Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

IT - Software Services

Rating :
53/99

BSE: 532616 | NSE: XCHANGING

119.10
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  123.75
  •  123.95
  •  118.45
  •  122.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  745606
  •  896.99
  •  176.50
  •  60.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,368.59
  • 110.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,164.82
  • 3.26%
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.78%
  • 19.66%
  • FII
  • DII
  • Others
  • 0.23%
  • 0.29%
  • 4.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.07
  • -3.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.03
  • -2.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.79
  • -10.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.42
  • 15.25
  • 18.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 1.59
  • 1.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.46
  • 8.29
  • 9.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
44.46
45.77
-2.86%
42.48
41.36
2.71%
43.26
43.39
-0.30%
44.22
43.90
0.73%
Expenses
34.60
32.62
6.07%
31.17
33.32
-6.45%
31.64
29.77
6.28%
30.25
29.10
3.95%
EBITDA
9.86
13.15
-25.02%
11.31
8.04
40.67%
11.62
13.62
-14.68%
13.97
14.80
-5.61%
EBIDTM
22.18%
28.73%
26.62%
19.44%
26.86%
31.39%
31.59%
33.71%
Other Income
8.00
3.38
136.69%
4.62
2.27
103.52%
5.57
3.14
77.39%
3.64
1.91
90.58%
Interest
1.63
0.02
8,050.00%
0.20
0.03
566.67%
0.02
0.02
0.00%
0.02
0.03
-33.33%
Depreciation
0.12
0.15
-20.00%
0.12
0.16
-25.00%
0.15
0.15
0.00%
0.15
0.15
0.00%
PBT
16.11
16.36
-1.53%
15.61
10.12
54.25%
17.02
16.59
2.59%
17.44
16.53
5.51%
Tax
3.73
5.34
-30.15%
19.15
3.20
498.44%
3.19
4.59
-30.50%
26.41
1.57
1,582.17%
PAT
12.38
11.02
12.34%
-3.54
6.92
-
13.83
12.00
15.25%
-8.97
14.96
-
PATM
27.85%
24.08%
-8.33%
16.73%
31.97%
27.66%
-20.28%
34.08%
EPS
1.11
0.99
12.12%
-0.32
0.62
-
1.24
1.08
14.81%
-0.81
1.34
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Net Sales
174.42
174.42
174.27
195.74
182.26
184.10
185.90
307.27
279.48
286.95
243.09
Net Sales Growth
0.00%
0.09%
-10.97%
7.40%
-1.00%
-0.97%
-39.50%
9.94%
-2.60%
18.04%
 
