Nifty
Sensex
:
:
23249.50
76759.81
86.40 (0.37%)
226.85 (0.30%)

IT - Software Services

Rating :
N/A

BSE: 540900 | NSE: NEWGEN

1050.20
30-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1099.70
  •  1129.20
  •  1029.05
  •  1081.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  597617
  •  6464.87
  •  1798.90
  •  676.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,871.35
  • 47.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,540.02
  • 0.38%
  • 10.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.30%
  • 0.86%
  • 12.49%
  • FII
  • DII
  • Others
  • 20.31%
  • 3.22%
  • 8.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.91
  • 13.49
  • 16.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.23
  • 22.48
  • 8.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.91
  • 28.17
  • 15.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.74
  • 31.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.93
  • 7.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.96
  • 25.22

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
18.02
23.29
28.79
36.96
P/E Ratio
63.41
49.06
39.69
30.91
Revenue
1244
1547
1918
2370
EBITDA
288
367
460
577
Net Income
252
318
393
499
ROA
16.6
16.6
16.7
17.2
P/Bk Ratio
13.05
10.91
9.03
7.28
ROE
22.87
23.06
23.2
23.58
FCFF
285.09
323.85
324
383.4
FCFF Yield
1.86
2.11
2.11
2.5

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
381.11
323.65
17.75%
361.16
293.24
23.16%
314.72
251.67
25.05%
375.27
305.05
23.02%
Expenses
272.79
246.61
10.62%
278.16
235.99
17.87%
267.05
219.54
21.64%
252.72
208.60
21.15%
EBITDA
108.32
77.04
40.60%
83.00
57.24
45.00%
47.67
32.13
48.37%
122.55
96.45
27.06%
EBIDTM
28.42%
23.80%
22.98%
19.52%
15.15%
12.77%
32.66%
31.62%
Other Income
8.38
11.15
-24.84%
18.52
9.34
98.29%
22.56
12.51
80.34%
15.07
7.88
91.24%
Interest
1.41
1.31
7.63%
0.95
1.12
-15.18%
1.00
1.20
-16.67%
1.20
1.18
1.69%
Depreciation
8.66
6.90
25.51%
7.99
6.85
16.64%
7.74
6.82
13.49%
7.39
6.79
8.84%
PBT
106.63
79.99
33.30%
92.58
58.60
57.99%
61.49
36.61
67.96%
129.03
96.36
33.90%
Tax
17.63
11.64
51.46%
22.24
10.82
105.55%
13.92
6.41
117.16%
23.76
16.41
44.79%
PAT
89.00
68.35
30.21%
70.33
47.79
47.16%
47.57
30.20
57.52%
105.27
79.94
31.69%
PATM
23.35%
21.12%
19.47%
16.30%
15.11%
12.00%
28.05%
26.21%
EPS
6.36
4.89
30.06%
5.03
3.43
46.65%
3.40
2.17
56.68%
7.53
5.74
31.18%

