Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Business Support

Rating :
N/A

BSE: 544088 | NSE: MEDIASSIST

541.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  540.10
  •  551.30
  •  534.85
  •  540.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  180007
  •  974.04
  •  716.15
  •  430.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,387.75
  • 206.97
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,223.84
  • 0.64%
  • 20.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.60%
  • 1.55%
  • 13.08%
  • FII
  • DII
  • Others
  • 16.25%
  • 33.06%
  • 15.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.52
  • 17.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.62
  • 10.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.84
  • 2.85

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
167.71
140.82
19.10%
166.79
136.01
22.63%
165.98
125.47
32.29%
0.00
0.00
0
Expenses
132.48
118.36
11.93%
129.78
105.34
23.20%
132.07
94.78
39.34%
0.00
0.00
0
EBITDA
35.22
22.45
56.88%
37.01
30.67
20.67%
33.90
30.70
10.42%
0.00
0.00
0
EBIDTM
21.00%
15.95%
22.19%
22.55%
20.43%
24.47%
0.00%
0.00%
Other Income
5.19
5.37
-3.35%
4.35
3.30
31.82%
3.90
6.03
-35.32%
0.00
0.00
0
Interest
1.65
1.06
55.66%
0.78
1.24
-37.10%
1.05
0.59
77.97%
0.00
0.00
0
Depreciation
13.71
8.38
63.60%
12.31
8.02
53.49%
11.04
6.15
79.51%
0.00
0.00
0
PBT
25.04
18.39
36.16%
28.27
24.71
14.41%
25.71
29.99
-14.27%
0.00
0.00
0
Tax
5.97
0.58
929.31%
2.54
7.62
-66.67%
4.41
8.54
-48.36%
0.00
0.00
0
PAT
19.07
17.81
7.07%
25.73
17.09
50.56%
21.30
21.45
-0.70%
0.00
0.00
0
PATM
11.37%
12.65%
15.43%
12.57%
12.84%
17.10%
0.00%
0.00%
EPS
2.68
2.58
3.88%
3.57
2.30
55.22%
2.98
3.13
-4.79%
0.00
0.00
0

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
-
634.73
504.93
393.81
322.74
402.85
406.05
341.39
Net Sales Growth
-
25.71%
28.22%
22.02%
-19.89%
-0.79%
18.94%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
634.73
504.93
393.81
322.74
402.85
406.05
341.39
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
501.42
385.59
312.45
249.30
325.92
330.73
270.31
Power & Fuel Cost
-
5.26
3.84
2.66
2.43
4.22
3.15
2.64
% Of Sales
-
0.83%
0.76%
0.68%
0.75%
1.05%
0.78%
0.77%
Employee Cost
-
254.36
197.69
155.68
143.26
151.04
136.17
109.25
% Of Sales
-
40.07%
39.15%
39.53%
44.39%
37.49%
33.54%
32.00%
Manufacturing Exp.
-
70.00
61.10
55.38
32.93
28.86
25.38
20.11
% Of Sales
-
11.03%
12.10%
14.06%
10.20%
7.16%
6.25%
5.89%
General & Admin Exp.
-
123.14
82.94
70.44
40.46
133.36
160.96
136.97
% Of Sales
-
19.40%
16.43%
17.89%
12.54%
33.10%
39.64%
40.12%
Selling & Distn. Exp.
-
23.84
18.56
12.83
2.13
0.52
0.14
0.01
% Of Sales
-
3.76%
3.68%
3.26%
0.66%
0.13%
0.03%
0.00%
Miscellaneous Exp.
-
24.81
21.44
15.45
28.09
7.92
4.93
1.32
% Of Sales
-
3.91%
4.25%
3.92%
8.70%
1.97%
1.21%
0.39%
EBITDA
-
133.31
119.34
81.36
73.44
76.93
75.32
71.08
EBITDA Margin
-
21.00%
23.63%
20.66%
22.76%
19.10%
18.55%
20.82%
Other Income
-
18.32
14.02
28.07
24.84
11.82
4.35
10.59
Interest
-
3.16
2.99
2.95
5.73
3.82
4.28
3.55
Depreciation
-
43.08
26.77
28.41
31.52
27.28
24.82
18.93
PBT
-
105.39
103.61
78.08
61.04
57.66
50.58
59.20
Tax
-
13.09
28.30
17.22
23.04
23.10
13.06
18.76
Tax Rate
-
15.51%
27.31%
21.34%
37.75%
40.06%
33.27%
31.69%
PAT
-
69.06
75.33
63.47
38.01
34.57
26.19
40.44
PAT before Minority Interest
-
71.30
75.31
63.47
38.01
34.57
26.19
40.44
Minority Interest
-
-2.24
0.02
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.88%
14.92%
16.12%
11.78%
8.58%
6.45%
11.85%
PAT Growth
-
-8.32%
18.69%
66.98%
9.95%
32.00%
-35.24%
 
