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

IT - Software Services

Rating :
N/A

BSE: 532663 | NSE: SASKEN

1894.20
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1920.00
  •  1938.65
  •  1887.95
  •  1917.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5787
  •  110.32
  •  2399.80
  •  1278.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,571.73
  • 45.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,552.00
  • 1.47%
  • 3.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.12%
  • 3.00%
  • 28.02%
  • FII
  • DII
  • Others
  • 18.48%
  • 0.70%
  • 6.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.52
  • -3.76
  • -2.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.49
  • -18.89
  • -24.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.09
  • -0.03
  • -15.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.80
  • 13.19
  • 14.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.20
  • 2.43
  • 2.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 13.06
  • 16.09

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
55.9
P/E Ratio
38.53
Revenue
335
EBITDA
19
Net Income
84
ROA
9.9
P/Bk Ratio
4.2
ROE
11.29
FCFF
60.21
FCFF Yield
1.82

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
144.52
96.44
49.85%
135.03
102.51
31.72%
123.36
98.49
25.25%
108.99
102.89
5.93%
Expenses
138.43
91.64
51.06%
130.49
87.94
48.39%
118.16
89.19
32.48%
106.96
88.71
20.57%
EBITDA
6.09
4.80
26.88%
4.54
14.57
-68.84%
5.20
9.30
-44.09%
2.03
14.19
-85.69%
EBIDTM
4.21%
4.97%
3.36%
14.21%
4.21%
9.44%
1.86%
13.79%
Other Income
9.28
18.12
-48.79%
19.21
10.33
85.96%
17.45
21.51
-18.87%
20.90
8.38
149.40%
Interest
0.75
0.08
837.50%
0.75
0.08
837.50%
0.57
0.08
612.50%
0.09
0.08
12.50%
Depreciation
3.70
1.81
104.42%
3.64
1.86
95.70%
3.01
1.86
61.83%
1.90
1.79
6.15%
PBT
10.92
21.04
-48.10%
19.37
22.96
-15.64%
19.07
28.86
-33.92%
20.94
20.70
1.16%
Tax
1.89
3.29
-42.55%
7.08
4.89
44.79%
1.38
3.16
-56.33%
3.73
3.63
2.75%
PAT
9.03
17.75
-49.13%
12.29
18.08
-32.02%
17.69
25.70
-31.17%
17.21
17.07
0.82%
PATM
6.25%
18.41%
9.10%
17.64%
14.34%
26.09%
15.79%
16.59%
EPS
6.00
11.79
-49.11%
7.98
12.01
-33.56%
12.03
17.07
-29.53%
11.40
11.34
0.53%

