Nifty
Sensex
:
:
16025.80
53749.26
-99.35 (-0.62%)
-303.35 (-0.56%)

IT - Software Services

Rating :
48/99

BSE: 532616 | NSE: XCHANGING

68.90
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  70.30
  •  71.45
  •  68.45
  •  71.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192886
  •  133.56
  •  141.00
  •  68.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 767.01
  • 14.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 374.82
  • N/A
  • 1.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.00%
  • 18.12%
  • FII
  • DII
  • Others
  • 0.24%
  • 0.31%
  • 6.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.62
  • 2.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 43.38
  • 5.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.85
  • 10.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.24
  • 16.11
  • 13.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 1.58
  • 1.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.90
  • 12.09
  • 8.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
45.07
47.72
-5.55%
42.54
44.78
-5.00%
41.96
52.03
-19.35%
44.70
51.21
-12.71%
Expenses
30.95
35.47
-12.74%
28.94
31.19
-7.21%
29.02
36.97
-21.50%
31.99
36.73
-12.90%
EBITDA
14.12
12.25
15.27%
13.60
13.59
0.07%
12.94
15.06
-14.08%
12.71
14.48
-12.22%
EBIDTM
31.33%
25.67%
31.97%
30.35%
30.84%
28.94%
28.43%
28.28%
Other Income
2.01
2.42
-16.94%
2.47
1.88
31.38%
1.95
3.28
-40.55%
2.14
8.35
-74.37%
Interest
0.03
0.06
-50.00%
0.03
0.06
-50.00%
0.04
0.07
-42.86%
0.06
0.07
-14.29%
Depreciation
0.17
0.23
-26.09%
0.28
0.37
-24.32%
0.23
0.37
-37.84%
0.23
0.41
-43.90%
PBT
15.93
14.38
10.78%
15.76
15.04
4.79%
14.62
17.90
-18.32%
14.56
22.35
-34.85%
Tax
4.86
0.49
891.84%
3.69
0.03
12,200.00%
-4.19
2.85
-
3.94
3.86
2.07%
PAT
11.07
13.89
-20.30%
12.07
15.01
-19.59%
18.81
15.05
24.98%
10.62
18.49
-42.56%
PATM
24.56%
29.11%
28.37%
33.52%
44.83%
28.93%
23.76%
36.11%
EPS
0.99
1.25
-20.80%
1.08
1.35
-20.00%
1.69
1.35
25.19%
0.95
1.66
-42.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Net Sales
174.27
195.74
182.26
184.10
185.90
307.27
279.48
286.95
243.09
208.83
551.81
Net Sales Growth
-10.97%
7.40%
-1.00%
-0.97%
-39.50%
