATM
3.34%
4.65%
2.08%
5.68%
1.36%
4.81%
3.55%
5.94%
EPS
3.51
3.85
-8.83%
1.93
4.62
-58.23%
1.21
4.03
-69.98%
3.01
4.58
-34.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,143.83
1,040.58
985.41
910.55
894.65
684.51
679.15
624.54
492.89
451.71
348.32
Net Sales Growth
14.23%
5.60%
8.22%
1.78%
30.70%
0.79%
8.74%
26.71%
9.12%
29.68%
 
Cost Of Goods Sold
20.31
2.67
16.73
13.28
58.49
8.19
1.75
2.95
0.31
0.00
0.00
Gross Profit
1,123.52
1,037.92
968.68
897.27
836.15
676.33
677.40
621.59
492.59
451.71
348.32
GP Margin
98.22%
99.74%
98.30%
98.54%
93.46%
98.80%
99.74%
99.53%
99.94%
100%
100%
Total Expenditure
1,089.61
975.27
893.25
833.30
810.41
623.71
613.92
563.01
456.57
408.83
326.11
Power & Fuel Cost
-
0.22
0.25
0.54
0.63
0.62
0.51
0.50
0.53
0.55
0.51
% Of Sales
-
0.02%
0.03%
0.06%
0.07%
0.09%
0.08%
0.08%
0.11%
0.12%
0.15%
Employee Cost
-
693.49
650.55
588.44
534.01
459.75
456.17
394.35
334.01
295.38
119.21
% Of Sales
-
66.64%
66.02%
64.62%
59.69%
67.16%
67.17%
63.14%
67.77%
65.39%
34.22%
Manufacturing Exp.
-
4.04
2.70
2.94
2.99
128.18
1.21
1.72
105.13
98.53
195.35
% Of Sales
-
0.39%
0.27%
0.32%
0.33%
18.73%
0.18%
0.28%
21.33%
21.81%
56.08%
General & Admin Exp.
-
259.84
214.54
213.93
211.24
24.01
148.74
159.70
10.51
10.40
6.85
% Of Sales
-
24.97%
21.77%
23.49%
23.61%
3.51%
21.90%
25.57%
2.13%
2.30%
1.97%
Selling & Distn. Exp.
-
0.24
0.14
0.20
0.34
0.65
1.02
0.19
0.83
1.77
1.31
% Of Sales
-
0.02%
0.01%
0.02%
0.04%
0.09%
0.15%
0.03%
0.17%
0.39%
0.38%
Miscellaneous Exp.
-
14.77
8.33
13.99
2.71
2.32
4.53
3.60
5.25
2.20
1.31
% Of Sales
-
1.42%
0.85%
1.54%
0.30%
0.34%
0.67%
0.58%
1.07%
0.49%
0.82%
EBITDA
54.22
65.31
92.16
77.25
84.24
60.80
65.23
61.53
36.32
42.88
22.21
EBITDA Margin
4.74%
6.28%
9.35%
8.48%
9.42%
8.88%
9.60%
9.85%
7.37%
9.49%
6.38%
Other Income
3.91
2.98
2.65
4.76
1.05
0.93
2.65
2.58
3.54
5.11
2.99
Interest
2.66
2.77
2.72
2.22
1.09
0.80
0.92
1.30
0.70
0.72
0.50
Depreciation
7.11
6.70
3.10
2.09
1.22
1.08
0.68
0.54
0.64
0.78
0.82
PBT
48.36
58.83
89.01
77.70
82.97
59.85
66.28
62.27
38.53
46.48
23.89
Tax
18.64
19.76
26.84
27.59
29.97
20.38
27.24
23.54
15.69
17.41
8.23
Tax Rate
38.54%
33.59%
30.15%
35.51%
38.22%
34.05%
41.10%
38.03%
39.07%
17.74%
34.45%
PAT
29.73
39.07
62.17
50.10
48.45
39.47
39.04
38.35
24.48
80.74
15.65
PAT before Minority Interest
29.73
39.07
62.17
50.10
48.45
39.47
39.04
38.35
24.48
80.74
15.65
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
2.60%
3.75%
6.31%
5.50%
5.42%
5.77%
5.75%
6.14%
4.97%
17.87%
4.49%
PAT Growth
-43.47%
-37.16%
24.09%
3.41%
22.75%
1.10%
1.80%
56.66%
-69.68%
415.91%
 
