Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

IT - Software Services

Rating :
N/A

BSE: 534758 | NSE: CIGNITITEC

1368.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1389.00
  •  1393.90
  •  1365.00
  •  1382.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  503323
  •  6912.56
  •  1552.80
  •  942.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,936.67
  • 28.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,748.81
  • 0.21%
  • 4.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.68%
  • 45.59%
  • 19.45%
  • FII
  • DII
  • Others
  • 4.64%
  • 5.05%
  • 2.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.96
  • 15.79
  • 13.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.30
  • 11.49
  • 11.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.64
  • 6.37
  • 21.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 13.80
  • 15.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.82
  • 3.73
  • 3.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 8.91
  • 10.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
499.18
451.83
10.48%
468.49
439.52
6.59%
455.64
424.97
7.22%
468.02
427.99
9.35%
Expenses
434.26
387.00
12.21%
418.86
378.26
10.73%
425.77
356.59
19.40%
403.45
363.97
10.85%
EBITDA
64.92
64.83
0.14%
49.63
61.27
-19.00%
29.87
68.37
-56.31%
64.57
64.02
0.86%
EBIDTM
13.01%
14.35%
10.59%
13.94%
6.56%
16.09%
13.80%
14.96%
Other Income
17.82
5.32
234.96%
6.18
5.49
12.57%
16.18
3.67
340.87%
7.31
7.76
-5.80%
Interest
0.81
1.14
-28.95%
0.69
1.05
-34.29%
1.02
1.12
-8.93%
0.92
1.15
-20.00%
Depreciation
9.38
7.59
23.58%
8.25
7.11
16.03%
7.79
7.02
10.97%
7.85
7.15
9.79%
PBT
72.54
61.42
18.10%
16.82
58.61
-71.30%
37.23
63.90
-41.74%
63.12
63.48
-0.57%
Tax
19.60
15.56
25.96%
6.30
14.05
-55.16%
10.09
14.66
-31.17%
15.08
16.93
-10.93%
PAT
52.94
45.86
15.44%
10.52
44.56
-76.39%
27.14
49.24
-44.88%
48.04
46.55
3.20%
PATM
10.61%
10.15%
2.24%
10.14%
5.96%
11.59%
10.26%
10.88%
EPS
19.39
16.80
15.42%
3.85
16.34
-76.44%
9.94
18.07
-44.99%
17.60
17.08
3.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,891.33
1,815.01
1,647.58
1,241.80
896.53
871.97
816.08
693.28
619.26
594.84
378.88
Net Sales Growth
8.43%
10.16%
32.68%
38.51%
2.82%
6.85%
17.71%
11.95%
4.11%
57.00%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,891.32
1,815.01
1,647.58
1,241.80
896.53
871.97
816.08
693.28
619.26
594.84
378.88
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,682.34
1,594.79
1,409.88
1,113.32
751.27
744.11
683.31
641.55
646.43
497.22
341.17
Power & Fuel Cost
-
5.87
4.72
3.24
3.19
3.87
4.06
4.92
5.86
0.02
1.82
% Of Sales
-
0.32%
0.29%
0.26%
0.36%
0.44%
0.50%
0.71%
0.95%
0.00%
0.48%
Employee Cost
-
1,124.18
964.46
739.27
521.58
518.96
475.36
470.10
451.33
390.29
217.16
% Of Sales
-
61.94%
58.54%
59.53%
58.18%
59.52%
58.25%
67.81%
72.88%
65.61%
57.32%
Manufacturing Exp.
-
2.42
4.31
6.42
5.38
2.87
1.17
0.00
75.65
11.23
60.73
% Of Sales
-
0.13%
0.26%
0.52%
0.60%
0.33%
0.14%
0%
12.22%
1.89%
16.03%
General & Admin Exp.
-
82.64
71.93
65.70
42.12
68.85
79.18
76.02
92.56
83.50
52.83
% Of Sales
-
4.55%
4.37%
5.29%
4.70%
7.90%
9.70%
10.97%
14.95%
14.04%
13.94%
Selling & Distn. Exp.
-
68.26
33.46
37.95
19.43
18.05
10.41
4.94
3.57
5.67
4.94
% Of Sales
-
3.76%
2.03%
3.06%
2.17%
2.07%
1.28%
0.71%
0.58%
0.95%
1.30%
Miscellaneous Exp.
-
6.84
4.98
4.21
1.52
1.87
7.17
8.14
11.01
4.58
4.94
% Of Sales
-
0.38%
0.30%
0.34%
0.17%
0.21%
0.88%
1.17%
1.78%
0.77%
0.70%
EBITDA
208.99
220.22
237.70
128.48
145.26
127.86
132.77
51.73
-27.17
97.62
37.71
EBITDA Margin
11.05%
12.13%
14.43%
10.35%
16.20%
14.66%
16.27%
7.46%
-4.39%
16.41%
9.95%
Other Income
47.49
34.61
14.72
14.24
13.66
22.46
27.25
0.89
5.34
3.74
1.56
Interest
3.44
4.12
4.40
5.05
5.59
8.00
14.64
16.98
16.10
6.03
2.94
Depreciation
33.27
30.33
26.38
16.16
12.27
11.48
3.15
2.71
16.96
11.29
5.42
PBT
189.71
220.38
221.64
121.52
141.06
130.84
142.23
32.94
-54.89
84.03
30.90
Tax
51.07
54.78
53.32
29.78
35.71
9.24
-5.13
0.77
7.86
34.36
5.54
Tax Rate
26.92%
24.86%
24.06%
24.51%
25.32%
7.06%
-3.61%
2.34%
-2.03%
40.89%
17.93%
PAT
138.64
165.59
168.32
91.74
105.34
121.60
147.36
32.17
-394.83
49.68
25.35
PAT before Minority Interest
138.64
165.59
168.32
91.74
105.34
121.60
147.36
32.17
-394.83
49.68
25.35
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
7.33%
9.12%
10.22%
7.39%
11.75%
13.95%
18.06%
4.64%
-63.76%
8.35%
6.69%
PAT Growth
-25.55%
-1.62%
83.48%
-12.91%
-13.37%
-17.48%
358.07%
-
-
95.98%
 