9.94%
-2.60%
18.04%
16.41%
-62.16%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
174.27
195.74
182.26
184.10
185.90
307.27
279.48
286.95
243.09
208.83
551.81
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
120.90
140.36
134.08
141.37
159.85
298.13
251.67
286.24
225.88
193.65
559.56
Power & Fuel Cost
-
0.26
0.35
0.42
0.79
1.83
2.02
2.21
2.19
2.56
5.64
% Of Sales
-
0.13%
0.19%
0.23%
0.42%
0.60%
0.72%
0.77%
0.90%
1.23%
1.02%
Employee Cost
-
73.61
76.34
88.25
104.85
192.07
171.01
169.42
155.12
142.95
361.06
% Of Sales
-
37.61%
41.89%
47.94%
56.40%
62.51%
61.19%
59.04%
63.81%
68.45%
65.43%
Manufacturing Exp.
-
0.92
0.59
0.67
1.75
6.73
6.10
6.99
6.34
4.67
12.63
% Of Sales
-
0.47%
0.32%
0.36%
0.94%
2.19%
2.18%
2.44%
2.61%
2.24%
2.29%
General & Admin Exp.
-
4.96
11.04
10.47
13.83
35.82
34.62
33.14
28.62
28.94
89.30
% Of Sales
-
2.53%
6.06%
5.69%
7.44%
11.66%
12.39%
11.55%
11.77%
13.86%
16.18%
Selling & Distn. Exp.
-
0.06
0.18
0.46
0.52
1.62
1.96
8.72
10.58
4.70
2.69
% Of Sales
-
0.03%
0.10%
0.25%
0.28%
0.53%
0.70%
3.04%
4.35%
2.25%
0.49%
Miscellaneous Exp.
-
3.09
0.75
2.36
5.37
20.35
9.18
21.15
3.33
1.19
2.69
% Of Sales
-
1.58%
0.41%
1.28%
2.89%
6.62%
3.28%
7.37%
1.37%
0.57%
5.17%
EBITDA
53.37
55.38
48.18
42.73
26.05
9.14
27.81
0.71
17.21
15.18
-7.75
EBITDA Margin
30.62%
28.29%
26.43%
23.21%
14.01%
2.97%
9.95%
0.25%
7.08%
7.27%
-1.40%
Other Income
8.57
15.93
12.68
14.55
15.77
13.90
15.21
23.67
23.06
16.25
39.85
Interest
0.16
0.26
0.13
0.01
0.04
0.15
0.19
0.56
0.61
0.45
5.18
Depreciation
0.91
1.38
1.44
0.47
1.17
3.05
4.20
4.77
4.99
5.08
13.19
PBT
60.87
69.67
59.29
56.80
40.61
19.84
38.63
19.05
34.67
25.90
13.73
Tax
8.30
7.23
4.59
10.09
8.97
1.56
9.43
6.62
8.74
8.29
12.68
Tax Rate
13.64%
10.38%
7.74%
17.76%
22.09%
7.86%
24.41%
20.86%
22.38%
40.36%
2.31%
PAT
52.57
62.44
54.70
46.71
31.64
18.28
29.20
25.11
30.31
12.25
537.37
PAT before Minority Interest
52.57
62.44
54.70
46.71
31.64
18.28
29.20
25.11
30.31
12.25
537.37
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
30.17%
31.90%
30.01%
25.37%
17.02%
5.95%
10.45%
8.75%
12.47%
5.87%
97.38%
PAT Growth
-15.81%
14.15%
17.11%
47.63%
73.09%
-37.40%
16.29%
-17.16%
147.43%
-97.72%
 
