Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

IT - Software Services

Rating :
N/A

BSE: 504067 | NSE: ZENSARTECH

737.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  758.00
  •  759.50
  •  732.00
  •  752.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  718141
  •  5320.95
  •  839.50
  •  514.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,082.08
  • 24.56
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,509.08
  • 1.27%
  • 4.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.13%
  • 1.73%
  • 13.43%
  • FII
  • DII
  • Others
  • 14.84%
  • 18.90%
  • 1.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 3.23
  • 4.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.08
  • 14.05
  • 6.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.65
  • 20.35
  • 16.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.01
  • 21.34
  • 21.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 2.91
  • 3.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.79
  • 9.78
  • 11.02

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
1,308.00
1,240.80
5.42%
1,288.10
1,227.20
4.96%
1,229.70
1,212.60
1.41%
1,204.10
1,197.60
0.54%
Expenses
1,107.00
1,009.90
9.61%
1,091.90
997.10
9.51%
1,026.70
1,036.80
-0.97%
996.50
1,062.70
-6.23%
EBITDA
201.00
230.90
-12.95%
196.20
230.10
-14.73%
203.00
175.80
15.47%
207.60
134.90
53.89%
EBIDTM
15.37%
18.61%
15.23%
18.75%
16.51%
14.50%
17.24%
11.26%
Other Income
41.10
36.30
13.22%
42.40
28.40
49.30%
52.10
27.20
91.54%
42.10
25.90
62.55%
Interest
4.50
5.70
-21.05%
4.20
6.00
-30.00%
2.80
6.30
-55.56%
6.40
7.60
-15.79%
Depreciation
29.70
36.60
-18.85%
24.70
42.30
-41.61%
23.70
35.10
-32.48%
31.20
49.70
-37.22%
PBT
207.90
224.90
-7.56%
209.70
210.20
-0.24%
228.60
161.60
41.46%
212.10
103.50
104.93%
Tax
52.20
51.00
2.35%
51.80
54.00
-4.07%
55.30
42.40
30.42%
50.40
27.00
86.67%
PAT
155.70
173.90
-10.47%
157.90
156.20
1.09%
173.30
119.20
45.39%
161.70
76.50
111.37%
PATM
11.90%
14.02%
12.26%
12.73%
14.09%
9.83%
13.43%
6.39%
EPS
6.86
7.68
-10.68%
6.97
6.90
1.01%
7.65
5.26
45.44%
7.14
3.38
111.24%

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
5,029.90
4,901.90
4,848.20
4,243.80
3,781.40
4,181.68
3,966.33
3,107.74
3,055.59
2,951.87
2,655.78
Net Sales Growth
3.11%
1.11%
14.24%
12.23%
-9.57%
5.43%
27.63%
1.71%
3.51%
11.15%
 