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
1,432.26
1,243.83
973.98
778.96
672.62
660.76
620.64
512.43
427.10
346.81
309.99
Net Sales Growth
22.04%
27.71%
25.04%
15.81%
1.79%
6.46%
21.12%
19.98%
23.15%
11.88%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.17
Gross Profit
1,432.26
1,243.83
973.98
778.96
672.62
660.76
620.64
512.43
427.10
346.81
309.82
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
99.95%
Total Expenditure
1,070.72
955.52
761.76
584.30
480.72
556.15
492.92
414.89
356.87
307.07
251.17
Power & Fuel Cost
-
4.33
4.05
3.11
3.56
4.19
3.54
3.30
3.08
3.14
2.63
% Of Sales
-
0.35%
0.42%
0.40%
0.53%
0.63%
0.57%
0.64%
0.72%
0.91%
0.85%
Employee Cost
-
628.31
515.90
409.01
327.62
342.39
287.99
248.88
210.05
183.20
143.23
% Of Sales
-
50.51%
52.97%
52.51%
48.71%
51.82%
46.40%
48.57%
49.18%
52.82%
46.20%
Manufacturing Exp.
-
18.58
13.00
10.18
5.88
9.98
11.97
4.91
4.54
6.93
5.28
% Of Sales
-
1.49%
1.33%
1.31%
0.87%
1.51%
1.93%
0.96%
1.06%
2.00%
1.70%
General & Admin Exp.
-
211.40
159.68
96.49
84.53
144.18
153.44
127.88
105.00
87.55
73.88
% Of Sales
-
17.00%
16.39%
12.39%
12.57%
21.82%
24.72%
24.96%
24.58%
25.24%
23.83%
Selling & Distn. Exp.
-
31.52
25.84
28.85
13.73
21.05
15.15
12.70
9.66
11.38
13.84
% Of Sales
-
2.53%
2.65%
3.70%
2.04%
3.19%
2.44%
2.48%
2.26%
3.28%
4.46%
Miscellaneous Exp.
-
39.79
28.91
25.55
37.45
27.78
20.84
17.22
24.54
14.87
13.84
% Of Sales
-
3.20%
2.97%
3.28%
5.57%
4.20%
3.36%
3.36%
5.75%
4.29%
3.92%
EBITDA
361.54
288.31
212.22
194.66
191.90
104.61
127.72
97.54
70.23
39.74
58.82
EBITDA Margin
25.24%
23.18%
21.79%
24.99%
28.53%
15.83%
20.58%
19.03%
16.44%
11.46%
18.97%
Other Income
64.53
48.06
33.99
29.91
15.04
20.96
20.38
7.61
8.27
2.88
7.75
Interest
4.56
4.18
4.25
3.49
5.63
10.91
8.54
5.21
5.26
3.49
1.82
Depreciation
31.78
27.97
24.67
17.63
20.15
19.91
5.98
5.81
4.92
4.37
4.37
PBT
389.73
304.22
217.28
203.45
181.17
94.74
133.58
94.13
68.32
34.76
60.38
Tax
77.55
52.62
40.27
39.24
54.68
22.01
31.37
21.25
16.99
6.03
13.45
Tax Rate
19.90%
17.30%
18.53%
19.29%
30.18%
23.23%
23.48%
22.58%
24.87%
17.35%
20.32%
PAT
312.17
251.60
177.01
164.21
126.48
72.73
102.21
72.89
51.33
28.73
52.75
PAT before Minority Interest
312.17
251.60
177.01
164.21
126.48
72.73
102.21
72.89
51.33
28.73
52.75
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
21.80%
20.23%
18.17%
21.08%
18.80%
11.01%
16.47%
14.22%
12.02%
8.28%
17.02%
PAT Growth
37.96%
42.14%
7.79%
29.83%
73.90%
-28.84%
40.22%
42.00%
78.66%
-45.54%
 
EPS
22.25
17.93
12.62
11.70
9.01
5.18
7.29
5.20
3.66
2.05
3.76

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
Shareholder's Funds
1,223.52
982.53
811.40
665.70
549.07
496.71
405.22
249.94
Share Capital
139.78
69.66
69.54
69.31
69.09
68.46
67.88
62.31
Total Reserves
1,039.26
891.45
734.23
592.94
475.92
421.08
331.10
184.04
Non-Current Liabilities
148.94
217.98
180.86
77.23
143.85
126.02
97.10
7.06
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
13.17
16.18
Unsecured Loans
0.00
2.20
4.30
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
142.76
207.11
173.36
83.11
143.38
133.46
102.76
14.43
Current Liabilities
415.03
320.06
265.38
212.39
275.55
216.21
173.99
146.75
Trade Payables
47.62
34.89
36.45
22.64
27.51
21.61
22.92
18.05
Other Current Liabilities
305.20
236.46
188.38
167.41
168.50
122.55
99.40
73.15
Short Term Borrowings
0.00
0.00
0.00
0.00
74.53
67.73
49.46
52.26
Short Term Provisions
62.21
48.71
40.54
22.34
5.01
4.33
2.21
3.29
Total Liabilities
1,787.49
1,520.57
1,257.64
955.32
968.47
838.94
676.31
403.75
Net Block
248.21
244.58
229.92
204.95
130.33
68.94
68.47
61.74
Gross Block
323.56
296.88
264.69
229.98
148.98
83.13
78.89
66.61
Accumulated Depreciation
75.35
52.30
34.77
25.03
18.65
14.19
10.42
4.88
Non Current Assets
446.03
669.45
484.75
306.38
365.80
284.59
196.17
87.00
Capital Work in Progress
2.80
0.00
0.00
0.00
90.73
83.21
16.59
11.08
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
117.26
196.42
158.28
67.95
141.18
128.84
106.72
11.52
Other Non Current Assets
77.76
228.45
96.55
33.48
3.56
3.60
4.39
2.66
Current Assets
1,341.46
851.11
772.89
648.93
602.67
554.34
480.14
316.75
Current Investments
364.99
131.39
92.38
83.17
76.11
51.66
50.22
48.66
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
443.53
388.17
278.88
238.54
269.40
252.69
222.02
199.57
Cash & Bank
375.94
208.35
275.93
241.75
165.27
179.15
145.48
34.92
Other Current Assets
157.00
16.40
17.25
12.53
91.90
70.85
62.42
33.60
Short Term Loans & Adv.
124.68
106.81
108.45
72.94
82.32
2.79
7.33
4.77
Net Current Assets
926.43
531.06
507.52
436.54
327.12
338.13
306.15
170.00
Total Assets
1,787.49
1,520.56
1,257.64
955.31
968.47
838.93
676.31
403.75

