Nifty

:

13258.55

Sensex

:

45079.55

124.65 (0.95%)
446.90 (1.00%)

Login

Nifty
Sensex

:
:

13258.55
45079.55

124.65 (0.95%)
446.90 (1.00%)

Xchanging Solutions Ltd.

IT - Software Services

Rating :

73/99

BSE: 532616 | NSE: XCHANGING

Watchlist

NSE BSE

79.10

04-Dec-2020

Open
High
Low
Previous Close

82.10
84.95
75.10
82.85

Volume
Traded Value (lacs)
52 Week High
52 Week Low

223343
181.90
98.90
24.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

925.21
16.04
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

598.16
N/A
1.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-0.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
13.09

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
20.02

P:E (Median)

8 Years
5 Years
3 Years

14.61
17.73
15.02

P:BV (Average)

8 Years
5 Years
3 Years

1.35
1.65
1.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.50
13.09
11.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 9.92 10.84 -8.49% 10.70 10.88 -1.65% 10.18 12.60 -19.21% 10.50 14.28 -26.47%
Expenses 7.75 7.58 2.24% 7.54 8.14 -7.37% 7.48 8.14 -8.11% 7.97 8.92 -10.65%
EBITDA 2.17 3.26 -33.44% 3.16 2.74 15.33% 2.70 4.46 -39.46% 2.53 5.36 -52.80%
EBIDTM 21.88% 30.07% 29.53% 25.18% -0.29% -0.29% -0.29% 37.53%
Other Income 1.94 2.94 -34.01% 8.41 7.54 11.54% 2.70 1.74 55.17% 2.80 1.59 76.10%
Interest 0.06 0.04 50.00% 0.07 0.01 600.00% 0.02 0.00 0 0.04 0.00 0
Depreciation 0.21 0.16 31.25% 0.36 0.13 176.92% 0.25 0.10 150.00% 0.23 0.06 283.33%
PBT 3.84 6.00 -36.00% 11.14 10.14 9.86% 5.13 6.10 -15.90% 5.06 6.89 -26.56%
Tax 1.45 -3.57 - 3.39 3.08 10.06% 1.74 1.95 -10.77% 2.39 2.27 5.29%
PAT 2.39 9.57 -75.03% 7.75 7.06 9.77% 3.39 4.15 -18.31% 2.67 4.62 -42.21%
PATM 24.09% 88.28% 72.43% 64.89% 2.87% 2.87% 2.87% 32.35%
EPS 0.21 0.86 -75.58% 0.70 0.63 11.11% 0.30 0.37 -18.92% 0.24 0.41 -41.46%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 52.03 46.84 11.08% 51.21 43.97 16.47% 45.54 48.55 -6.20% 45.91 49.09 -6.48%
Expenses 36.97 33.07 11.79% 36.73 32.22 14.00% 29.77 32.26 -7.72% 39.04 33.96 14.96%
EBITDA 15.06 13.77 9.37% 14.48 11.75 23.23% 15.77 16.29 -3.19% 6.87 15.13 -54.59%
EBIDTM 28.94% 29.40% 28.28% 26.72% 14.01% 14.01% 14.01% 14.01%
Other Income 3.28 3.00 9.33% 8.48 3.80 123.16% 3.32 1.83 81.42% 2.56 1.64 56.10%
Interest 0.07 0.04 75.00% 0.07 0.02 250.00% 0.03 0.00 0 0.04 0.00 0
Depreciation 0.37 0.33 12.12% 0.54 0.30 80.00% 0.42 0.15 180.00% 0.39 0.07 457.14%
PBT 17.90 16.40 9.15% 22.35 15.23 46.75% 18.64 17.97 3.73% 9.00 16.70 -46.11%
Tax 2.85 -2.57 - 3.86 3.65 5.75% 0.71 1.47 -51.70% 2.80 3.49 -19.77%
