Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

IT - Software Services

Rating :
46/99

BSE: 532616 | NSE: XCHANGING

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 703.51
  • 14.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 263.35
  • N/A
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.13%
  • 19.32%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.31%
  • 4.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.28
  • -1.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.42
  • 2.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.69
  • -1.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.19
  • 15.32
  • 15.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 1.49
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.68
  • 9.51
  • 7.95

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
43.39
41.96
3.41%
43.90
44.70
-1.79%
45.07
47.72
-5.55%
42.54
44.78
-5.00%
Expenses
29.77
29.02
2.58%
29.10
31.99
-9.03%
30.95
35.47
-12.74%
28.94
31.19
-7.21%
EBITDA
13.62
12.94
5.26%
14.80
12.71
16.44%
14.12
12.25
15.27%
13.60
13.59
0.07%
EBIDTM
31.39%
30.84%
33.71%
28.43%
31.33%
25.67%
31.97%
30.35%
Other Income
3.14
1.95
61.03%
1.91
2.14
-10.75%
2.01
2.42
-16.94%
2.47
1.88
31.38%
Interest
0.02
0.04
-50.00%
0.03
0.06
-50.00%
0.03
0.06
-50.00%
0.03
0.06
-50.00%
Depreciation
0.15
0.23
-34.78%
0.15
0.23
-34.78%
0.17
0.23
-26.09%
0.28
0.37
-24.32%
PBT
16.59
14.62
13.47%
16.53
14.56
13.53%
15.93
14.38
10.78%
15.76
15.04
4.79%
Tax
4.59
-4.19
-
1.57
3.94
-60.15%
4.86
0.49
891.84%
3.69
0.03
12,200.00%
PAT
12.00
18.81
-36.20%
14.96
10.62
40.87%
11.07
13.89
-20.30%
12.07
15.01
-19.59%
PATM
27.66%
44.83%
34.08%
23.76%
24.56%
29.11%
28.37%
33.52%
EPS
1.08
1.69
-36.09%
1.34
0.95
41.05%
0.99
1.25
-20.80%
1.08
1.35
-20.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Net Sales
174.90
174.27
195.74
182.26
184.10
185.90
307.27
279.48
286.95
243.09
208.83
Net Sales Growth
-2.38%
-10.97%
7.40%
-1.00%
-0.97%
-39.50%
9.94%
-2.60%
18.04%
16.41%
 
