Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

IT - Software

Rating :
N/A

BSE: 531161 | NSE: Not Listed

190.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  190.40
  •  190.40
  •  186.80
  •  181.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  48400
  •  92.14
  •  237.70
  •  96.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 344.14
  • 21.50
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 315.15
  • 0.73%
  • 1.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.92%
  • 1.93%
  • 17.48%
  • FII
  • DII
  • Others
  • 0.34%
  • 0.00%
  • 13.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.43
  • 4.63
  • -1.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.16
  • -0.74
  • 0.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.61
  • -1.52
  • -0.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.50
  • 13.53
  • 16.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 1.08
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 7.97
  • 9.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
28.24
20.87
35.31%
22.41
23.19
-3.36%
21.63
20.54
5.31%
26.55
19.16
38.57%
Expenses
19.96
18.54
7.66%
17.91
18.84
-4.94%
18.04
17.02
5.99%
19.05
16.25
17.23%
EBITDA
8.29
2.33
255.79%
4.51
4.35
3.68%
3.59
3.52
1.99%
7.50
2.91
157.73%
EBIDTM
29.34%
11.16%
20.12%
18.75%
16.61%
17.13%
28.24%
15.18%
Other Income
1.69
1.40
20.71%
2.16
1.42
52.11%
1.81
1.77
2.26%
1.74
1.58
10.13%
Interest
0.09
0.07
28.57%
0.08
0.07
14.29%
0.07
0.08
-12.50%
0.04
0.05
-20.00%
Depreciation
0.94
0.82
14.63%
0.92
0.77
19.48%
0.89
0.94
-5.32%
0.85
0.78
8.97%
PBT
8.95
2.84
215.14%
5.67
4.93
15.01%
4.45
4.27
4.22%
8.36
3.65
129.04%
Tax
1.94
0.50
288.00%
1.13
1.07
5.61%
0.84
0.89
-5.62%
2.01
0.24
737.50%
PAT
7.01
2.35
198.30%
4.55
3.86
17.88%
3.60
3.38
6.51%
6.35
3.42
85.67%
PATM
24.82%
11.26%
20.29%
16.66%
16.65%
16.46%
23.91%
17.83%
EPS
1.75
1.27
37.80%
1.90
1.75
8.57%
1.68
1.56
7.69%
2.66
1.60
66.25%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
98.83
91.15
79.74
95.60
89.33
72.68
60.84
62.31
Net Sales Growth
17.99%
14.31%
-16.59%
7.02%
22.91%
19.46%
-2.36%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
98.84
91.15
79.74
95.60
89.33
72.68
60.84
62.31
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
74.96
73.42
62.95
78.47
63.11
54.28
40.95
44.09
Power & Fuel Cost
-
0.23
0.22
0.18
0.16
0.30
0.33
0.37
% Of Sales
-
0.25%
0.28%
0.19%
0.18%
0.41%
0.54%
0.59%
Employee Cost
-
46.67
36.07
32.67
28.87
25.93
24.86
30.54
% Of Sales
-
51.20%
45.23%
34.17%
32.32%
35.68%
40.86%
49.01%
Manufacturing Exp.
-
16.28
15.07
35.08
24.95
21.93
7.79
3.52
% Of Sales
-
17.86%
18.90%
36.69%
27.93%
30.17%
12.80%
5.65%
General & Admin Exp.
-
5.61
6.22
4.74
4.20
4.53
5.40
7.00
% Of Sales
-
6.15%
7.80%
4.96%
4.70%
6.23%
8.88%
11.23%
Selling & Distn. Exp.
-
0.97
0.91
0.61
0.54
0.67
0.75
0.47
% Of Sales
-
1.06%
1.14%
0.64%
0.60%
0.92%
1.23%
0.75%
Miscellaneous Exp.
-
3.66
4.46
5.20
4.40
0.93
1.80
2.13
% Of Sales
-
4.02%
5.59%
5.44%
4.93%
1.28%
2.96%
3.42%
EBITDA
23.89
17.73
16.79
17.13
26.22
18.40
19.89
18.22
EBITDA Margin
24.17%
19.45%
21.06%
17.92%
29.35%
25.32%
32.69%
29.24%
Other Income
7.40
6.34
5.06
3.92
4.94
4.38
4.33
2.54
Interest
0.28
0.30
0.33
0.45
0.48
0.28
0.32
0.32
Depreciation
3.60
3.37
3.00
2.47
2.04
1.76
1.73
1.62
PBT
27.43
20.40
18.51
18.13
28.64
20.75
22.17
18.83
Tax
5.92
4.46
3.97
4.16
7.04
3.92
6.92
4.73
Tax Rate
21.58%
21.86%
21.45%
22.95%
24.58%
18.89%
31.21%
25.12%
PAT
21.51
14.48
13.23
14.66
20.01
15.63
15.66
14.38
PAT before Minority Interest
17.92
15.32
14.55
13.97
21.60
16.83
15.25
14.10
Minority Interest
-3.59
-0.84
-1.32
0.69
-1.59
-1.20
0.41
0.28
PAT Margin
21.76%
15.89%
16.59%
15.33%
22.40%
21.51%
25.74%
23.08%
PAT Growth
65.33%
9.45%
-9.75%
-26.74%
28.02%
-0.19%
8.90%
 