PAT 15.05 18.97 -20.66% 18.49 11.58 59.67% 17.93 16.50 8.67% 6.20 13.21 -53.07%
PATM 28.93% 40.50% 36.11% 26.34% 7.11% 7.11% 7.11% 7.11%
EPS 1.35 1.70 -20.59% 1.66 1.04 59.62% 1.61 1.48 8.78% 0.56 1.19 -52.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Net Sales 41.30 42.70 52.03 55.93 99.02 120.90 149.58 112.11 99.78 173.02 217.92 Net Sales Growth -15.02% -17.93% -6.97% -43.52% -18.10% -19.17% 33.42% 12.36% -42.33% -20.60% Cost Of Goods Sold 998.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit -956.94 42.70 52.03 55.93 99.02 120.90 149.58 112.11 99.78 173.02 217.92 GP Margin -2,317.05% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 30.74 31.17 39.36 52.39 113.02 105.76 139.95 98.65 85.44 137.95 180.04 Power & Fuel Cost - 0.35 0.42 0.75 1.58 1.84 1.96 1.93 2.33 3.84 6.43 % Of Sales - 0.82% 0.81% 1.34% 1.60% 1.52% 1.31% 1.72% 2.34% 2.22% 2.95% Employee Cost - 20.90 25.84 33.40 65.02 64.50 73.65 60.34 61.12 91.89 102.19 % Of Sales - 48.95% 49.66% 59.72% 65.66% 53.35% 49.24% 53.82% 61.25% 53.11% 46.89% Manufacturing Exp. - 0.58 0.65 0.85 5.10 5.71 5.59 4.47 3.34 6.17 0.00 % Of Sales - 1.36% 1.25% 1.52% 5.15% 4.72% 3.74% 3.99% 3.35% 3.57% 0% General & Admin Exp. - 6.61 8.06 9.67 18.52 16.37 17.59 13.82 12.71 27.41 46.02 % Of Sales - 15.48% 15.49% 17.29% 18.70% 13.54% 11.76% 12.33% 12.74% 15.84% 21.12% Selling & Distn. Exp. - 0.18 0.34 0.35 1.36 1.48 5.67 5.96 2.95 1.10 0.53 % Of Sales - 0.42% 0.65% 0.63% 1.37% 1.22% 3.79% 5.32% 2.96% 0.64% 0.24% Miscellaneous Exp. - 0.55 2.07 4.14 13.90 3.76 11.27 2.71 0.44 1.89 0.53 % Of Sales - 1.29% 3.98% 7.40% 14.04% 3.11% 7.53% 2.42% 0.44% 1.09% 3.04% EBITDA 10.56 11.53 12.67 3.54 -14.00 15.14 9.63 13.46 14.34 35.07 37.88 EBITDA Margin 25.57% 27.00% 24.35% 6.33% -14.14% 12.52% 6.44% 12.01% 14.37% 20.27% 17.38% Other Income 15.85 15.68 12.02 10.48 10.74 12.03 14.14 18.55 8.24 13.07 6.59 Interest 0.19 0.11 0.01 0.04 0.15 0.19 0.31 0.34 0.20 3.42 7.35 Depreciation 1.05 0.77 0.37 1.02 2.80 3.89 4.50 4.34 3.44 8.51 13.92 PBT 25.17 26.33 24.31 12.96 -6.21 23.09 18.96 27.33 18.94 36.21 23.18 Tax 8.97 3.64 7.84 7.35 0.47 9.45 6.59 7.44 7.15 9.88 1.84 Tax Rate 35.64% 13.82% 32.25% 56.71% -7.57% 40.93% 47.72% 25.67% 52.65% -8.26% 511.11% PAT 16.20 22.69 16.47 5.61 -6.68 13.64 7.22 21.54 6.43 -129.55 -1.48 PAT before Minority Interest 16.20 22.69 16.47 5.61 -6.68 13.64 7.22 21.54 6.43 -129.55 -1.48 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 39.23% 53.14% 31.65% 10.03% -6.75% 11.28% 4.83% 19.21% 6.44% -74.88% -0.68% PAT Growth -36.22% 37.77% 193.58% - - 88.92% -66.48% 234.99% - - EPS 1.45 2.04 1.48 0.50 -0.60 1.22 0.65 1.93 0.58 -11.63 -0.13

