Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

IT - Software Services

Rating :
73/99

BSE: 532616 | NSE: XCHANGING

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

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.00%
  • 7.59%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.36%
  • 16.94%

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
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
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
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
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
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

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.