Cost Of Goods Sold
24.80
0.00
0.00
0.00
5.10
4.34
7.54
6.68
13.19
-3.24
6.16
Gross Profit
5,005.10
4,901.90
4,848.20
4,243.80
3,776.30
4,177.34
3,958.79
3,101.06
3,042.40
2,955.11
2,649.63
GP Margin
99.51%
100%
100%
100%
99.87%
99.90%
99.81%
99.79%
99.57%
100.11%
99.77%
Total Expenditure
4,222.10
4,049.80
4,311.40
3,616.50
3,189.20
3,740.08
3,520.51
2,774.10
2,684.30
2,513.08
2,264.12
Power & Fuel Cost
-
7.60
7.90
6.40
7.80
13.54
13.97
13.77
14.62
13.72
13.08
% Of Sales
-
0.16%
0.16%
0.15%
0.21%
0.32%
0.35%
0.44%
0.48%
0.46%
0.49%
Employee Cost
-
3,101.70
3,123.00
2,575.00
2,152.60
2,347.43
2,152.58
1,705.35
1,595.51
1,457.31
1,294.41
% Of Sales
-
63.28%
64.42%
60.68%
56.93%
56.14%
54.27%
54.87%
52.22%
49.37%
48.74%
Manufacturing Exp.
-
86.90
104.90
102.30
87.10
759.40
763.06
502.04
462.97
460.79
458.19
% Of Sales
-
1.77%
2.16%
2.41%
2.30%
18.16%
19.24%
16.15%
15.15%
15.61%
17.25%
General & Admin Exp.
-
165.10
171.30
134.20
153.80
304.36
342.46
302.88
281.70
265.05
230.71
% Of Sales
-
3.37%
3.53%
3.16%
4.07%
7.28%
8.63%
9.75%
9.22%
8.98%
8.69%
Selling & Distn. Exp.
-
15.50
14.10
15.10
22.20
36.31
34.61
22.57
28.64
39.46
39.64
% Of Sales
-
0.32%
0.29%
0.36%
0.59%
0.87%
0.87%
0.73%
0.94%
1.34%
1.49%
Miscellaneous Exp.
-
57.10
52.50
56.00
123.90
122.20
90.91
87.05
66.00
62.35
39.64
% Of Sales
-
1.16%
1.08%
1.32%
3.28%
2.92%
2.29%
2.80%
2.16%
2.11%
0.97%
EBITDA
807.80
852.10
536.80
627.30
592.20
441.60
445.82
333.64
371.29
438.79
391.66
EBITDA Margin
16.06%
17.38%
11.07%
14.78%
15.66%
10.56%
11.24%
10.74%
12.15%
14.86%
14.75%
Other Income
177.70
178.40
118.30
168.20
118.00
153.88
126.29
105.68
34.65
53.84
26.95
Interest
17.90
20.90
28.00
36.60
53.50
60.51
37.29
22.67
8.77
10.66
11.16
Depreciation
109.30
133.80
183.00
184.80
174.70
159.18
89.44
65.08
48.55
65.10
41.54
PBT
858.30
875.80
444.10
574.10
482.00
375.79
445.38
351.57
348.62
416.87
365.91
Tax
209.70
210.80
116.50
152.40
125.90
104.19
126.73
105.08
110.25
124.57
101.28
Tax Rate
24.43%
24.07%
26.23%
26.55%
29.08%
27.73%
28.45%
29.89%
31.62%
29.88%
27.68%
PAT
648.60
665.00
327.60
416.30
300.00
263.42
313.59
241.53
234.87
289.55
264.59
PAT before Minority Interest
648.60
665.00
327.60
421.70
307.00
271.60
318.65
246.49
238.37
292.30
264.63
Minority Interest
0.00
0.00
0.00
-5.40
-7.00
-8.18
-5.06
-4.96
-3.50
-2.75
-0.04
PAT Margin
12.89%
13.57%
6.76%
9.81%
7.93%
6.30%
7.91%
7.77%
7.69%
9.81%
9.96%
PAT Growth
23.35%
102.99%
-21.31%
38.77%
13.89%
-16.00%
29.83%
2.84%
-18.88%
9.43%
 
EPS
28.60
29.32
14.44
18.36
13.23
11.61
13.83
10.65
10.36
12.77
11.67

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
3,561.90
2,976.20
2,686.70
2,342.40
2,089.99
1,942.36
1,668.90
1,471.56
1,265.11
1,157.01
Share Capital
45.30
45.30
45.20
45.10
45.08
45.04
44.99
44.87
44.63
44.33
Total Reserves
3,481.00
2,910.30
2,619.00
2,282.40
2,010.91
1,868.83
1,610.43
1,408.36
1,211.80
1,112.38
Non-Current Liabilities
122.00
190.80
272.20
274.70
392.80
135.03
52.85
29.75
27.82
219.33
Secured Loans
0.00
0.00
0.00
0.00
65.37
102.21
5.95
0.26
0.77
1.49
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
60.70
53.90
59.50
54.40
18.17
16.66
15.84
16.07
36.96
228.24
Current Liabilities
854.00
858.20
826.70
738.40
1,039.40
950.69
530.07
579.58
550.53
577.21
Trade Payables
309.50
277.20
316.40
220.10
264.97
300.95
183.93
175.26
165.73
130.47
Other Current Liabilities
444.20
478.80
439.40
457.10
418.87
397.73
283.80
195.71
206.91
242.58
Short Term Borrowings
0.00
0.00
0.00
0.00
223.21
155.60
0.00
130.29
147.31
97.16
Short Term Provisions
100.30
102.20
70.90
61.20
132.35
96.41
62.34
78.32
30.57
107.01
Total Liabilities
4,537.90
4,025.20
3,785.60
3,384.30
3,545.89
3,045.04
2,265.47
2,088.30
1,847.37
1,954.71
Net Block
1,034.10
1,173.50
1,253.90
1,132.90
1,322.67
949.88
591.68
446.90
386.13
547.35
Gross Block
1,971.84
1,999.34
1,815.20
1,571.50
1,695.87
1,205.79
786.24
574.39
457.11
822.72
Accumulated Depreciation
937.74
825.84
561.30
438.60
373.20
255.91
194.56
127.49
70.98
275.37
Non Current Assets
1,943.80
1,706.80
1,523.80
1,391.40
1,488.27
1,106.88
802.16
621.80
461.09
787.43
Capital Work in Progress
5.20
0.00
1.20
0.10
11.37
11.85
5.87
2.63
1.69
1.43
Non Current Investment
757.70
447.70
160.50
154.00
11.42
69.82
144.40
96.03
26.26
0.80
Long Term Loans & Adv.
61.50
44.20
95.00
78.30
77.07
53.42
39.23
60.93
43.67
234.53
Other Non Current Assets
85.30
41.40
13.20
26.10
65.74
21.91
20.98
15.31
3.34
3.31
Current Assets
2,594.10
2,318.40
2,261.80
1,992.90
2,057.62
1,938.16
1,463.31
1,466.50
1,386.09
1,167.29
Current Investments
650.60
450.90
163.60
363.30
267.04
45.36
130.23
146.67
107.84
93.12
Inventories
0.00
0.00
0.00
0.00
94.12
98.46
106.00
112.67
125.87
122.62
Sundry Debtors
732.00
729.80
796.70
588.80
665.64
876.21
642.26
533.17
540.03
453.88
Cash & Bank
724.10
728.00
855.90
698.60
516.57
325.88
206.87
329.09
276.94
197.25
Other Current Assets
487.40
87.70
89.60
70.70
514.25
592.25
377.95
344.90
335.41
300.42
Short Term Loans & Adv.
381.70
322.00
356.00
271.50
62.62
67.95
37.28
38.25
42.60
107.57
Net Current Assets
1,740.10
1,460.20
1,435.10
1,254.50
1,018.22
987.47
933.24
886.92
835.55
590.08
Total Assets
4,537.90
4,025.20
3,785.60
3,384.30
3,545.89
3,045.04
2,265.47
2,088.30
1,847.37
1,954.72