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Net Sales 194.69 182.26 184.10 185.90 307.27 279.48 286.95 243.09 208.83 551.81 1,057.71 Net Sales Growth 3.31% -1.00% -0.97% -39.50% 9.94% -2.60% 18.04% 16.41% -62.16% -47.83% Cost Of Goods Sold 9,288.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit -9,093.51 182.26 184.10 185.90 307.27 279.48 286.95 243.09 208.83 551.81 1,057.71 GP Margin -4,670.76% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 142.51 134.08 141.37 159.85 298.13 251.67 286.24 225.88 193.65 559.56 1,009.57 Power & Fuel Cost - 0.35 0.42 0.79 1.83 2.02 2.21 2.19 2.56 5.64 10.50 % Of Sales - 0.19% 0.23% 0.42% 0.60% 0.72% 0.77% 0.90% 1.23% 1.02% 0.99% Employee Cost - 76.34 88.25 104.85 192.07 171.01 169.42 155.12 142.95 361.06 617.65 % Of Sales - 41.89% 47.94% 56.40% 62.51% 61.19% 59.04% 63.81% 68.45% 65.43% 58.40% Manufacturing Exp. - 0.59 0.67 1.75 6.73 6.10 6.99 6.34 4.67 12.63 112.34 % Of Sales - 0.32% 0.36% 0.94% 2.19% 2.18% 2.44% 2.61% 2.24% 2.29% 10.62% General & Admin Exp. - 11.04 10.47 13.83 35.82 34.62 33.14 28.62 28.94 89.30 173.51 % Of Sales - 6.06% 5.69% 7.44% 11.66% 12.39% 11.55% 11.77% 13.86% 16.18% 16.40% Selling & Distn. Exp. - 0.18 0.46 0.52 1.62 1.96 8.72 10.58 4.70 2.69 3.37 % Of Sales - 0.10% 0.25% 0.28% 0.53% 0.70% 3.04% 4.35% 2.25% 0.49% 0.32% Miscellaneous Exp. - 0.75 2.36 5.37 20.35 9.18 21.15 3.33 1.19 28.55 3.37 % Of Sales - 0.41% 1.28% 2.89% 6.62% 3.28% 7.37% 1.37% 0.57% 5.17% 3.91% EBITDA 52.18 48.18 42.73 26.05 9.14 27.81 0.71 17.21 15.18 -7.75 48.14 EBITDA Margin 26.80% 26.43% 23.21% 14.01% 2.97% 9.95% 0.25% 7.08% 7.27% -1.40% 4.55% Other Income 17.64 12.68 14.55 15.77 13.90 15.21 23.67 23.06 16.25 39.85 36.87 Interest 0.21 0.13 0.01 0.04 0.15 0.19 0.56 0.61 0.45 5.18 33.70 Depreciation 1.72 1.44 0.47 1.17 3.05 4.20 4.77 4.99 5.08 13.19 28.17 PBT 67.89 59.29 56.80 40.61 19.84 38.63 19.05 34.67 25.90 13.73 23.14 Tax 10.22 4.59 10.09 8.97 1.56 9.43 6.62 8.74 8.29 12.68 4.74 Tax Rate 15.05% 7.74% 17.76% 22.09% 7.86% 24.41% 20.86% 22.38% 40.36% 2.31% -7.72% PAT 57.67 54.70 46.71 31.64 18.28 29.20 25.11 30.31 12.25 537.37 -66.14 PAT before Minority Interest 57.67 54.70 46.71 31.64 18.28 29.20 25.11 30.31 12.25 537.37 -66.14 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 29.62% 30.01% 25.37% 17.02% 5.95% 10.45% 8.75% 12.47% 5.87% 97.38% -6.25% PAT Growth -4.30% 17.11% 47.63% 73.09% -37.40% 16.29% -17.16% 147.43% -97.72% - EPS 5.18 4.91 4.19 2.84 1.64 2.62 2.25 2.72 1.10 48.24 -5.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Shareholder's Funds 227.11 204.39 187.67 181.77 188.51 174.87 167.65 146.11 139.68 269.23 Share Capital 111.40 111.40 111.40 111.40 111.40 111.40 111.40 111.40 111.40 111.40 Total Reserves 115.71 92.99 76.27 70.37 77.04 63.40 56.18 34.64 28.21 157.76 Non-Current Liabilities -2.80 -5.70 -5.71 -5.22 -2.35 -5.05 0.82 7.36 10.04 57.45 Secured Loans 0.00 0.00 0.03 0.46 0.91 1.58 1.26 0.92 0.91 37.45 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.00 Long Term Provisions 3.33 3.03 3.40 3.17 3.42 3.02 5.60 5.37 8.23 0.00 Current Liabilities 84.19 84.72 82.96 81.03 76.08 96.18 88.21 69.01 62.39 87.91 Trade Payables 6.04 8.33 14.28 16.03 14.18 19.39 19.28 15.98 25.30 27.03 Other Current Liabilities 2.56 3.16 2.88 6.11 4.16 25.58 28.67 13.18 5.39 36.08 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 75.59 73.23 65.80 58.89 57.74 51.21 40.26 39.85 31.70 24.80 Total Liabilities 308.50 283.41 264.92 257.58 262.24 266.00 256.68 222.48 212.11 414.59 Net Block 2.25 0.29 0.38 2.04 4.79 7.24 6.78 7.12 3.86 17.04 Gross Block 13.55 12.72 18.36 27.85 37.76 39.92 37.69 35.06 30.60 86.75 Accumulated Depreciation 11.30 12.43 17.98 25.81 32.97 32.68 30.91 27.94 26.74 69.71 Non Current Assets 73.59 84.91 86.25 94.26 98.77 99.68 100.28 88.86 78.30 195.76 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.00 0.00 0.94 Non Current Investment 51.86 51.86 51.86 51.86 51.86 51.86 58.74 58.74 58.74 177.78 Long Term Loans & Adv. 19.41 32.63 33.65 38.75 40.99 39.23 33.40 22.59 15.42 0.00 Other Non Current Assets 0.07 0.13 0.36 1.61 1.13 1.35 1.19 0.41 0.28 0.00 Current Assets 234.91 198.50 178.67 163.32 163.47 166.32 156.40 133.62 133.81 218.83 Current Investments 0.00 0.00 121.51 100.99 0.00 0.00 0.00 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 8.15 8.90 12.03 19.03 35.38 50.84 42.70 41.91 50.06 58.46 Cash & Bank 165.32 144.32 5.98 2.73 83.57 59.48 50.53 22.48 23.54 5.26 Other Current Assets 61.44 2.85 2.66 9.16 44.52 56.00 63.17 69.23 60.21 155.12 Short Term Loans & Adv. 59.02 42.43 36.49 31.41 30.62 32.28 38.80 62.70 58.51 155.12 Net Current Assets 150.72 113.78 95.71 82.29 87.39 70.14 68.19 64.61 71.42 130.92 Total Assets 308.50 283.41 264.92 257.58 262.24 266.00 256.68 222.48 212.11 414.59