EPS
4.72
5.61
4.91
4.19
2.84
1.64
2.62
2.25
2.72
1.10
48.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Shareholder's Funds
555.69
496.10
433.22
383.58
349.91
332.97
304.26
278.75
250.24
236.97
Share Capital
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
Total Reserves
444.29
384.70
321.82
272.18
238.51
221.50
192.79
167.28
138.77
125.50
Non-Current Liabilities
1.31
1.13
-4.51
-5.62
-5.85
0.40
-2.40
0.82
7.36
10.04
Secured Loans
0.00
0.00
0.00
0.03
0.46
0.91
1.58
1.26
0.92
0.91
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
3.89
3.33
3.03
3.40
3.17
6.17
5.67
5.60
5.37
8.23
Current Liabilities
115.30
118.58
114.39
111.59
128.11
100.82
122.09
122.96
99.32
68.46
Trade Payables
22.93
31.99
31.31
34.90
54.85
32.80
35.50
41.94
31.82
50.58
Other Current Liabilities
3.67
4.67
4.99
8.38
12.46
8.12
33.68
35.62
21.70
9.58
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
88.70
81.92
78.09
68.31
60.80
59.90
52.91
45.40
45.80
8.30
Total Liabilities
672.30
615.81
543.10
489.55
472.17
434.19
423.95
402.53
356.92
315.47
Net Block
160.18
161.13
158.77
158.90
160.71
163.58
166.09
165.72
166.26
164.24
Gross Block
172.14
172.38
172.57
173.35
196.76
206.91
275.74
271.71
259.89
253.91
Accumulated Depreciation
11.96
11.25
13.80
14.45
36.05
43.33
109.65
105.99
93.63
89.67
Non Current Assets
199.62
180.61
191.63
192.92
204.91
208.01
208.59
200.48
190.79
180.51
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.17
0.00
0.00
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.
39.43
19.41
32.73
33.66
42.59
43.30
41.15
33.40
23.66
15.53
Other Non Current Assets
0.01
0.07
0.13
0.36
1.61
1.13
1.35
1.19
0.87
0.74
Current Assets
472.68
435.20
351.47
296.63
267.26
226.18
215.36
202.05
166.13
134.96
Current Investments
0.00
0.00
0.00
121.51
100.99
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
9.33
20.71
28.77
31.30
46.45
45.82
66.56
46.68
45.82
61.62
Cash & Bank
392.19
327.05
259.38
78.57
52.35
108.14
75.41
75.14
42.22
40.66
Other Current Assets
71.16
23.43
19.39
28.63
67.47
72.22
73.39
80.23
78.09
32.68
Short Term Loans & Adv.
52.65
64.01
43.93
36.62
35.55
33.74
31.97
39.99
57.85
30.39
Net Current Assets
357.38
316.62
237.08
185.04
139.15
125.36
93.27
79.09
66.81
66.50
Total Assets
672.30
615.81
543.10
489.55
472.17
434.19
423.95
402.53
356.92
315.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Cash From Operating Activity
61.98
45.74
48.14
36.23
37.63
27.77
0.59
34.51
14.25
-104.62
PBT
69.67
59.29
56.80
40.61
19.84
38.63
31.73
39.05
20.54
550.05
Adjustment
-5.55
-9.17
-12.11
-10.38
0.49
-1.39
-3.37
-14.03
-4.83
-466.45
Changes in Working Capital
4.71
4.21
10.03
6.85
20.90
-5.79
-24.92
13.50
1.93
-169.46
Cash after chg. in Working capital
68.83
54.33
54.72
37.08
41.23
31.45
3.44
38.52
17.64
-85.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.85
-8.59
-6.58
-0.85
-3.60
-3.68
-2.85
-4.01
-3.39
-18.76
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
7.71
13.71
10.85
5.37
9.73
5.38
3.50
-7.63
-12.61
391.22
Net Fixed Assets
0.30
-0.30
5.64
9.49
9.91
2.16
-2.06
-2.80
-4.46
57.09
Net Investments
0.00
0.00
121.51
-20.52
-100.99
0.00
6.88
0.00
0.00
119.04
Others
7.41
14.01
-116.30
16.40
100.81
3.22
-1.32
-4.83
-8.15
215.09
Cash from Financing Activity
-1.82
-1.23
-0.09
-0.74
-0.78
-0.87
0.12
0.10
-0.15
-321.77
Net Cash Inflow / Outflow
67.87
58.22
58.90
40.86
46.58
32.28
4.21
26.98
1.49
-35.17
Opening Cash & Equivalents
325.88
256.91
195.03
153.22
108.14
75.34
70.76
42.19
40.60
89.55
Closing Cash & Equivalent
391.14
325.88
256.91
195.03
153.22
108.14
75.34
70.77
42.19
40.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Book Value (Rs.)
49.88
44.53
38.89
34.43
31.41
29.88
27.31
25.02
22.46
21.27
ROA
9.69%
9.44%
9.05%
6.58%
4.03%
6.81%
6.08%
7.98%
3.64%
107.75%
ROE
11.87%
11.77%
11.44%
8.63%
5.35%
9.17%
8.62%
11.46%
5.03%
0.00%
ROCE
13.30%
12.79%
13.91%
11.07%
5.84%
12.12%
11.00%
14.90%
8.56%
240.75%
Fixed Asset Turnover
1.14
1.06
1.06
1.00
1.52
1.16
1.05
0.91
0.81
0.95
Receivable days
28.01
49.55
59.55
76.33
54.80
73.38
72.02
69.44
93.89
65.38
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
144.66
132.55
148.57
76.98
66.69
73.03
74.42
93.13
75.22
Cash Conversion Cycle
28.01
-95.11
-73.00
-72.24
-22.18
6.69
-1.01
-4.97
0.77
-9.83
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.01
Interest Cover
268.96
457.08
5681.00
1016.25
133.27
204.32
57.66
65.02
46.64
107.19

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.