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
642.10
714.30
335.70
858.00
686.22
156.02
205.93
304.40
254.77
320.57
PBT
875.80
444.10
574.10
432.90
375.79
445.38
351.57
348.62
416.87
365.91
Adjustment
47.00
151.40
155.00
250.30
189.70
111.50
96.36
78.23
83.42
15.25
Changes in Working Capital
-48.00
211.30
-241.70
314.80
235.40
-262.22
-138.49
-20.07
-140.92
38.24
Cash after chg. in Working capital
874.80
806.80
487.40
998.00
800.89
294.66
309.44
406.78
359.37
419.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-232.70
-92.50
-151.70
-140.00
-114.67
-138.64
-103.51
-102.38
-104.60
-98.83
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
-475.10
-527.50
-17.80
-528.30
-315.27
-241.10
-156.52
-190.15
-40.59
-181.95
Net Fixed Assets
39.60
-26.10
-9.20
0.19
-293.42
-2.20
-159.74
-29.40
161.97
-47.83
Net Investments
-446.90
-574.40
76.90
-361.16
-175.10
148.45
-32.66
-111.81
-12.24
57.23
Others
-67.80
73.00
-85.50
-167.33
153.25
-387.35
35.88
-48.94
-190.32
-191.35
Cash from Financing Activity
-197.10
-218.60
-182.60
-466.90
-196.79
200.90
-204.04
-49.94
-129.12
-87.44
Net Cash Inflow / Outflow
-30.10
-31.80
135.30
-137.20
174.16
115.82
-154.63
64.31
85.06
51.18
Opening Cash & Equivalents
474.40
505.40
349.20
488.30
313.79
185.55
325.35
274.86
189.78
144.82
Closing Cash & Equivalent
443.20
474.40
505.40
349.20
488.34
313.79
185.55
325.35
274.86
196.00

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.)
155.69
130.49
117.89
103.22
91.22
84.99
73.59
64.78
56.29
52.19
ROA
15.53%
8.39%
11.76%
8.86%
8.24%
12.00%
11.32%
12.11%
15.38%
14.71%
ROE
20.52%
11.66%
16.90%
14.01%
13.68%
17.86%
15.86%
17.60%
24.23%
25.18%
ROCE
27.43%
16.67%
24.29%
20.42%
18.71%
24.62%
22.79%
23.67%
31.13%
30.80%
Fixed Asset Turnover
2.47
2.54
2.51
2.31
2.88
3.98
4.57
5.92
4.61
3.60
Receivable days
54.42
57.46
59.58
60.54
67.29
69.87
69.03
64.10
61.45
55.80
Inventory Days
0.00
0.00
0.00
0.00
8.40
9.41
12.84
14.25
15.36
17.28
Payable days
0.00
0.00
0.00
0.00
31.07
28.91
28.29
28.86
26.32
26.68
Cash Conversion Cycle
54.42
57.46
59.58
60.54
44.63
50.36
53.58
49.49
50.50
46.40
Total Debt/Equity
0.00
0.00
0.00
0.00
0.16
0.16
0.01
0.09
0.12
0.15
Interest Cover
42.90
16.86
16.69
9.09
7.21
12.94
16.51
40.75
40.10
33.78

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.