EPS
10.76
7.24
6.62
7.33
10.01
7.82
7.83
7.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
222.56
210.69
199.90
187.91
167.67
157.92
145.20
Share Capital
10.24
10.24
10.24
10.24
10.24
10.24
10.24
Total Reserves
212.31
200.44
189.66
177.67
157.43
147.68
134.95
Non-Current Liabilities
11.86
11.04
7.01
7.52
7.48
8.35
8.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.47
0.36
0.29
0.23
0.16
0.11
0.09
Current Liabilities
27.25
22.46
40.13
32.73
30.74
19.48
44.34
Trade Payables
2.04
0.71
8.25
13.57
0.80
1.02
1.38
Other Current Liabilities
21.63
21.73
19.93
13.51
23.63
5.51
3.45
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
3.58
0.03
11.95
5.65
6.31
12.95
39.51
Total Liabilities
265.23
246.90
248.46
230.27
206.42
185.01
197.17
Net Block
52.95
52.32
52.31
51.11
51.43
51.20
49.87
Gross Block
70.83
66.83
63.90
60.77
59.05
57.05
54.08
Accumulated Depreciation
17.88
14.51
11.60
9.66
7.62
5.86
4.22
Non Current Assets
84.30
75.94
61.15
59.77
55.26
53.34
55.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.09
1.30
Non Current Investment
22.61
13.85
1.21
1.01
0.00
0.00
0.01
Long Term Loans & Adv.
4.83
6.45
4.17
3.88
1.23
1.34
1.49
Other Non Current Assets
3.91
3.32
3.46
3.78
2.60
0.72
2.54
Current Assets
180.92
170.96
187.30
170.50
151.16
131.67
141.96
Current Investments
81.38
84.93
78.93
63.44
77.32
43.50
30.66
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
45.27
39.63
39.61
24.43
33.56
20.43
53.28
Cash & Bank
16.95
16.01
27.54
54.87
7.16
35.45
5.20
Other Current Assets
37.32
27.00
24.40
16.08
33.13
32.29
52.82
Short Term Loans & Adv.
8.72
3.39
16.83
11.68
10.69
21.99
45.88
Net Current Assets
153.67
148.49
147.18
137.77
120.42
112.19
97.62
Total Assets
265.22
246.90
248.45
230.27
206.42
185.01
197.17

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
7.33
6.41
4.15
16.79
11.10
40.73
-0.67
PBT
20.40
18.51
18.13
28.64
20.75
22.17
18.83
Adjustment
-1.41
-0.06
-0.26
-1.67
-1.42
-0.45
0.13
Changes in Working Capital
-8.38
-7.70
-8.56
-2.71
-4.39
23.76
-11.35
Cash after chg. in Working capital
10.61
10.75
9.31
24.27
14.93
45.49
7.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.28
-4.34
-5.16
-7.47
-3.83
-4.75
-8.27
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.20
-16.95
-16.07
15.28
-32.05
-10.03
-25.50
Net Fixed Assets
-0.02
-0.06
-0.78
-0.04
-0.39
-0.68
Net Investments
-5.58
-18.38
-15.41
12.78
-34.93
-13.83
Others
1.40
1.49
0.12
2.54
3.27
4.48
Cash from Financing Activity
-2.76
-2.76
-2.85
-0.43
-6.28
-3.26
-3.40
Net Cash Inflow / Outflow
0.36
-13.30
-14.77
31.64
-27.23
27.44
-29.56
Opening Cash & Equivalents
7.22
20.52
35.29
3.65
30.88
3.44
33.01
Closing Cash & Equivalent
7.58
7.22
20.52
35.29
3.65
30.88
3.44

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
111.15
105.21
99.82
93.83
83.70
78.83
72.47
ROA
5.98%
5.87%
5.84%
9.89%
8.60%
7.98%
7.15%
ROE
7.08%
7.09%
7.21%
12.17%
10.35%
10.08%
9.73%
ROCE
9.27%
9.18%
9.58%
16.38%
12.92%
14.84%
13.19%
Fixed Asset Turnover
1.53
1.44
1.77
1.71
1.25
1.09
1.15
Receivable days
146.99
154.17
105.93
103.41
135.54
221.08
312.06
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
12.35
13.78
Cash Conversion Cycle
146.99
154.17
105.93
103.41
135.54
208.73
298.28
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
67.21
56.37
41.65
61.29
74.23
69.43
60.45

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.