Description Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Shareholder's Funds 496.10 433.22 383.58 349.91 332.97 304.26 278.75 250.24 236.97 -253.29 Share Capital 111.40 111.40 111.40 111.40 111.40 111.40 111.40 111.40 111.40 111.40 Total Reserves 384.70 321.82 272.18 238.51 221.50 192.79 167.28 138.77 125.50 -364.76 Non-Current Liabilities 1.13 -4.51 -5.62 -5.85 0.40 -2.40 0.82 7.36 10.04 471.93 Secured Loans 0.00 0.00 0.03 0.46 0.91 1.58 1.26 0.92 0.91 40.24 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 435.83 Long Term Provisions 3.33 3.03 3.40 3.17 6.17 5.67 5.60 5.37 8.23 0.00 Current Liabilities 118.47 114.39 111.59 128.11 100.82 122.09 122.96 99.32 68.46 463.35 Trade Payables 31.99 31.31 34.90 54.85 32.80 35.50 41.94 31.82 50.58 114.43 Other Current Liabilities 4.56 4.99 8.38 12.46 8.12 33.68 35.62 21.70 9.58 122.55 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 81.92 78.09 68.31 60.80 59.90 52.91 45.40 45.80 8.30 226.36 Total Liabilities 615.70 543.10 489.55 472.17 434.19 423.95 402.53 356.92 315.47 681.99 Net Block 161.13 158.77 158.90 160.71 163.58 166.09 165.72 166.26 164.24 372.97 Gross Block 173.51 172.57 173.35 196.76 206.91 275.74 271.71 259.89 253.91 909.58 Accumulated Depreciation 12.38 13.80 14.45 36.05 43.33 109.65 105.99 93.63 89.67 536.61 Non Current Assets 180.61 191.63 192.92 204.91 208.01 208.59 200.48 190.79 180.51 382.38 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.00 0.00 9.40 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 19.41 32.73 33.66 42.59 43.30 41.15 33.40 23.66 15.53 0.00 Other Non Current Assets 0.07 0.13 0.36 1.61 1.13 1.35 1.19 0.87 0.74 0.00 Current Assets 435.09 351.47 296.63 267.26 226.18 215.36 202.05 166.13 134.96 299.61 Current Investments 0.00 0.00 121.51 100.99 0.00 0.00 0.00 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 20.71 28.77 31.30 46.45 45.82 66.56 46.68 45.82 61.62 136.07 Cash & Bank 327.05 259.38 78.57 52.35 108.14 75.41 75.14 42.22 40.66 89.55 Other Current Assets 87.33 19.39 28.63 31.92 72.22 73.39 80.23 78.09 32.68 73.99 Short Term Loans & Adv. 63.90 43.93 36.62 35.55 33.74 31.97 39.99 57.85 30.39 73.99 Net Current Assets 316.62 237.08 185.04 139.15 125.36 93.27 79.09 66.81 66.50 -163.74 Total Assets 615.70 543.10 489.55 472.17 434.19 423.95 402.53 356.92 315.47 681.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Cash From Operating Activity 5.31 8.65 14.23 10.95 19.42 9.47 31.29 11.48 17.62 25.51 PBT 26.33 24.31 12.96 -6.21 23.09 13.81 28.98 13.58 -119.67 0.36 Adjustment -14.12 -10.21 -5.18 2.46 -3.53 2.30 -11.70 1.10 171.44 45.50 Changes in Working Capital -0.88 -0.19 7.85 16.85 4.00 -4.54 16.60 -0.27 -23.54 -15.72 Cash after chg. in Working capital 11.33 13.91 15.63 13.10 23.56 11.57 33.88 14.41 28.23 30.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.02 -5.26 -1.40 -2.15 -4.14 -2.10 -2.59 -2.93 -10.61 -4.63 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 17.46 8.34 8.98 9.86 5.61 3.67 -7.69 -12.38 355.08 -4.75 Net Fixed Assets -0.83 5.64 9.49 9.91 2.16 -2.06 -2.80 -4.46 57.09 -0.38 Net Investments 0.00 121.51 -20.52 -100.99 0.00 6.88 0.00 0.00 119.04 25.19 Others 18.29 -118.81 20.01 100.94 3.45 -1.15 -4.89 -7.92 178.95 -29.56 Cash from Financing Activity -0.59 -0.09 -0.74 -0.78 -0.87 0.12 0.10 -0.17 -354.44 -19.13 Net Cash Inflow / Outflow 22.18 16.90 22.47 20.03 24.16 13.26 23.70 -1.07 18.26 1.64 Opening Cash & Equivalents 142.97 126.07 103.60 83.57 59.41 46.15 22.45 23.52 5.26 3.62 Closing Cash & Equivalent 165.15 142.97 126.07 103.60 83.57 59.41 46.15 22.45 23.52 5.26

