Nifty
Sensex
:
:
24286.50
79986.80
162.65 (0.67%)
545.35 (0.69%)

IT - Software Services

Rating :
47/99

BSE: 526881 | NSE: 63MOONS

372.15
03-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  378.55
  •  383.70
  •  371.05
  •  377.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  52605
  •  197.44
  •  690.75
  •  221.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,713.20
  • 7.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 430.38
  • 0.54%
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.63%
  • 2.41%
  • 43.68%
  • FII
  • DII
  • Others
  • 4.35%
  • 0.00%
  • 3.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.50
  • 2.12
  • 21.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.56
  • -32.56
  • -20.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -20.10
  • -43.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.21
  • 0.26
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.42
  • 16.34
  • 40.75

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
37.53
111.60
-66.37%
160.73
93.24
72.38%
158.77
44.32
258.24%
115.08
40.91
181.30%
Expenses
99.71
83.38
19.59%
95.37
78.41
21.63%
91.01
75.53
20.50%
88.83
79.52
11.71%
EBITDA
-62.18
28.22
-
65.36
14.83
340.73%
67.77
-31.21
-
26.24
-38.60
-
EBIDTM
-165.69%
25.29%
40.67%
15.90%
42.68%
-70.43%
22.81%
-94.36%
Other Income
37.12
34.76
6.79%
41.80
26.23
59.36%
36.29
20.87
73.89%
32.76
29.84
9.79%
Interest
0.30
0.22
36.36%
0.23
0.18
27.78%
0.25
0.13
92.31%
0.20
0.10
100.00%
Depreciation
7.51
14.24
-47.26%
7.62
3.24
135.19%
7.51
3.04
147.04%
7.66
2.88
165.97%
PBT
-32.87
7.16
-
99.31
37.64
163.84%
96.30
-13.51
-
51.15
-11.74
-
Tax
-36.15
24.73
-
9.10
17.11
-46.81%
16.43
-0.58
-
12.16
0.10
12,060.00%
PAT
3.29
-17.57
-
90.21
20.53
339.41%
79.87
-12.93
-
38.98
-11.84
-
PATM
8.75%
-15.74%
56.12%
22.02%
50.30%
-29.18%
33.88%
-28.94%
EPS
1.74
-5.16
-
20.12
4.77
321.80%
17.88
-2.31
-
8.54
-0.84
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
472.11
290.07
160.26
160.22
211.71
261.13
322.25
217.99
204.93
210.19
567.93
Net Sales Growth
62.76%
81.00%
0.02%
-24.32%
-18.93%
-18.97%
47.83%
6.37%
-2.50%
-62.99%
 
Cost Of Goods Sold
3.00
0.00
0.00
0.00
4.22
4.51
4.03
0.22
0.00
0.02
0.13
Gross Profit
469.11
290.07
160.26
160.22
207.48
256.62
318.22
217.77
204.93
210.16
567.80
GP Margin
99.36%
100%
100%
100%
98.00%
98.27%
98.75%
99.90%
100%
99.99%
99.98%
Total Expenditure
374.92
317.12
277.84
244.02
361.63
455.05
396.90
376.82
457.21
477.05
684.14
Power & Fuel Cost
-
4.02
3.54
3.46
4.96
5.58
5.37
5.54
6.11
5.63
6.70
% Of Sales
-
1.39%
2.21%
2.16%
2.34%
2.14%
1.67%
2.54%
2.98%
2.68%
1.18%
Employee Cost
-
164.93
130.15
116.10
144.55
146.47
138.65
146.39
164.11
171.80
236.02
% Of Sales
-
56.86%
81.21%
72.46%
68.28%
56.09%
43.03%
67.15%
80.08%
81.74%
41.56%
Manufacturing Exp.
-
7.18
6.19
0.00
0.00
0.00
8.16
7.68
7.47
7.86
27.59
% Of Sales
-
2.48%
3.86%
0%
0%
0%
2.53%
3.52%
3.65%
3.74%
4.86%
General & Admin Exp.
-
87.80
92.85
90.55
124.89
151.17
140.33
101.41
115.01
133.66
203.16
% Of Sales
-
30.27%
57.94%
56.52%
58.99%
57.89%
43.55%
46.52%
56.12%
63.59%
35.77%
Selling & Distn. Exp.
-
5.54
4.76
2.36
21.34
31.31
30.89
24.14
30.95
16.54
31.34
% Of Sales
-
1.91%
2.97%
1.47%
10.08%
11.99%
9.59%
11.07%
15.10%
7.87%
5.52%
Miscellaneous Exp.
-
18.79
19.58
14.18
31.62
67.80
48.52
51.22
100.47
111.14
31.34
% Of Sales
-
6.48%
12.22%
8.85%
14.94%
25.96%
15.06%
23.50%
49.03%
52.88%
25.99%
EBITDA
97.19
-27.05
-117.58
-83.80
-149.92
-193.92
-74.65
-158.83
-252.28
-266.86
-116.21
EBITDA Margin
20.59%
-9.33%
-73.37%
-52.30%
-70.81%
-74.26%
-23.17%
-72.86%
-123.11%
-126.96%
-20.46%
Other Income
147.97
111.99
70.54
91.55
127.69
203.20
206.88
277.10
161.64
176.40
146.67
Interest
0.98
0.63
0.47
0.53
0.77
4.40
9.98
24.94
42.91
28.08
81.77
Depreciation
30.30
23.39
12.49
19.01
24.96
26.03
29.95
32.74
39.07
44.96
42.96
PBT
213.89
60.91
-59.99
-11.78
-47.97
-21.15
92.30
60.59
-172.61
-163.50
-94.26
Tax
1.54
41.36
0.63
1.90
6.83
11.33
53.57
37.64
104.12
66.48
48.47
Tax Rate
0.72%
211.67%
-0.85%
-3.08%
-17.10%
-46.97%
81.86%
62.12%
24.11%
13.49%
5.70%
PAT
212.35
-11.48
-71.88
-63.57
-46.75
-35.26
12.07
23.11
327.50
426.72
806.03
PAT before Minority Interest
225.10
-21.81
-74.38
-63.69
-46.77
-35.45
11.87
22.95
327.69
426.33
801.63
Minority Interest
12.75
10.33
2.50
0.12
0.02
0.19
0.20
0.16
-0.19
0.39
4.40
PAT Margin
44.98%
-3.96%
-44.85%
-39.68%
-22.08%
-13.50%
3.75%
10.60%
159.81%
203.02%
141.92%
PAT Growth
1,073.64%
-
-
-
-
-
-47.77%
-92.94%
-23.25%
-47.06%
 