EPS
-
9.81
10.70
9.02
5.40
4.91
3.72
5.74

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
471.74
376.61
337.13
290.39
212.44
217.84
204.18
Share Capital
35.10
34.43
34.43
0.04
0.04
0.04
0.04
Total Reserves
428.15
331.06
294.81
284.78
206.83
212.34
197.41
Non-Current Liabilities
35.71
34.38
19.22
113.31
38.68
41.54
43.59
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
0.18
0.16
0.14
Long Term Provisions
17.98
14.23
11.22
98.27
7.29
6.18
3.82
Current Liabilities
319.46
278.54
234.20
218.52
301.95
254.90
228.80
Trade Payables
42.60
36.43
29.02
33.49
38.69
65.74
49.12
Other Current Liabilities
263.36
229.89
198.56
171.67
188.61
134.75
124.67
Short Term Borrowings
0.00
0.08
0.00
0.00
71.75
52.30
52.30
Short Term Provisions
13.50
12.14
6.62
13.36
2.90
2.12
2.71
Total Liabilities
836.50
696.59
592.71
624.38
555.23
516.44
479.90
Net Block
246.48
171.49
98.70
119.29
137.96
142.10
132.12
Gross Block
436.98
318.96
236.53
231.05
233.08
211.27
176.48
Accumulated Depreciation
190.50
147.47
137.83
111.76
95.13
69.17
44.36
Non Current Assets
358.82
254.45
167.89
252.66
247.33
233.13
212.70
Capital Work in Progress
3.00
0.00
6.46
0.69
1.38
3.25
0.00
Non Current Investment
7.87
1.27
6.94
7.47
15.23
13.46
23.21
Long Term Loans & Adv.
94.04
76.56
54.00
125.11
90.47
73.73
51.52
Other Non Current Assets
7.42
5.14
1.80
0.10
2.29
0.58
5.85
Current Assets
477.68
442.13
424.82
370.48
307.89
283.31
267.20
Current Investments
68.96
42.73
194.50
103.09
56.68
74.58
68.01
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
178.63
127.16
118.77
121.08
67.88
90.19
97.66
Cash & Bank
163.91
211.52
62.53
114.73
39.13
13.56
12.02
Other Current Assets
66.19
30.68
22.12
16.45
144.19
104.98
89.51
Short Term Loans & Adv.
33.86
30.05
26.89
15.13
83.92
97.95
87.36
Net Current Assets
158.22
163.60
190.61
151.96
5.95
28.41
38.40
Total Assets
836.50
696.58
592.71
623.14
555.22
516.44
479.90

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
66.38
81.08
64.48
139.44
18.65
35.02
40.21
PBT
81.64
101.92
81.69
45.99
58.76
41.28
60.42
Adjustment
56.71
23.45
19.75
44.78
26.91
27.13
13.60
Changes in Working Capital
-44.77
-5.15
5.70
16.22
-28.69
11.40
-11.63
Cash after chg. in Working capital
93.58
120.22
107.15
106.98
56.98
79.81
62.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.19
-39.14
-42.67
32.46
-38.33
-44.79
-22.18
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
-54.86
-10.49
-82.90
-60.80
-22.22
-21.08
-42.07
Net Fixed Assets
-8.66
-6.93
-7.83
-3.26
-9.51
-14.38
Net Investments
-37.27
8.05
-9.29
-6.30
-12.63
23.79
Others
-8.93
-11.61
-65.78
-51.24
-0.08
-30.49
Cash from Financing Activity
-14.76
-31.52
-30.37
-9.80
-11.75
-10.05
-6.85
Net Cash Inflow / Outflow
-3.24
39.07
-48.79
68.84
-15.32
3.90
-8.71
Opening Cash & Equivalents
53.94
14.60
63.39
-5.46
9.87
5.97
14.68
Closing Cash & Equivalent
50.93
53.94
14.60
63.39
-5.46
9.87
5.97

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
65.98
53.08
47.81
41.56
57461.67
58993.33
56414.29
ROA
9.30%
11.68%
10.43%
6.44%
6.45%
5.26%
8.43%
ROE
17.21%
21.68%
20.67%
15.49%
16.49%
12.78%
20.48%
ROCE
20.64%
29.87%
26.66%
23.27%
22.17%
16.52%
24.45%
Fixed Asset Turnover
1.68
1.82
1.68
1.44
1.81
2.09
1.93
Receivable days
87.92
88.89
111.15
149.74
71.61
84.43
104.41
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
89.75
110.39
118.62
Cash Conversion Cycle
87.92
88.89
111.15
149.74
-18.14
-25.96
-14.20
Total Debt/Equity
0.00
0.00
0.00
0.00
0.35
0.25
0.27
Interest Cover
27.67
35.66
28.35
11.66
16.10
10.17
17.69

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.