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
511.90
406.43
446.98
433.91
444.84
492.22
504.31
503.02
467.28
483.17
428.01
Net Sales Growth
27.87%
-9.07%
3.01%
-2.46%
-9.63%
-2.40%
0.26%
7.65%
-3.29%
12.89%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.84
1.78
Gross Profit
511.89
406.43
446.98
433.91
444.84
492.22
504.31
503.02
467.28
485.01
426.23
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100.38%
99.58%
Total Expenditure
494.04
375.73
346.19
304.83
316.28
404.75
434.20
435.25
417.31
436.00
395.76
Power & Fuel Cost
-
2.95
2.56
2.09
2.48
4.31
4.35
4.54
4.45
4.61
4.55
% Of Sales
-
0.73%
0.57%
0.48%
0.56%
0.88%
0.86%
0.90%
0.95%
0.95%
1.06%
Employee Cost
-
311.01
286.48
259.81
264.60
321.67
338.62
350.54
332.09
342.76
315.00
% Of Sales
-
76.52%
64.09%
59.88%
59.48%
65.35%
67.15%
69.69%
71.07%
70.94%
73.60%
Manufacturing Exp.
-
22.81
24.20
19.52
23.69
36.74
43.31
32.19
29.24
24.73
35.39
% Of Sales
-
5.61%
5.41%
4.50%
5.33%
7.46%
8.59%
6.40%
6.26%
5.12%
8.27%
General & Admin Exp.
-
28.22
23.69
17.30
17.96
35.94
40.93
37.10
39.71
58.84
33.65
% Of Sales
-
6.94%
5.30%
3.99%
4.04%
7.30%
8.12%
7.38%
8.50%
12.18%
7.86%
Selling & Distn. Exp.
-
1.55
0.96
0.25
0.30
0.53
0.83
1.26
1.70
0.58
0.53
% Of Sales
-
0.38%
0.21%
0.06%
0.07%
0.11%
0.16%
0.25%
0.36%
0.12%
0.12%
Miscellaneous Exp.
-
5.89
5.92
4.67
6.15
4.29
5.02
8.52
9.02
5.57
0.53
% Of Sales
-
1.45%
1.32%
1.08%
1.38%
0.87%
1.00%
1.69%
1.93%
1.15%
0.95%
EBITDA
17.86
30.70
100.79
129.08
128.56
87.47
70.11
67.77
49.97
47.17
32.25
EBITDA Margin
3.49%
7.55%
22.55%
29.75%
28.90%
17.77%
13.90%
13.47%
10.69%
9.76%
7.53%
Other Income
66.84
70.86
29.74
35.33
31.58
36.36
47.04
38.10
32.77
16.20
21.94
Interest
2.16
0.33
0.13
0.05
0.47
0.71
0.00
0.00
0.00
0.19
0.14
Depreciation
12.25
7.43
6.76
6.51
10.18
11.16
6.61
6.22
6.61
6.60
11.20
PBT
70.30
93.80
123.63
157.85
149.49
111.97
110.55
99.66
76.13
56.58
42.85
Tax
14.08
15.06
24.16
29.61
34.95
33.14
20.13
17.23
11.69
83.23
96.62
Tax Rate
20.03%
16.06%
19.54%
18.76%
23.38%
29.60%
18.21%
17.29%
12.13%
28.75%
44.69%
PAT
56.22
78.72
99.47
128.25
114.55
78.83
90.42
82.42
84.69
206.29
119.56
PAT before Minority Interest
56.46
78.74
99.47
128.25
114.55
78.83
90.42
82.42
84.69
206.29
119.56
Minority Interest
0.24
-0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.98%
19.37%
22.25%
29.56%
25.75%
16.02%
17.93%
16.39%
18.12%
42.70%
27.93%
PAT Growth
-28.47%
-20.86%
-22.44%
11.96%
45.31%
-12.82%
9.71%
-2.68%
-58.95%
72.54%
 
EPS
37.23
52.13
65.87
84.93
75.86
52.21
59.88
54.58
56.09
136.62
79.18

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
768.82
719.33
653.54
564.55
475.46
697.98
621.02
561.53
499.01
446.94
Share Capital
15.08
15.05
15.05
15.05
15.05
17.11
17.11
17.11
17.72
21.34
Total Reserves
745.12
697.72
637.26
549.05
459.75
680.32
603.91
544.42
481.29
425.41
Non-Current Liabilities
14.18
0.89
-0.76
0.38
4.78
4.42
0.78
4.23
-4.60
-5.85
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.80
7.04
7.69
6.27
13.00
7.11
8.12
7.16
6.79
6.91
Current Liabilities
123.12
94.55
109.96
97.78
130.75
88.78
104.65
93.74
133.00
105.10
Trade Payables
16.28
11.29
15.67
13.86
17.28
18.35
17.30
12.69
63.16
24.71
Other Current Liabilities
68.81
48.39
55.85
45.66
54.36
32.53
50.45
32.44
17.30
20.99
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
38.03
34.86
38.44
38.26
59.12
37.90
36.90
48.61
52.53
59.40
Total Liabilities
921.58
814.77
762.74
662.71
610.99
791.18
726.45
659.50
627.41
546.19
Net Block
58.39
39.04
34.40
33.93
44.45
39.65
37.25
37.84
40.19
42.45
Gross Block
105.10
80.64
70.42
64.72
71.48
58.48
49.94
43.48
464.29
435.72
Accumulated Depreciation
46.71
41.60
36.01
30.80
27.02
18.83
12.69
5.64
178.46
174.05
Non Current Assets
728.88
601.49
583.01
418.48
339.29
527.09
548.93
483.23
294.10
185.08
Capital Work in Progress
0.00
0.04
0.03
0.01
0.11
0.86
0.02
0.06
0.13
0.01
Non Current Investment
610.22
513.16
501.98
341.68
232.94
428.97
449.44
368.52
183.19
72.31
Long Term Loans & Adv.
60.26
49.25
46.60
42.87
61.79
57.60
62.22
76.75
70.38
67.79
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.22
2.52
Current Assets
192.71
213.28
179.73
244.23
271.69
264.10
177.52
176.26
333.31
361.11
Current Investments
21.38
69.03
36.72
70.69
106.74
81.08
9.79
5.74
168.27
122.84
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.47
0.45
Sundry Debtors
65.77
71.78
81.69
66.60
93.20
82.28
78.69
77.74
96.28
69.93
Cash & Bank
55.16
27.96
20.24
52.85
18.25
17.48
43.43
35.24
23.38
125.90
Other Current Assets
50.40
9.13
9.92
11.60
53.51
83.25
45.61
57.54
42.91
42.00
Short Term Loans & Adv.
40.48
35.37
31.17
42.49
7.32
4.82
8.25
41.25
7.19
7.87
Net Current Assets
69.58
118.73
69.77
146.44
140.94
175.31
72.87
82.52
200.31
256.01
Total Assets
921.59
814.77
762.74
662.71
610.98
791.19
726.45
659.49
627.41
546.19