EPS
50.78
60.66
61.66
33.60
38.59
44.54
53.98
11.78
-144.63
18.20
9.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
738.07
589.35
459.84
372.35
267.24
150.74
6.88
-40.81
359.62
269.08
Share Capital
27.30
27.26
28.05
28.02
27.85
27.66
27.25
26.51
25.50
24.74
Total Reserves
706.14
557.89
430.68
342.88
234.13
114.30
-40.41
-102.11
300.96
214.61
Non-Current Liabilities
23.58
30.13
35.17
27.54
38.54
7.47
21.31
20.64
2.18
5.38
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
14.81
20.37
0.00
3.62
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
24.11
16.93
17.69
12.35
9.01
7.47
6.49
5.23
0.00
1.43
Current Liabilities
235.14
220.62
196.93
126.92
174.13
149.28
209.85
243.11
274.12
109.62
Trade Payables
113.88
115.49
93.85
61.89
60.14
56.18
54.24
52.30
93.47
36.03
Other Current Liabilities
51.61
41.74
32.24
28.03
22.42
15.42
26.59
41.34
14.96
10.18
Short Term Borrowings
34.93
30.44
46.96
16.11
83.77
73.69
111.01
118.85
127.05
38.26
Short Term Provisions
34.71
32.96
23.88
20.89
7.79
3.99
18.00
30.63
38.65
25.15
Total Liabilities
996.79
840.10
691.94
526.81
479.91
307.49
238.04
222.94
635.92
384.08
Net Block
121.28
135.27
112.95
93.23
101.96
68.48
61.72
63.70
141.40
71.12
Gross Block
203.72
188.15
138.81
119.51
116.01
78.73
68.68
67.92
172.24
90.68
Accumulated Depreciation
82.43
52.88
25.86
26.28
14.05
10.25
6.96
4.22
30.84
19.55
Non Current Assets
133.67
162.63
135.58
98.31
110.61
72.73
66.68
68.92
334.48
142.18
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.34
55.04
Non Current Investment
2.75
1.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
7.39
5.79
4.96
5.08
5.16
4.22
4.80
4.98
128.74
16.01
Other Non Current Assets
2.25
19.93
17.67
0.00
3.50
0.03
0.16
0.24
0.00
0.00
Current Assets
863.12
677.47
556.36
428.50
369.30
234.77
171.36
154.02
281.24
241.59
Current Investments
247.14
175.64
120.13
80.46
48.89
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
318.64
255.15
226.78
157.72
164.41
123.69
114.68
103.49
175.82
134.70
Cash & Bank
160.47
106.74
115.40
127.92
87.13
61.56
18.34
16.26
4.17
33.89
Other Current Assets
136.87
26.90
23.95
34.78
68.86
49.52
38.36
34.26
101.26
72.99
Short Term Loans & Adv.
99.90
113.03
70.10
27.63
34.76
16.03
25.18
23.34
37.51
49.87
Net Current Assets
627.98
456.85
359.43
301.58