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
Cash From Operating Activity
281.41
136.35
142.77
215.70
90.05
102.21
60.24
35.91
PBT
304.22
217.28
203.45
181.17
94.74
133.58
94.13
68.32
Adjustment
40.82
31.25
23.64
42.89
36.41
19.47
12.14
17.94
Changes in Working Capital
-8.42
-72.27
-36.42
23.12
-8.92
-25.20
-23.98
-33.52
Cash after chg. in Working capital
336.63
176.25
190.68
247.17
122.23
127.85
82.30
52.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.22
-39.90
-47.90
-31.48
-32.18
-25.65
-22.06
-16.83
Other Direct Exp. Paid
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
Cash From Investing Activity
-218.81
-94.30
-80.59
-143.00
-103.96
-85.35
-18.02
-3.57
Net Fixed Assets
-24.26
-42.40
-14.93
11.38
-70.35
-70.74
-17.33
Net Investments
-238.83
-34.50
-22.87
-7.08
-29.41
-1.48
-1.66
Others
44.28
-17.40
-42.79
-147.30
-4.20
-13.13
0.97
Cash from Financing Activity
-47.46
-44.05
-31.97
-102.31
-47.20
-5.12
67.50
-20.76
Net Cash Inflow / Outflow
15.15
-1.99
30.21
-29.61
-61.11
11.73
109.73
11.59
Opening Cash & Equivalents
108.02
103.57
71.71
100.11
157.75
145.48
34.92
24.32
Closing Cash & Equivalent
124.57
108.02
103.57
71.71
100.11
157.75
145.48
34.92

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.)
84.35
68.99
115.58
95.55
78.88
71.51
58.77
39.53
40.39
36.11
ROA
15.21%
12.74%
14.84%
13.15%
8.05%
13.49%
13.50%
12.84%
7.91%
15.96%
ROE
23.51%
20.06%
22.40%
20.95%
14.06%
23.01%
22.59%
22.34%
14.23%
27.69%
ROCE
27.88%
24.56%
27.90%
28.98%
17.79%
27.45%
25.08%
24.36%
14.49%
27.70%
Fixed Asset Turnover
4.01
3.47
3.15
3.55
5.69
7.66
7.04
5.59
5.13
6.31
Receivable days
122.03
124.99
121.22
137.82
144.20
139.59
150.15
173.09
200.81
207.33
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
21.97
24.41
27.13
25.86
25.00
30.47
Cash Conversion Cycle
122.03
124.99
121.22
137.82
122.23
115.18
123.02
147.24
175.80
176.86
Total Debt/Equity
0.00
0.00
0.01
0.00
0.14
0.14
0.16
0.29
0.26
0.22
Interest Cover
73.75
52.11
59.27
33.20
9.68
16.64
19.08
14.00
10.96
37.33

News Update:


  • Newgen Software Technologies’ arm bags purchase orders
    23rd Jan 2025, 14:58 PM

    The aggregate value of the aforesaid purchase orders is $3,008,533

    Read More
  • Newgen Software Technologies’ arm executes agreement with USA based Healthcare Client
    9th Jan 2025, 11:45 AM

    The aggregate value of the aforesaid agreement is $2,576,284

    Read More
  • Newgen Software Technologies’ arm secures contract worth $2 million
    27th Dec 2024, 17:21 PM

    The project is expected to be executed within one year

    Read More
  • Newgen Software collaborates with Macquarie Health
    18th Dec 2024, 12:59 PM

    With this collaboration, MQ Health will replace its legacy document processing system with Newgen’s intelligent patient document processing system

    Read More
  • Newgen Software Technologies bags purchase order from RBI
    29th Nov 2024, 09:28 AM

    The aggregate value of the aforesaid Purchase Order is Rs 32.45 crore

    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.