Description Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Cash From Operating Activity 45.74 48.14 36.23 37.63 27.77 0.59 34.51 14.25 -104.62 -27.06 PBT 59.29 56.80 40.61 19.84 38.63 31.73 39.05 20.54 550.05 -61.40 Adjustment -9.17 -12.11 -10.38 0.49 -1.39 -3.37 -14.03 -4.83 -466.45 133.56 Changes in Working Capital 4.21 10.03 6.85 20.90 -5.79 -24.92 13.50 1.93 -169.46 -86.13 Cash after chg. in Working capital 54.33 54.72 37.08 41.23 31.45 3.44 38.52 17.64 -85.86 -13.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -8.59 -6.58 -0.85 -3.60 -3.68 -2.85 -4.01 -3.39 -18.76 -13.09 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 13.71 10.85 5.37 9.73 5.38 3.50 -7.63 -12.61 391.22 -19.86 Net Fixed Assets -0.83 5.64 9.49 9.91 2.16 -2.06 -2.80 -4.46 57.09 -0.38 Net Investments 0.00 121.51 -20.52 -100.99 0.00 6.88 0.00 0.00 119.04 25.19 Others 14.54 -116.30 16.40 100.81 3.22 -1.32 -4.83 -8.15 215.09 -44.67 Cash from Financing Activity -1.23 -0.09 -0.74 -0.78 -0.87 0.12 0.10 -0.15 -321.77 83.14 Net Cash Inflow / Outflow 58.22 58.90 40.86 46.58 32.28 4.21 26.98 1.49 -35.17 36.22 Opening Cash & Equivalents 256.91 195.03 153.22 108.14 75.34 70.76 42.19 40.60 89.55 50.81 Closing Cash & Equivalent 325.88 256.91 195.03 153.22 108.14 75.34 70.77 42.19 40.60 89.55