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
174.42
174.42
174.27
195.74
182.26
184.10
185.90
307.27
279.48
286.95
243.09
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
127.66
124.81
120.90
140.36
134.08
141.37
159.85
298.13
251.67
286.24
225.88
Power & Fuel Cost
-
0.22
0.24
0.26
0.35
0.42
0.79
1.83
2.02
2.21
2.19
% Of Sales
-
0.13%
0.14%
0.13%
0.19%
0.23%
0.42%
0.60%
0.72%
0.77%
0.90%
Employee Cost
-
63.11
62.09
73.61
76.34
88.25
104.85
192.07
171.01
169.42
155.12
% Of Sales
-
36.18%
35.63%
37.61%
41.89%
47.94%
56.40%
62.51%
61.19%
59.04%
63.81%
Manufacturing Exp.
-
0.16
0.47
0.92
0.59
0.67
1.75
6.73
6.10
6.99
6.34
% Of Sales
-
0.09%
0.27%
0.47%
0.32%
0.36%
0.94%
2.19%
2.18%
2.44%
2.61%
General & Admin Exp.
-
5.44
3.87
4.96
11.04
10.47
13.83
35.82
34.62
33.14
28.62
% Of Sales
-
3.12%
2.22%
2.53%
6.06%
5.69%
7.44%
11.66%
12.39%
11.55%
11.77%
Selling & Distn. Exp.
-
0.06
0.03
0.06
0.18
0.46
0.52
1.62
1.96
8.72
10.58
% Of Sales
-
0.03%
0.02%
0.03%
0.10%
0.25%
0.28%
0.53%
0.70%
3.04%
4.35%
Miscellaneous Exp.
-
0.93
1.31
3.09
0.75
2.36
5.37
20.35
9.18
21.15
10.58
% Of Sales
-
0.53%
0.75%
1.58%
0.41%
1.28%
2.89%
6.62%
3.28%
7.37%
1.37%
EBITDA
46.76
49.61
53.37
55.38
48.18
42.73
26.05
9.14
27.81
0.71
17.21
EBITDA Margin
26.81%
28.44%
30.62%
28.29%
26.43%
23.21%
14.01%
2.97%
9.95%
0.25%
7.08%
Other Income
21.83
10.70
8.57
15.93
12.68
14.55
15.77
13.90
15.21
23.67
23.06
Interest
1.87
0.10
0.16
0.26
0.13
0.01
0.04
0.15
0.19
0.56
0.61
Depreciation
0.54
0.61
0.91
1.38
1.44
0.47
1.17
3.05
4.20
4.77
4.99
PBT
66.18
59.60
60.87
69.67
59.29
56.80
40.61
19.84
38.63
19.05
34.67
Tax
52.48
14.70
8.30
7.23
4.59
10.09
8.97
1.56
9.43
6.62
8.74
Tax Rate
79.30%
24.66%
13.64%
10.38%
7.74%
17.76%
22.09%
7.86%
24.41%
20.86%
22.38%
PAT
13.70
44.90
52.57
62.44
54.70
46.71
31.64
18.28
29.20
25.11
30.31
PAT before Minority Interest
13.70
44.90
52.57
62.44
54.70
46.71
31.64
18.28
29.20
25.11
30.31
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
7.85%
25.74%
30.17%
31.90%
30.01%
25.37%
17.02%
5.95%
10.45%
8.75%
12.47%
PAT Growth
-69.49%
-14.59%
-15.81%
14.15%
17.11%
47.63%
73.09%
-37.40%
16.29%
-17.16%
 