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
174.90
174.27
195.74
182.26
184.10
185.90
307.27
279.48
286.95
243.09
208.83
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
118.76
120.90
140.36
134.08
141.37
159.85
298.13
251.67
286.24
225.88
193.65
Power & Fuel Cost
-
0.24
0.26
0.35
0.42
0.79
1.83
2.02
2.21
2.19
2.56
% Of Sales
-
0.14%
0.13%
0.19%
0.23%
0.42%
0.60%
0.72%
0.77%
0.90%
1.23%
Employee Cost
-
62.09
73.61
76.34
88.25
104.85
192.07
171.01
169.42
155.12
142.95
% Of Sales
-
35.63%
37.61%
41.89%
47.94%
56.40%
62.51%
61.19%
59.04%
63.81%
68.45%
Manufacturing Exp.
-
0.47
0.92
0.59
0.67
1.75
6.73
6.10
6.99
6.34
4.67
% Of Sales
-
0.27%
0.47%
0.32%
0.36%
0.94%
2.19%
2.18%
2.44%
2.61%
2.24%
General & Admin Exp.
-
3.87
4.96
11.04
10.47
13.83
35.82
34.62
33.14
28.62
28.94
% Of Sales
-
2.22%
2.53%
6.06%
5.69%
7.44%
11.66%
12.39%
11.55%
11.77%
13.86%
Selling & Distn. Exp.
-
0.03
0.06
0.18
0.46
0.52
1.62
1.96
8.72
10.58
4.70
% Of Sales
-
0.02%
0.03%
0.10%
0.25%
0.28%
0.53%
0.70%
3.04%
4.35%
2.25%
Miscellaneous Exp.
-
1.31
3.09
0.75
2.36
5.37
20.35
9.18
21.15
3.33
4.70
% Of Sales
-
0.75%
1.58%
0.41%
1.28%
2.89%
6.62%
3.28%
7.37%
1.37%
0.57%
EBITDA
56.14
53.37
55.38
48.18
42.73
26.05
9.14
27.81
0.71
17.21
15.18
EBITDA Margin
32.10%
30.62%
28.29%
26.43%
23.21%
14.01%
2.97%
9.95%
0.25%
7.08%
7.27%
Other Income
9.53
8.57
15.93
12.68
14.55
15.77
13.90
15.21
23.67
23.06
16.25
Interest
0.11
0.16
0.26
0.13
0.01
0.04
0.15
0.19
0.56
0.61
0.45
Depreciation
0.75
0.91
1.38
1.44
0.47
1.17
3.05
4.20
4.77
4.99
5.08
PBT
64.81
60.87
69.67
59.29
56.80
40.61
19.84
38.63
19.05
34.67
25.90
Tax
14.71
8.30
7.23
4.59
10.09
8.97
1.56
9.43
6.62
8.74
8.29
Tax Rate
22.70%
13.64%
10.38%
7.74%
17.76%
22.09%
7.86%
24.41%
20.86%
22.38%
40.36%
PAT
50.10
52.57
62.44
54.70
46.71
31.64
18.28
29.20
25.11
30.31
12.25
PAT before Minority Interest
50.10
52.57
62.44
54.70
46.71
31.64
18.28
29.20
25.11
30.31
12.25
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
28.64%
30.17%
31.90%
30.01%
25.37%
17.02%
5.95%
10.45%
8.75%
12.47%
5.87%
PAT Growth
-14.11%
-15.81%
14.15%
17.11%
47.63%
73.09%
-37.40%
16.29%
-17.16%
147.43%
 