195.17
85.49
-38.49
-89.09
7.12
131.97
Total Assets
996.79
840.10
691.94
526.81
479.91
307.50
238.04
222.94
635.93
384.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
129.42
157.17
38.21
144.86
86.60
126.99
34.96
-48.28
115.30
-28.11
PBT
220.38
221.64
121.52
141.06
130.84
142.23
32.94
-386.97
84.03
31.25
Adjustment
14.98
26.95
19.61
9.32
11.57
29.13
38.98
392.89
48.27
33.70
Changes in Working Capital
-37.18
-33.99
-73.87
22.06
-52.30
-29.69
-29.36
-34.06
-17.01
-93.06
Cash after chg. in Working capital
198.18
214.61
67.26
172.43
90.11
141.66
42.57
-28.14
115.30
-28.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.75
-57.43
-29.05
-27.57
-3.51
-14.67
-7.60
-20.14
0.00
0.00
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
-38.12
-56.46
-52.36
-43.87
-136.17
-7.11
-2.83
-3.13
-203.36
-51.16
Net Fixed Assets
-14.83
-9.34
-14.98
-3.14
-32.40
-9.48
-0.50
85.93
-21.55
-50.61
Net Investments
-71.22
-87.86
-39.67
-31.57
-48.89
0.00
0.39
0.00
-3.04
-13.63
Others
47.93
40.74
2.29
-9.16
-54.88
2.37
-2.72
-89.06
-178.77
13.08
Cash from Financing Activity
-39.50
-68.76
-19.66
-14.34
-12.58
-134.63
-28.80
52.97
52.21
107.51
Net Cash Inflow / Outflow
51.80
31.95
-33.81
86.65
-62.15
-14.76
3.34
1.56
-35.86
28.24
Opening Cash & Equivalents
13.35
-21.98
9.50
-74.46
-0.58
1.96
0.65
1.77
33.89
5.65
Closing Cash & Equivalent
69.03
13.35
-21.98
9.50
-74.46
-11.72
1.96
0.65
3.97
33.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
268.66
214.68
163.53
132.37
94.08
51.32
-4.83
-28.52
120.10
96.62
ROA
18.03%
21.97%
15.06%
20.93%
30.89%
54.02%
13.96%
-91.94%
9.74%
8.91%
ROE
25.12%
32.25%
22.12%
33.29%
60.21%
228.80%
0.00%
-342.37%
18.22%
14.61%
ROCE
32.24%
40.13%
28.27%
39.66%
48.25%
86.50%
41.37%
-130.24%
23.14%
15.05%
Fixed Asset Turnover
9.26
10.08
9.61
7.61
8.96
11.07
10.15
5.16
4.52
4.39
Receivable days
57.69
53.38
56.51
65.57
60.30
53.31
57.43
82.31
95.27
95.65
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
0.00
0.00
38.18
40.66
40.18
48.01
54.81
30.38
Cash Conversion Cycle
57.69
53.38
56.51
65.57
22.12
12.65
17.25
34.30
40.46
65.27
Total Debt/Equity
0.05
0.05
0.10
0.04
0.32
0.52
-9.98
-1.90
0.41
0.18
Interest Cover
54.46
51.41
25.08
26.23
17.36
10.72
2.94
-23.04
14.93
11.50

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.