Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

IT - Software Products

Rating :
N/A

BSE: 542752 | NSE: AFFLE

1650.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1618.05
  •  1678.70
  •  1604.80
  •  1647.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  507518
  •  8355.29
  •  1884.00
  •  1033.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,526.08
  • 60.82
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,442.30
  • N/A
  • 7.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.03%
  • 0.62%
  • 9.76%
  • FII
  • DII
  • Others
  • 16.49%
  • 14.25%
  • 3.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.56
  • 40.74
  • 19.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.32
  • 32.96
  • 11.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.99
  • 35.32
  • 11.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 68.58
  • 61.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.87
  • 9.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 55.13
  • 43.28

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
21.91
27.28
34.44
42.78
P/E Ratio
73.25
58.82
46.6
37.52
Revenue
1843
2284
2779
3371
EBITDA
319
473
630
783
Net Income
297
382
483
606
ROA
11.2
7.9
8.9
9.7
P/B Ratio
9
7.82
6.72
5.74
ROE
15
14.17
15.46
16.51
FCFF
174.19
229.89
376.89
472.45
FCFF Yield
0.82
1.08
1.77
2.22

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
601.67
498.71
20.65%
542.88
431.30
25.87%
519.50
406.58
27.77%
506.22
355.82
42.27%
Expenses
470.29
402.02
16.98%
429.56
344.09
24.84%
415.01
328.48
26.34%
408.23
286.82
42.33%
EBITDA
131.38
96.68
35.89%
113.32
87.22
29.92%
104.49
78.10
33.79%
97.98
69.00
42.00%
EBIDTM
21.84%
19.39%
20.87%
20.22%
20.11%
19.21%
19.36%
19.39%
Other Income
20.91
10.17
105.60%
28.82
9.93
190.23%
25.12
9.83
155.54%
27.27
17.52
55.65%
Interest
2.79
5.00
-44.20%
3.57
5.51
-35.21%
3.79
3.45
9.86%
4.90
3.11
57.56%
Depreciation
25.76
18.47
39.47%
25.09
18.44
36.06%
19.27
14.42
33.63%
20.20
13.55
49.08%
PBT
123.74
83.38
48.40%
113.50
73.20
55.05%
106.55
70.07
52.06%
100.15
69.86
43.36%
Tax
23.51
6.56
258.38%
21.51
6.41
235.57%
19.96
3.90
411.79%
12.66
7.47
69.48%
PAT
100.22
76.82
30.46%
91.99
66.78
37.75%
86.59
66.17
30.86%
87.49
62.39
40.23%
PATM
16.66%
15.40%
16.94%
15.48%
16.67%
16.28%
17.28%
17.53%
EPS
7.14
5.48
30.29%
6.56
5.01
30.94%
6.18
4.97
24.35%
6.24
4.69
33.05%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,170.27
1,842.81
1,433.96
1,081.66
516.78
333.78
249.40
Net Sales Growth
28.24%
28.51%
32.57%
109.31%
54.83%
33.83%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,170.27
1,842.81
1,433.96
1,081.66
516.78
333.78
249.40
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,723.09
1,482.82
1,145.19
870.03
386.89
247.16
179.09
Power & Fuel Cost
-
0.05
0.04
0.03
0.04
0.06
0.06
% Of Sales
-
0.00%
0.00%
0.00%
0.01%
0.02%
0.02%
Employee Cost
-
235.18
187.21
129.61
53.99
27.29
21.23
% Of Sales
-
12.76%
13.06%
11.98%
10.45%
8.18%
8.51%
Manufacturing Exp.
-
1,127.52
886.03
680.90
300.00
192.96
135.03
% Of Sales
-
61.18%
61.79%
62.95%
58.05%
57.81%
54.14%
General & Admin Exp.
-
49.96
35.72
28.78
16.41
17.11
9.34
% Of Sales
-
2.71%
2.49%
2.66%
3.18%
5.13%
3.74%
Selling & Distn. Exp.
-
51.11
22.24
15.78
9.25
3.93
11.08
% Of Sales
-
2.77%
1.55%
1.46%
1.79%
1.18%
4.44%
Miscellaneous Exp.
-
18.14
12.85
11.84
7.20
5.79
2.35
% Of Sales
-
0.98%
0.90%
1.09%
1.39%
1.73%
0.94%
EBITDA
447.17
359.99
288.77
211.63
129.89
86.62
70.31
EBITDA Margin
20.60%
19.53%
20.14%
19.57%
25.13%
25.95%
28.19%
Other Income
102.12
57.20
54.32
73.17
41.30
7.35
0.39
Interest
15.05
18.87
11.41
7.08
3.63
1.42
0.81
Depreciation
90.32
71.53
49.42
32.44
19.64
13.33
10.10
PBT
443.94
326.80
282.26
245.28
147.92
79.22
59.80
Tax
77.64
29.53
36.09
30.10
12.88
13.71
10.98
Tax Rate
17.49%
9.04%
12.79%
12.27%
8.71%
17.31%
18.36%
PAT
366.29
297.27
244.59
213.88
135.04
65.52
48.82
PAT before Minority Interest
366.29
297.26
245.47
214.69
135.04
65.52
48.82
Minority Interest
0.00
0.01
-0.88
-0.81
0.00
0.00
0.00
PAT Margin
16.88%
16.13%
17.06%
19.77%
26.13%
19.63%
19.57%
PAT Growth
34.59%
21.54%
14.36%
58.38%
106.11%
34.21%
 