EPS
46.06
-2.49
-15.59
-13.79
-10.14
-7.65
2.62
5.01
71.04
92.56
174.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,115.01
3,096.42
3,090.85
3,131.61
3,177.58
3,203.29
3,166.59
3,141.10
2,928.27
2,560.88
Share Capital
9.22
9.22
9.22
9.22
9.22
9.22
9.22
9.22
9.22
9.22
Total Reserves
3,104.74
3,087.21
3,081.64
3,122.39
3,168.37
3,192.48
3,133.55
3,075.12
2,913.32
2,551.66
Non-Current Liabilities
-27.22
-71.24
-70.16
17.10
9.51
5.08
112.39
574.49
524.63
515.80
Secured Loans
0.00
0.00
0.00
0.00
2.57
0.00
0.00
0.00
0.00
7.53
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
100.82
509.11
480.38
461.27
Long Term Provisions
12.77
8.19
8.38
7.96
5.97
5.90
6.38
4.88
9.98
13.48
Current Liabilities
355.04
278.01
274.58
250.15
267.44
378.56
694.15
259.34
507.50
502.82
Trade Payables
23.77
29.27
27.43
26.77
47.30
38.99
53.61
26.70
34.34
56.27
Other Current Liabilities
325.11
239.83
240.02
218.26
212.80
335.07
633.75
224.18
429.79
401.13
Short Term Borrowings
0.00
0.00
0.00
0.00
1.77
0.00
0.00
0.00
5.29
24.92
Short Term Provisions
6.16
8.92
7.12
5.12
5.58
4.50
6.78
8.46
38.09
20.51
Total Liabilities
3,418.33
3,284.01
3,259.46
3,400.05
3,456.41
3,589.00
3,975.41
3,976.97
3,962.02
3,585.49
Net Block
284.35
277.07
256.91
380.91
253.07
257.56
275.55
286.19
456.73
532.44
Gross Block
553.50
525.64
495.09
622.27
484.92
466.44
476.00
458.71
599.16
641.74
Accumulated Depreciation
269.15
248.57
238.18
241.37
231.85
208.88
200.45
172.52
142.44
109.30
Non Current Assets
1,409.47
1,334.19
1,477.52
1,613.88
1,627.90
1,579.50
2,586.14
2,527.61
1,327.41
892.75
Capital Work in Progress
0.34
0.00
0.00
0.00
0.00
3.46
0.00
0.00
0.02
4.39
Non Current Investment
520.79
580.27
719.27
785.74
954.72
1,004.65
1,965.26
1,842.82
515.87
81.47
Long Term Loans & Adv.
191.32
217.35
221.99
302.10
283.08
273.68
313.59
312.57
313.55
261.93
Other Non Current Assets
310.28
155.02
172.77
145.13
137.03
40.14
31.74
86.03
41.24
12.53
Current Assets
2,008.86
1,949.83
1,781.95
1,786.16
1,828.52
2,009.50
1,389.26
1,449.35
2,608.88
2,692.74
Current Investments
136.92
216.22
139.86
112.55
172.33
642.11
348.74
585.08
1,492.24
1,085.04
Inventories
0.00
0.00
0.00
0.00
0.01
0.08
0.16
2.99
6.40
55.62
Sundry Debtors
44.13
40.39
40.21
46.70
70.14
44.80
46.14
37.03
43.84
136.06
Cash & Bank
1,437.56
1,325.62
1,224.32
1,227.85
1,135.10
799.99
445.06
389.20
534.95
785.31
Other Current Assets
390.25
279.84
282.17
289.85
450.94
522.51
549.16
435.05
531.44
630.72
Short Term Loans & Adv.
100.71
87.75
95.39
109.21
103.67