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
59.36
71.49
107.03
119.30
112.01
20.00
79.04
27.80
249.00
191.33
PBT
93.80
123.63
157.85
149.49
111.97
110.55
99.66
96.38
289.53
216.18
Adjustment
-55.92
-12.84
-25.24
-20.44
-9.70
-36.18
-30.32
-20.74
29.65
52.37
Changes in Working Capital
25.02
-30.21
-10.27
5.94
4.35
-40.50
23.08
-29.25
5.13
12.69
Cash after chg. in Working capital
62.90
80.59
122.34
134.99
106.62
33.87
92.41
46.39
324.30
281.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.54
-9.09
-15.31
-15.69
5.39
-13.87
-13.38
-18.59
-75.31
-89.91
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
7.10
-27.12
-69.14
-96.62
173.16
-25.08
-56.27
19.12
-80.82
-130.18
Net Fixed Assets
-0.51
-6.96
-4.14
5.74
-13.90
-8.21
-2.74
132.42
1.11
-127.82
Net Investments
-82.61
-43.49
-125.86
-75.20
176.09
-46.49
-80.40
-20.23
-163.32
-60.77
Others
90.22
23.33
60.86
-27.16
10.97
29.62
26.87
-93.07
81.39
58.41
Cash from Financing Activity
-39.41
-37.07
-39.21
-16.97
-281.73
-17.77
-18.23
-30.89
-173.51
-65.02
Net Cash Inflow / Outflow
27.04
7.30
-1.32
5.72
3.43
-22.85
4.54
16.02
-5.33
-3.87
Opening Cash & Equivalents
26.11
18.59
20.76
16.13
14.73
40.23
33.90
18.72
22.71
33.26
Closing Cash & Equivalent
52.46
26.11
18.59
20.76
16.13
14.73
40.23
33.90
18.83
22.71

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.)
504.17
473.57
433.40
374.80
315.46
407.61
362.96
328.18
281.61
209.30
ROA
9.07%
12.61%
17.99%
17.99%
11.24%
11.92%
11.89%
13.16%
35.16%
23.15%
ROE
10.69%
14.57%
21.09%
22.05%
13.45%
13.72%
13.94%
15.97%
43.62%
28.15%
ROCE
12.65%
18.03%
25.93%
28.84%
19.20%
16.76%
16.85%
18.15%
61.11%
50.49%
Fixed Asset Turnover
4.38
5.92
6.42
6.53
7.58
9.30
10.77
1.84
1.07
0.89
Receivable days
61.76
62.66
62.37
65.56
65.06
58.25
56.75
67.97
62.78
69.37
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
1.08
Payable days
0.00
0.00
0.00
0.00
17.26
16.43
13.79
36.87
42.16
25.10
Cash Conversion Cycle
61.76
62.66
62.37
65.56
47.80
41.82
42.96
31.09
21.73
45.36
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
286.54
925.70
3493.30
320.63
159.82
0.00
0.00
0.00
1533.69
1559.62

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.