EPS
1.23
4.03
4.72
5.61
4.91
4.19
2.84
1.64
2.62
2.25
2.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Shareholder's Funds
676.22
613.45
555.69
496.10
433.22
383.58
349.91
332.97
304.26
278.75
Share Capital
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
Total Reserves
564.82
502.05
444.29
384.70
321.82
272.18
238.51
221.50
192.79
167.28
Non-Current Liabilities
16.31
8.34
1.31
1.13
-4.51
-5.62
-5.85
0.40
-2.40
0.82
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.03
0.46
0.91
1.58
1.26
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
8.20
8.87
3.89
3.33
3.03
3.40
3.17
6.17
5.67
5.60
Current Liabilities
112.01
107.71
115.30
118.58
114.39
111.59
128.11
100.82
122.09
122.96
Trade Payables
15.46
16.14
22.93
31.99
31.31
34.90
54.85
32.80
35.50
41.94
Other Current Liabilities
1.65
2.96
3.67
4.67
4.99
8.38
12.46
8.12
33.68
35.62
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
94.90
88.61
88.70
81.92
78.09
68.31
60.80
59.90
52.91
45.40
Total Liabilities
804.54
729.50
672.30
615.81
543.10
489.55
472.17
434.19
423.95
402.53
Net Block
159.96
160.56
160.18
161.13
158.77
158.90
160.71
163.58
166.09
165.72
Gross Block
169.20
172.10
171.00
172.38
172.57
173.35
196.76
206.91
275.74
271.71
Accumulated Depreciation
9.24
11.54
10.82
11.25
13.80
14.45
36.05
43.33
109.65
105.99
Non Current Assets
204.27
196.85
199.62
180.61
191.63
192.92
204.91
208.01
208.59
200.48
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.17
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.
44.31
36.29
38.42
19.41
32.73
33.66
42.59
43.30
41.15
33.40
Other Non Current Assets
0.00
0.00
1.02
0.07
0.13
0.36
1.61
1.13
1.35
1.19
Current Assets
600.27
532.65
472.68
435.20
351.47
296.63
267.26
226.18
215.36
202.05
Current Investments
0.00
0.00
0.00
0.00
0.00
121.51
100.99
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
7.54
14.78
9.33
20.71
28.77
31.30
46.45
45.82
66.56
46.68
Cash & Bank
514.93
440.16
392.19
327.05
259.38
78.57
52.35
108.14
75.41
75.14
Other Current Assets
77.80
0.87
1.10
23.43
63.32
65.25
67.47
72.22
73.39
80.23
Short Term Loans & Adv.
76.45
76.84
70.06
64.01
43.93
36.62
35.55
33.74
31.97
39.99
Net Current Assets
488.26
424.94
357.38
316.62
237.08
185.04
139.15
125.36
93.27
79.09
Total Assets
804.54
729.50
672.30
615.81
543.10
489.55
472.17
434.19
423.95
402.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Cash From Operating Activity
42.03
34.97
61.98
45.74
48.14
36.23
37.63
27.77
0.59
34.51
PBT
59.60
60.87
69.67
59.29
56.80
40.61
19.84
38.63
31.73
39.05
Adjustment
-9.55
-8.01
-5.57
-9.17
-12.11
-10.38
0.49
-1.39
-3.37
-14.03
Changes in Working Capital
5.80
-8.22
4.74
4.21
10.03
6.85
20.90
-5.79
-24.92
13.50
Cash after chg. in Working capital
55.85
44.64
68.84
54.33
54.72
37.08
41.23
31.45
3.44
38.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.82
-9.67
-6.86
-8.59
-6.58
-0.85
-3.60
-3.68
-2.85
-4.01
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
9.66
7.87
7.71
13.71
10.85
5.37
9.73
5.38
3.50
-7.63
Net Fixed Assets
2.34
-1.08
0.99
-0.30
5.64
9.49
9.91
2.16
-2.06
-2.80
Net Investments
0.00
0.00
0.00
0.00
121.51
-20.52
-100.99
0.00
6.88
0.00
Others
7.32
8.95
6.72
14.01
-116.30
16.40
100.81
3.22
-1.32
-4.83
Cash from Financing Activity
-0.48
-1.07
-1.82
-1.23
-0.09
-0.74
-0.78
-0.87
0.12
0.10
Net Cash Inflow / Outflow
51.21
41.77
67.87
58.22
58.90
40.86
46.58
32.28
4.21
26.98
Opening Cash & Equivalents
439.75
391.14
325.88
256.91
195.03
153.22
108.14
75.34
70.76
42.19
Closing Cash & Equivalent
514.86
439.75
391.14
325.88
256.91
195.03
153.22
108.14
75.34
70.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Book Value (Rs.)
60.70
55.07
49.88
44.53
38.89
34.43
31.41
29.88
27.31
25.02
ROA
5.85%
7.50%
9.69%
9.44%
9.05%
6.58%
4.03%
6.81%
6.08%
7.98%
ROE
6.96%
8.99%
11.87%
11.77%
11.44%
8.63%
5.35%
9.17%
8.62%
11.46%
ROCE
9.26%
10.44%
13.30%
12.79%
13.91%
11.07%
5.84%
12.12%
11.00%
14.90%
Fixed Asset Turnover
1.02
1.02
1.14
1.06
1.06
1.00
1.52
1.16
1.05
0.91
Receivable days
23.35
25.25
28.01
49.55
59.55
76.33
54.80
73.38
72.02
69.44
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
0.00
0.00
144.66
132.55
148.57
76.98
66.69
73.03
74.42
Cash Conversion Cycle
23.35
25.25
28.01
-95.11
-73.00
-72.24
-22.18
6.69
-1.01
-4.97
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
Interest Cover
597.00
381.44
268.96
457.08
5681.00
1016.25
133.27
204.32
57.66
65.02

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.