81.70
89.41
52.22
323.24
371.93
Net Current Assets
1,653.82
1,671.81
1,507.37
1,536.01
1,561.07
1,630.94
695.11
1,190.01
2,101.37
2,189.92
Total Assets
3,418.33
3,284.02
3,259.47
3,400.04
3,456.42
3,589.00
3,975.40
3,976.96
3,962.03
3,585.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
70.71
-101.80
-35.80
-64.31
-54.63
-59.86
-113.37
-158.77
-80.91
-384.22
PBT
19.55
-73.75
-61.78
-39.94
-24.12
65.44
60.59
431.81
492.81
850.10
Adjustment
-32.79
-34.64
-12.86
-85.05
-78.52
-101.76
-177.06
-571.66
-657.23
-803.83
Changes in Working Capital
84.09
7.01
38.85
55.38
50.27
-23.64
2.94
-13.69
85.52
-387.99
Cash after chg. in Working capital
70.85
-101.38
-35.80
-69.61
-52.38
-59.97
-113.53
-153.54
-78.90
-341.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.14
-0.42
0.00
5.30
-2.25
0.11
0.16
-5.23
-2.02
-42.50
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
49.98
74.97
60.04
45.77
-156.71
759.02
246.14
189.48
-118.52
1,855.28
Net Fixed Assets
-6.44
-9.79
125.04
-133.83
-7.50
-10.73
-4.00
124.56
0.64
-18.01
Net Investments
139.88
75.00
39.24
288.74
510.17
692.22
104.26
-249.75
-1,084.74
937.92
Others
-83.46
9.76
-104.24
-109.14
-659.38
77.53
145.88
314.67
965.58
935.37
Cash from Financing Activity
18.92
80.80
-0.43
-2.23
-116.27
-411.11
-23.00
-73.64
-39.97
-1,182.47
Net Cash Inflow / Outflow
139.62
53.98
23.81
-20.78
-327.61
288.06
109.77
-42.93
-239.41
288.59
Opening Cash & Equivalents
329.50
275.52
251.70
272.48
600.10
312.04
202.27
245.20
524.57
235.99
Closing Cash & Equivalent
469.11
329.50
275.52
251.70
272.48
600.10
312.04
202.27
285.16
524.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
675.79
671.99
670.78
679.62
689.60
694.83
682.05
669.36
628.66
555.76
ROA
-0.65%
-2.27%
-1.91%
-1.36%
-1.01%
0.31%
0.58%
8.26%
11.30%
19.38%
ROE
-0.70%
-2.40%
-2.05%
-1.48%
-1.11%
0.37%
0.74%
10.96%
15.62%
36.63%
ROCE
0.65%
-2.37%
-1.97%
-1.24%
-0.61%
2.16%
2.34%
13.49%
16.17%
29.42%
Fixed Asset Turnover
0.54
0.31
0.29
0.34
0.55
0.68
0.47
0.39
0.34
0.89
Receivable days
53.18
91.79
98.99
100.72
80.33
51.50
69.63
72.02
156.20
179.00
Inventory Days
0.00
0.00
0.00
0.00
0.07
0.14
2.64
8.36
53.85
140.05
Payable days
0.00
0.00
0.00
3200.38
73.15
77.23
67.05
44.53
66.11
89.35
Cash Conversion Cycle
53.18
91.79
98.99
-3099.66
7.25
-25.59
5.21
35.85
143.94
229.70
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.03
0.16
0.17
0.17
0.19
Interest Cover
31.95
-154.92
-116.57
-50.80
-4.48
7.56
3.43
11.06
18.55
11.40

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.