Nifty
Sensex
:
:
23727.65
78472.87
-25.80 (-0.11%)
-67.30 (-0.09%)

IT - Software Services

Rating :
N/A

BSE: 540900 | NSE: NEWGEN

1602.65
24-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1595.00
  •  1621.90
  •  1570.55
  •  1585.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  323133
  •  5160.82
  •  1629.00
  •  676.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,477.55
  • 77.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,146.22
  • 0.25%
  • 17.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.30%
  • 1.04%
  • 12.65%
  • FII
  • DII
  • Others
  • 19.97%
  • 3.00%
  • 9.04%

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
  • -
  • 22.03
  • 27.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.66
  • 6.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.09
  • 24.04

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
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
361.16
293.24
23.16%
314.72
251.67
25.05%
375.27
305.05
23.02%
323.65
254.92
26.96%
Expenses
278.16
235.99
17.87%
267.05
219.54
21.64%
252.72
208.60
21.15%
246.61
196.00
25.82%
EBITDA
83.00
57.24
45.00%
47.67
32.13
48.37%
122.55
96.45
27.06%
77.04
58.92
30.75%
EBIDTM
22.98%
19.52%
15.15%
12.77%
32.66%
31.62%
23.80%
23.11%
Other Income
18.52
9.34
98.29%
22.56
12.51
80.34%
15.07
7.88
91.24%
11.15
9.39
18.74%
Interest
0.95
1.12
-15.18%
1.00
1.20
-16.67%
1.20
1.18
1.69%
1.31
1.08
21.30%
Depreciation
7.99
6.85
16.64%
7.74
6.82
13.49%
7.39
6.79
8.84%
6.90
6.16
12.01%
PBT
92.58
58.60
57.99%
61.49
36.61
67.96%
129.03
96.36
33.90%
79.99
61.07
30.98%
Tax
22.24
10.82
105.55%
13.92
6.41
117.16%
23.76
16.41
44.79%
11.64
13.76
-15.41%
PAT
70.33
47.79
47.16%
47.57
30.20
57.52%
105.27
79.94
31.69%
68.35
47.31
44.47%
PATM
19.47%
16.30%
15.11%
12.00%
28.05%
26.21%
21.12%
18.56%
EPS
5.03
3.43
46.65%
3.40
2.17
56.68%
7.53
5.74
31.18%
4.89
3.40
43.82%

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
1,374.80
1,243.83
973.98
778.96
672.62
660.76
620.64
512.43
427.10
346.81
309.99
Net Sales Growth
24.43%
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
1,374.80
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
1,044.54
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
330.26
288.31
212.22
194.66
191.90
104.61
127.72
97.54
70.23
39.74
58.82
EBITDA Margin
24.02%
23.18%
21.79%
24.99%
28.53%
15.83%
20.58%
19.03%
16.44%
11.46%
18.97%
Other Income
67.30
48.06
33.99
29.91
15.04
20.96
20.38
7.61
8.27
2.88
7.75
Interest
4.46
4.18
4.25
3.49
5.63
10.91
8.54
5.21
5.26
3.49
1.82
Depreciation
30.02
27.97
24.67
17.63
20.15
19.91
5.98
5.81
4.92
4.37
4.37
PBT
363.09
304.22
217.28
203.45
181.17
94.74
133.58
94.13
68.32
34.76
60.38
Tax
71.56
52.62
40.27
39.24
54.68
22.01
31.37
21.25
16.99
6.03
13.45
Tax Rate
19.71%
17.30%
18.53%
19.29%
30.18%
23.23%
23.48%
22.58%
24.87%
17.35%
20.32%
PAT
291.52
251.60
177.01
164.21
126.48
72.73
102.21
72.89
51.33
28.73
52.75
PAT before Minority Interest
291.52
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
21.20%
20.23%
18.17%
21.08%
18.80%
11.01%
16.47%
14.22%
12.02%
8.28%
17.02%
PAT Growth
42.04%
42.14%
7.79%
29.83%
73.90%
-28.84%
40.22%
42.00%
78.66%
-45.54%
 
EPS
20.78
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 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
  • Newgen Software Tech - Quarterly Results
    15th Oct 2024, 13:34 PM

    Read More
  • Newgen Software recognized in Content Platforms Landscape 2024
    28th Sep 2024, 12:32 PM

    This Forrester report recognized Newgen alongside other notable vendors in the content platforms space

    Read More
  • Newgen Software Technologies bags order worth Rs 24.99 crore
    27th Sep 2024, 17:53 PM

    The said order is to be executed in 5 years

    Read More
  • Newgen Software inks partnership with Old Second National Bank
    18th Sep 2024, 12:07 PM

    To enhance its account management process, the bank opted for Newgen’s advanced digital account opening and maintenance solution

    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.