EPS
26.07
21.16
17.41
15.22
9.61
4.66
3.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,498.04
1,465.05
1,178.12
358.76
229.16
72.41
Share Capital
28.02
26.64
26.65
25.50
25.50
24.29
Total Reserves
2,455.16
1,428.50
1,148.16
333.26
203.66
48.12
Non-Current Liabilities
171.48
155.65
231.71
221.49
53.97
8.72
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
72.58
52.08
89.13
89.32
28.06
6.92
Long Term Provisions
44.01
20.13
17.63
23.26
11.96
1.54
Current Liabilities
664.38
403.31
428.78
202.01
139.54
90.57
Trade Payables
383.11
252.20
255.92
125.99
75.02
51.71
Other Current Liabilities
135.12
90.12
103.55
36.37
14.47
23.00
Short Term Borrowings
105.16
51.02
59.31
27.52
35.72
2.08
Short Term Provisions
41.00
9.98
9.99
12.12
14.33
13.78
Total Liabilities
3,333.90
2,026.13
1,839.85
782.68
422.67
171.70
Net Block
1,144.36
785.86
699.33
360.63
162.77
57.30
Gross Block
1,405.11
974.95
828.97
456.24
242.59
119.90
Accumulated Depreciation
260.75
189.09
129.64
95.61
79.82
62.60
Non Current Assets
1,338.04
863.60
896.90
523.60
180.53
59.20
Capital Work in Progress
98.13
48.52
42.22
40.34
4.80
1.80
Non Current Investment
37.32
0.03
134.57
75.84
0.03
0.03
Long Term Loans & Adv.
55.80
29.20
20.78
23.00
12.93
0.08
Other Non Current Assets
2.43
0.00
0.00
23.78
0.00
0.00
Current Assets
1,995.86
1,162.52
942.95
259.09
242.14
112.50
Current Investments
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
Sundry Debtors
317.36
245.25
234.71
107.91
74.44
47.88
Cash & Bank
1,236.55
645.71
604.62
63.24
126.47
30.49
Other Current Assets
441.95
144.70
7.33
4.76
41.23
34.12
Short Term Loans & Adv.
275.97
126.87
96.29
83.17
38.65
30.82
Net Current Assets
1,331.47
759.22
514.17
57.08
102.60
21.93
Total Assets
3,333.90
2,026.12
1,839.85
782.69
422.67
171.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
262.28
260.30
205.98
101.79
71.85
47.79
PBT
326.80
281.55
244.80
147.92
79.22
59.80
Adjustment
42.00
66.09
-1.11
-16.98
17.13
10.53
Changes in Working Capital
-72.07
-47.08
-9.90
-17.43
-13.54
-13.78
Cash after chg. in Working capital
296.73
300.56
233.78
113.51
82.82
56.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.46
-40.26
-27.80
-11.72
-10.96
-8.76
Other Direct Exp. Paid
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
Cash From Investing Activity
-577.29
-197.43
-555.92
-174.84
-162.74
-50.19
Net Fixed Assets
-11.64
-6.97
-4.10
-7.35
-11.32
Net Investments
-413.53
66.36
-247.64
-59.53
-30.15
Others
-152.12
-256.82
-304.18
-107.96
-121.27
Cash from Financing Activity
783.19
-59.05
614.97
53.09
138.69
8.38
Net Cash Inflow / Outflow
468.18
3.83
265.04
-19.97
47.80
5.97
Opening Cash & Equivalents
332.01
316.32
49.15
69.59
20.61
14.64
Closing Cash & Equivalent
805.10
332.01
316.32
49.15
69.59
20.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
177.24
109.27
88.17
28.14
17.98
29.81
ROA
11.09%
12.70%
16.37%
22.41%
22.05%
28.43%
ROE
15.10%
18.67%
28.00%
45.94%
43.45%
67.43%
ROCE
16.29%
20.24%
27.95%
39.44%
43.09%
74.46%
Fixed Asset Turnover
1.55
1.59
1.68
1.48
1.84
2.08
Receivable days
55.72
61.08
57.81
64.40
66.88
70.08
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
96.93
105.76
Cash Conversion Cycle
55.72
61.08
57.81
64.40
-30.05
-35.69
Total Debt/Equity
0.07
0.07
0.13
0.33
0.28
0.12
Interest Cover
18.32
25.68
35.59
41.69
56.71
74.74

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.