EPS
9.65
12.69
20.19
16.27
15.73
12.81
12.68
12.45
7.95
26.21
5.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
607.60
558.13
503.52
433.45
370.44
327.08
289.40
247.28
222.37
98.14
Share Capital
30.79
30.79
30.79
30.78
29.90
29.74
29.45
29.42
29.37
29.35
Total Reserves
576.65
527.18
472.56
402.49
335.74
294.64
258.59
217.60
192.73
68.52
Non-Current Liabilities
16.84
20.34
15.92
9.65
11.85
11.86
10.55
-0.41
-0.15
-0.42
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
4.46
5.97
7.74
0.34
0.30
0.00
0.00
0.00
0.52
Long Term Provisions
20.12
16.33
11.78
3.87
13.03
12.93
11.61
0.00
0.00
0.00
Current Liabilities
143.07
116.92
104.47
102.12
72.65
55.76
55.32
50.67
48.18
41.38
Trade Payables
84.23
76.61
71.93
65.26
52.62
36.77
32.69
26.62
18.23
15.71
Other Current Liabilities
43.73
27.10
27.99
25.33
12.34
15.42
18.43
21.31
22.78
19.35
Short Term Borrowings
4.92
4.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
10.19
9.21
4.56
11.53
7.70
3.58
4.20
2.73
7.17
6.32
Total Liabilities
767.51
695.39
623.91
545.22
454.94
394.70
355.27
297.54
270.40
139.10
Net Block
108.36
99.43
99.74
89.52
90.31
88.58
87.83
90.92
91.76
1.67
Gross Block
123.39
114.05
111.19
97.16
96.81
93.99
92.60
99.43
104.90
14.15
Accumulated Depreciation
15.02
14.62
11.45
7.65
6.50
5.42
4.77
8.51
13.14
12.48
Non Current Assets
246.87
231.56
213.84
167.81
166.32
150.94
135.65
125.19
120.10
26.44
Capital Work in Progress
1.50
1.37
1.20
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Non Current Investment
21.37
4.83
4.21
4.10
1.18
1.36
1.26
0.31
0.31
0.01
Long Term Loans & Adv.
17.75
14.64
10.42
4.76
36.99
36.64
33.62
21.23
17.56
14.80
Other Non Current Assets
97.89
111.30
98.26
69.44
37.84
24.37
12.93
12.73
10.47
9.94
Current Assets
520.65
463.83
410.07
377.40
288.62
243.76
219.62
172.35
150.30
112.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.25
3.44
4.60
1.42
9.91
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
281.57
241.45
259.37
193.55
138.25
127.00
142.80
153.95
129.67
95.72
Cash & Bank
215.14
196.41
129.60
123.35
123.00
109.62
66.97
11.19
9.42
12.23
Other Current Assets
20.68
5.57
3.52
41.68
17.45
7.14
9.85
7.22
11.22
4.71
Short Term Loans & Adv.
13.63
16.97
12.97
17.40
14.04
7.02
8.63
5.51
5.95
2.99
Net Current Assets
377.58
346.91
305.60
275.29
215.97
188.00
164.30
121.69
102.12
71.28
Total Assets
767.52
695.39
623.91
545.21
454.94
394.70
355.27
297.54
270.40
139.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
44.96
80.22
-1.03
-17.66
15.34
46.17
51.98
0.04
-4.48
-1.21
PBT
58.83
89.01
77.70
78.42
59.85
66.28
61.90
38.53
46.48
23.89
Adjustment
13.76
8.21
10.81
2.15
4.88
2.87
1.24
4.75
5.24
0.98
Changes in Working Capital
-4.40
8.49
-62.76
-83.93
-25.83
4.70
12.55
-27.58
-34.49
-20.85
Cash after chg. in Working capital
68.20
105.71
25.75
-3.36
38.89
73.85
75.69
15.70
17.23
4.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.23
-25.49
-26.78
-14.30
-23.55
-27.68
-23.71
-15.66
-21.71
-5.21
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
-31.46
-1.43
-10.89
-2.91
-1.89
1.06
0.48
0.52
-0.41
-0.42
Net Fixed Assets
-1.98
-2.96
-15.19
-0.35
-2.80
-1.38
-0.53
4.99
-0.42
10.26
Net Investments
0.08
-0.45
0.15
0.55
0.18
-1.13
-1.72
0.00
-45.06
0.00
Others
-29.56
1.98
4.15
-3.11
0.73
3.57
2.73
-4.47
45.07
-10.68
Cash from Financing Activity
-5.64
-4.59
-5.01
7.19
-0.59
-0.63
-1.28
-2.36
-0.62
-0.47
Net Cash Inflow / Outflow
7.87
74.20
-16.93
-13.39
12.87
46.60
51.18
-1.81
-5.51
-2.10
Opening Cash & Equivalents
196.41
129.60
123.35
123.00
109.62
66.97
11.19
8.96
11.82
12.72
Closing Cash & Equivalent
215.14
196.41
129.60
123.35
123.00
109.62
66.97
11.16
8.96
11.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
197.31
181.24
163.50
140.77
122.28
109.07
97.82
83.96
75.62
33.35
ROA
5.34%
9.43%
8.57%
9.69%
9.29%
10.41%
11.75%
8.62%
39.43%
12.32%
ROE
6.71%
11.72%
10.70%
12.13%
11.44%
12.75%
14.34%
10.43%
50.47%
17.50%
ROCE
10.45%
16.96%
16.65%
19.47%
17.36%
21.78%
23.55%
17.40%
61.60%
27.03%
Fixed Asset Turnover
8.77
8.75
8.74
9.22
7.18
7.28
6.50
4.82
7.59
18.12
Receivable days
91.73
92.75
90.78
67.69
70.72
72.50
86.71
105.01
91.06
88.16
Inventory Days
1.17
1.49
1.21
2.31
5.29
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
1620.06
40.31
35.50
26.33
26.84
26.56
18.50
15.55
16.40
Cash Conversion Cycle
92.90
-1525.82
51.67
34.50
49.68
45.66
60.16
86.51
75.51
71.76
Total Debt/Equity
0.01
0.02
0.02
0.03
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
22.27
33.77
36.06
73.15
76.11
73.08
48.44
58.71
136.68
49.19

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.