EPS
4.50
4.72
5.61
4.91
4.19
2.84
1.64
2.62
2.25
2.72
1.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Shareholder's Funds
613.45
555.69
496.10
433.22
383.58
349.91
332.97
304.26
278.75
250.24
Share Capital
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
111.40
Total Reserves
502.05
444.29
384.70
321.82
272.18
238.51
221.50
192.79
167.28
138.77
Non-Current Liabilities
3.50
1.31
1.13
-4.51
-5.62
-5.85
0.40
-2.40
0.82
7.36
Secured Loans
0.00
0.00
0.00
0.00
0.03
0.46
0.91
1.58
1.26
0.92
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
4.03
3.89
3.33
3.03
3.40
3.17
6.17
5.67
5.60
5.37
Current Liabilities
112.55
115.30
118.58
114.39
111.59
128.11
100.82
122.09
122.96
99.32
Trade Payables
16.14
22.93
31.99
31.31
34.90
54.85
32.80
35.50
41.94
31.82
Other Current Liabilities
2.96
3.67
4.67
4.99
8.38
12.46
8.12
33.68
35.62
21.70
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
93.45
88.70
81.92
78.09
68.31
60.80
59.90
52.91
45.40
45.80
Total Liabilities
729.50
672.30
615.81
543.10
489.55
472.17
434.19
423.95
402.53
356.92
Net Block
160.56
160.18
161.13
158.77
158.90
160.71
163.58
166.09
165.72
166.26
Gross Block
172.10
171.00
172.38
172.57
173.35
196.76
206.91
275.74
271.71
259.89
Accumulated Depreciation
11.54
10.82
11.25
13.80
14.45
36.05
43.33
109.65
105.99
93.63
Non Current Assets
188.88
199.62
180.61
191.63
192.92
204.91
208.01
208.59
200.48
190.79
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.17
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.
28.32
38.42
19.41
32.73
33.66
42.59
43.30
41.15
33.40
23.66
Other Non Current Assets
0.00
1.02
0.07
0.13
0.36
1.61
1.13
1.35
1.19
0.87
Current Assets
540.62
472.68
435.20
351.47
296.63
267.26
226.18
215.36
202.05
166.13
Current Investments
0.00
0.00
0.00
0.00
121.51
100.99
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
14.78
9.33
20.71
28.77
31.30
46.45
45.82
66.56
46.68
45.82
Cash & Bank
440.16
392.19
327.05
259.38
78.57
52.35
108.14
75.41
75.14
42.22
Other Current Assets
85.68
1.10
23.43
19.39
65.25
67.47
72.22
73.39
80.23
78.09
Short Term Loans & Adv.
84.81
70.06
64.01
43.93
36.62
35.55
33.74
31.97
39.99
57.85
Net Current Assets
428.07
357.38
316.62
237.08
185.04
139.15
125.36
93.27
79.09
66.81
Total Assets
729.50
672.30
615.81
543.10
489.55
472.17
434.19
423.95
402.53
356.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Cash From Operating Activity
34.97
61.98
45.74
48.14
36.23
37.63
27.77
0.59
34.51
14.25
PBT
60.87
69.67
59.29
56.80
40.61
19.84
38.63
31.73
39.05
20.54
Adjustment
-8.01
-5.57
-9.17
-12.11
-10.38
0.49
-1.39
-3.37
-14.03
-4.83
Changes in Working Capital
-8.22
4.74
4.21
10.03
6.85
20.90
-5.79
-24.92
13.50
1.93
Cash after chg. in Working capital
44.64
68.84
54.33
54.72
37.08
41.23
31.45
3.44
38.52
17.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.67
-6.86
-8.59
-6.58
-0.85
-3.60
-3.68
-2.85
-4.01
-3.39
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
7.87
7.71
13.71
10.85
5.37
9.73
5.38
3.50
-7.63
-12.61
Net Fixed Assets
-1.08
0.99
-0.30
5.64
9.49
9.91
2.16
-2.06
-2.80
-4.46
Net Investments
0.00
0.00
0.00
121.51
-20.52
-100.99
0.00
6.88
0.00
0.00
Others
8.95
6.72
14.01
-116.30
16.40
100.81
3.22
-1.32
-4.83
-8.15
Cash from Financing Activity
-1.07
-1.82
-1.23
-0.09
-0.74
-0.78
-0.87
0.12
0.10
-0.15
Net Cash Inflow / Outflow
41.77
67.87
58.22
58.90
40.86
46.58
32.28
4.21
26.98
1.49
Opening Cash & Equivalents
391.14
325.88
256.91
195.03
153.22
108.14
75.34
70.76
42.19
40.60
Closing Cash & Equivalent
439.75
391.14
325.88
256.91
195.03
153.22
108.14
75.34
70.77
42.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Dec 13
Dec 12
Book Value (Rs.)
55.07
49.88
44.53
38.89
34.43
31.41
29.88
27.31
25.02
22.46
ROA
7.50%
9.69%
9.44%
9.05%
6.58%
4.03%
6.81%
6.08%
7.98%
3.64%
ROE
8.99%
11.87%
11.77%
11.44%
8.63%
5.35%
9.17%
8.62%
11.46%
5.03%
ROCE
10.44%
13.30%
12.79%
13.91%
11.07%
5.84%
12.12%
11.00%
14.90%
8.56%
Fixed Asset Turnover
1.02
1.14
1.06
1.06
1.00
1.52
1.16
1.05
0.91
0.81
Receivable days
25.25
28.01
49.55
59.55
76.33
54.80
73.38
72.02
69.44
93.89
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
144.66
132.55
148.57
76.98
66.69
73.03
74.42
93.13
Cash Conversion Cycle
25.25
28.01
-95.11
-73.00
-72.24
-22.18
6.69
-1.01
-4.97
0.77
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
Interest Cover
381.44
268.96
457.08
5681.00
1016.25
133.27
204.32
57.66
65.02
46.64

Top Investors:

News Update:


  • Xchanging Solutions - Quarterly Results
    10th Nov 2022, 14:11 PM

    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.