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

IT - Software

Rating :
N/A

BSE: 543227 | NSE: HAPPSTMNDS

688.90
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  701.00
  •  707.05
  •  684.00
  •  700.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  298650
  •  2057.66
  •  956.00
  •  654.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,238.96
  • 45.99
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,061.89
  • 0.86%
  • 6.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.22%
  • 4.21%
  • 34.69%
  • FII
  • DII
  • Others
  • 5.34%
  • 5.90%
  • 5.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.50
  • 18.40
  • 14.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.17
  • 5.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.21
  • 11.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 63.94
  • 56.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.63
  • 13.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 45.55
  • 35.00

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
16.73
16.2
21.09
26.37
P/E Ratio
43.64
45.05
34.61
27.69
Revenue
1625
2088
2531
3029
EBITDA
336
397
514
626
Net Income
248
244
317
397
ROA
12.8
13.5
17.2
18.5
P/Bk Ratio
7.37
6.6
5.8
5.03
ROE
21.42
15.2
17.83
19.64
FCFF
243.42
640.12
356.55
430.1
FCFF Yield
2.38
6.25
3.48
4.2

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
530.81
409.88
29.50%
521.64
406.62
28.29%
463.82
390.87
18.66%
417.29
377.98
10.40%
Expenses
436.91
328.98
32.81%
429.84
324.01
32.66%
378.98
301.54
25.68%
334.28
285.81
16.96%
EBITDA
93.90
80.90
16.07%
91.80
82.61
11.12%
84.84
89.33
-5.03%
83.01
92.17
-9.94%
EBIDTM
17.69%
19.74%
17.60%
20.32%
18.29%
22.85%
19.89%
24.38%
Other Income
22.96
24.29
-5.48%
27.03
22.21
21.70%
25.44
13.66
86.24%
25.21
8.45
198.34%
Interest
26.93
10.72
151.21%
27.99
11.15
151.03%
19.83
10.07
96.92%
10.33
8.75
18.06%
Depreciation
20.99
14.81
41.73%
23.12
14.55
58.90%
22.04
14.24
54.78%
14.69
12.94
13.52%
PBT
68.94
80.73
-14.60%
67.72
79.12
-14.41%
68.41
78.68
-13.05%
96.15
78.93
21.82%
Tax
18.84
21.11
-10.75%
18.20
20.66
-11.91%
17.38
20.35
-14.59%
24.17
21.27
13.63%
PAT
50.10
59.62
-15.97%
49.52
58.46
-15.29%
51.03
58.33
-12.52%
71.98
57.66
24.84%
PATM
9.44%
14.55%
9.49%
14.38%
11.00%
14.92%
17.25%
15.25%
EPS
3.34
4.00
-16.50%
3.31
3.92
-15.56%
3.41
4.06
-16.01%
4.82
4.02
19.90%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
1,933.56
1,624.66
1,429.29
1,093.65
773.41
698.21
Net Sales Growth
21.96%
13.67%
30.69%
41.41%
10.77%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,933.56
1,624.66
1,429.29
1,093.65
773.41
698.21
GP Margin
100.00%
100%
100%
100%
100%
100%
Total Expenditure
1,580.01
1,288.81
1,084.76
835.98
582.40
601.11
Power & Fuel Cost
-
5.67
4.41
2.04
1.84
4.49
% Of Sales
-
0.35%
0.31%
0.19%
0.24%
0.64%
Employee Cost
-
1,014.69
806.81
620.00
452.38
441.23
% Of Sales
-
62.46%
56.45%
56.69%
58.49%
63.19%
Manufacturing Exp.
-
20.86
19.56
15.41
8.17
81.23
% Of Sales
-
1.28%
1.37%
1.41%
1.06%
11.63%
General & Admin Exp.
-
49.81
38.46
22.87
13.19
47.15
% Of Sales
-
3.07%
2.69%
2.09%
1.71%
6.75%
Selling & Distn. Exp.
-
10.13
7.81
4.07
2.99
4.49
% Of Sales
-
0.62%
0.55%
0.37%
0.39%
0.64%
Miscellaneous Exp.
-
11.39
19.09
6.74
11.50
10.14
% Of Sales
-
0.70%
1.34%
0.62%
1.49%
1.45%
EBITDA
353.55
335.85
344.53
257.67
191.01
97.10
EBITDA Margin
18.28%
20.67%
24.10%
23.56%
24.70%
13.91%
Other Income
100.64
85.37
35.44
37.10
24.24
16.02
Interest
85.08
42.27
21.86
9.95
6.49
8.02
Depreciation
80.84
58.29
41.91
32.88
22.74
20.23
PBT
301.22
320.66
316.20
251.94
186.02
84.87
Tax
78.59
86.29
78.87
64.65
23.56
1.90
Tax Rate
26.09%
25.78%
25.45%
26.30%
12.67%
2.58%
PAT
222.63
248.39
230.99
181.20
162.46
71.71
PAT before Minority Interest
222.63
248.39
230.99
181.20
162.46
71.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.51%
15.29%
16.16%
16.57%
21.01%
10.27%
PAT Growth
-4.89%
7.53%
27.48%
11.54%
126.55%
 