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Book Value (Rs.) 20.39 18.35 16.85 16.32 16.92 15.69 15.04 13.11 12.53 24.16 ROA 7.67% 6.01% 2.15% -2.57% 5.16% 2.76% 8.99% 2.96% -41.34% -0.33% ROE 10.52% 8.40% 3.04% -3.61% 7.51% 4.22% 13.74% 4.50% -63.39% -0.55% ROCE 12.25% 12.40% 7.02% -3.25% 12.69% 8.15% 18.49% 9.54% -49.69% 2.30% Fixed Asset Turnover 3.25 3.35 2.42 3.02 3.11 3.85 3.08 3.04 2.95 2.51 Receivable days 72.87 73.41 101.35 100.28 130.15 114.13 137.73 168.22 114.46 120.66 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 112.12 146.48 148.86 71.46 78.32 76.57 72.29 91.03 85.11 70.39 Cash Conversion Cycle -39.25 -73.07 -47.51 28.82 51.83 37.56 65.44 77.19 29.36 50.27 Total Debt/Equity 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.21 Interest Cover 240.36 2432.00 325.00 -40.40 122.53 45.55 86.24 68.90 -33.99 1.05

Description Mar 20 Mar 19 Mar 18 Mar 17 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Book Value (Rs.) 44.53 38.89 34.43 31.41 29.88 27.31 25.02 22.46 21.27 -22.74 ROA 9.44% 9.05% 6.58% 4.03% 6.81% 6.08% 7.98% 3.64% 107.75% -9.29% ROE 11.77% 11.44% 8.63% 5.35% 9.17% 8.62% 11.46% 5.03% 0.00% 0.00% ROCE 12.79% 13.91% 11.07% 5.84% 12.12% 11.00% 14.90% 8.56% 240.75% -13.80% Fixed Asset Turnover 1.05 1.06 1.00 1.52 1.16 1.05 0.91 0.81 0.95 1.15 Receivable days 49.55 59.55 76.33 54.80 73.38 72.02 69.44 93.89 65.38 51.35 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 144.66 132.55 148.57 76.98 66.69 73.03 74.42 93.13 75.22 51.94 Cash Conversion Cycle -95.11 -73.00 -72.24 -22.18 6.69 -1.01 -4.97 0.77 -9.83 -0.59 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -1.88 Interest Cover 457.08 5681.00 1016.25 133.27 204.32 57.66 65.02 46.64 107.19 -0.82

Top Investors:

abakkus growth fund-1

rajasthan global securities private limited

katra finance limited

misrilall mines private limited

edelweiss multi strategy investment trust - edelwe

Annual Reports:

News Update:

No Latest News!

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.

Feedback