EPS
14.62
16.31
15.17
11.90
10.67
4.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,480.24
838.82
665.80
545.99
265.31
Share Capital
29.87
28.66
28.54
28.37
45.13
Total Reserves
1,448.74
807.50
633.41
514.01
215.64
Non-Current Liabilities
184.21
213.15
87.63
86.91
31.18
Secured Loans
104.45
112.78
17.24
36.61
1.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
33.38
24.66
18.58
16.53
12.55
Current Liabilities
566.98
576.40
364.61
278.79
211.66
Trade Payables
79.15
70.52
60.72
44.99
34.42
Other Current Liabilities
136.76
153.97
134.21
109.00
95.62
Short Term Borrowings
329.59
328.99
152.71
109.72
69.16
Short Term Provisions
21.48
22.92
16.97
15.08
12.46
Total Liabilities
2,231.43
1,628.37
1,118.04
911.69
508.15
Net Block
412.94
431.59
157.60
128.29
37.81
Gross Block
553.61
513.74
197.20
157.53
73.04
Accumulated Depreciation
140.67
82.15
39.60
29.24
35.23
Non Current Assets
453.66
555.39
190.65
167.16
63.01
Capital Work in Progress
0.31
2.66
0.35
0.14
0.17
Non Current Investment
0.00
12.96
7.62
0.00
0.00
Long Term Loans & Adv.
39.98
35.68
10.19
17.57
21.02
Other Non Current Assets
0.43
72.50
14.89
21.16
4.01
Current Assets
1,777.77
1,072.98
927.39
744.53
445.14
Current Investments
0.00
0.00
464.00
391.48
83.37
Inventories
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
254.44
213.19
167.38
121.92
114.87
Cash & Bank
1,336.53
691.83
168.00
145.18
189.60
Other Current Assets
186.80
32.03
13.19
14.07
57.30
Short Term Loans & Adv.
143.61
135.93
114.82
71.88
50.57
Net Current Assets
1,210.79
496.58
562.78
465.74
233.48
Total Assets
2,231.43
1,628.37
1,118.04
911.69
508.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
212.56
207.17
168.12
143.17
112.22
PBT
334.68
309.86
245.85
186.02
73.61
Adjustment
10.93
48.66
30.71
22.30
37.64
Changes in Working Capital
-30.63
-62.53
-54.97
-29.15
7.02
Cash after chg. in Working capital
314.98
295.99
221.59
179.17
118.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-102.42
-88.82
-53.47
-36.00
-6.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-466.41
-351.02
-96.08
-283.63
-73.74
Net Fixed Assets
-35.85
-167.32
-36.25
7.72
Net Investments
0.00
327.06
-35.57
-405.31
Others
-430.56
-510.76
-24.26
113.96
Cash from Financing Activity
363.47
72.07
-90.78
169.84
-13.34
Net Cash Inflow / Outflow
109.62
-71.78
-18.74
29.38
25.14
Opening Cash & Equivalents
-1.20
67.29
85.83
43.53
16.27
Closing Cash & Equivalent
108.97
-1.20
67.29
85.83
43.53

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
99.00
58.39
46.42
38.24
51.06
ROA
12.87%
16.82%
17.85%
22.88%
16.03%
ROE
21.46%
30.84%
30.09%
42.37%
36.81%
ROCE
23.35%
30.67%
32.32%
35.37%
25.83%
Fixed Asset Turnover
3.04
4.02
6.17
6.71
8.96
Receivable days
52.53
48.59
48.28
55.87
64.91
Inventory Days
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
52.53
48.59
48.28
55.87
64.91
Total Debt/Equity
0.30
0.56
0.29
0.33
0.30
Interest Cover
8.92
15.17
25.71
29.66
10.18

News Update:


  • Happiest Minds Technologies introduces proprietary GenAI Research Companion
    19th Feb 2025, 14:43 PM

    The platform integrates advanced authentication protocols, making it a viable and secure option for organizations in various sectors

    Read More
  • Happiest Minds Technologies reports 16% fall in Q3 consolidated net profit
    5th Feb 2025, 15:46 PM

    Total consolidated revenue of the company increased by 27.55% at Rs 553.77 crore for Q3FY25

    Read More
  • Happiest Minds Tech. - Quarterly Results
    4th Feb 2025, 21:50 PM

    Read More
  • Happiest Minds Technologies executes Share Purchase Agreements with Gavs Technologies
    3rd Feb 2025, 09:22 AM

    The acquisition is expected to be completed by March 15, 2025

    Read More
  • Happiest Minds Technologies collaborates with Coca-Cola Beverages Vietnam
    15th Jan 2025, 17:12 PM

    Implementing the GenAI solution at Coca-Cola Beverages Vietnam promises significant benefits for employees

    Read More
  • Happiest Minds Technologies’ arm merges Aureus Tech Systems with itself
    17th Dec 2024, 11:44 AM

    In May 2024, Happiest Minds Inc. had purchased 100% Membership interest in Aureus

    Read More
  • Happiest Minds recognized among 2024 Avtar & Seramount Best Companies for Women in India in IT
    19th Nov 2024, 12:58 PM

    The company has also been recognized as an Exemplar of Inclusion in the Most Inclusive Companies Index

    Read More

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.