Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

IT - Software

Rating :
51/99  (View)

BSE: 501421 | NSE: Not Listed

121.70
5.75 (4.96%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  110.20
  •  121.70
  •  110.20
  •  115.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3256
  •  3.96
  •  225.00
  •  71.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76.37
  • 720.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 73.88
  • N/A
  • 5.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.32%
  • 0.05%
  • 7.89%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.74%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.43
  • 16.58
  • 21.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.78
  • -
  • 28.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.34
  • 22.87
  • 20.51

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 2.48
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.60
  • 39.23
  • 52.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
0.00
20.27
-100.00%
20.84
16.48
26.46%
16.32
11.46
42.41%
22.60
17.37
30.11%
Expenses
0.00
17.35
-100.00%
21.35
16.85
26.71%
24.09
15.05
60.07%
19.52
14.04
39.03%
EBITDA
0.00
2.92
-100.00%
-0.51
-0.37
-
-7.77
-3.59
-
3.08
3.33
-7.51%
EBIDTM
0.00%
14.40%
-2.46%
-2.24%
-47.63%
-31.33%
13.64%
19.16%
Other Income
0.00
0.00
0.00
0.00
0.27
-100.00%
0.00
0.04
-100.00%
0.00
0.15
-100.00%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
-100.00%
Depreciation
0.00
0.08
-100.00%
0.11
0.07
57.14%
0.12
32.87
-99.63%
0.16
8.32
-98.08%
PBT
0.00
2.84
-100.00%
-0.62
-0.17
-
-7.89
-36.42
-
2.92
-4.88
-
Tax
0.00
0.02
-100.00%
0.01
-0.03
-
0.09
0.05
80.00%
0.07
-0.07
-
PAT
0.00
2.82
-100.00%
-0.63
-0.14
-
-7.97
-36.47
-
2.85
-4.81
-
PATM
0.00%
13.92%
-3.01%
-0.87%
-48.87%
-318.36%
12.60%
-27.70%
EPS
0.00
4.50
-100.00%
-1.00
-0.23
-
-12.71
-58.13
-
4.54
-7.67
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
80.03
124.72
87.53
50.13
46.65
36.34
33.75
32.40
22.22
29.10
27.37
Net Sales Growth
18.99%
42.49%
74.61%
7.46%
28.37%
7.67%
4.17%
45.81%
-23.64%
6.32%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.48
0.48
0.48
0.48
0.48
0.48
Gross Profit
80.03
124.72
87.53
50.13
46.65
35.87
33.27
31.93
21.75
28.62
26.89
GP Margin
100.00%
100%
100%
100%
100%
98.71%
98.58%
98.55%
97.88%
98.35%
98.25%
Total Expenditure
82.31
126.54
84.73
53.63
46.23
33.44
30.63
31.72
20.87
27.66
24.72
Power & Fuel Cost
-
0.37
0.31
0.25
0.19
0.17
0.22
0.17
0.14
0.14
0.11
% Of Sales
-
0.30%
0.35%
0.50%
0.41%
0.47%
0.65%
0.52%
0.63%
0.48%
0.40%
Employee Cost
-
95.24
69.30
43.39
32.70
21.99
20.24
9.94
9.85
10.35
9.47
% Of Sales
-
76.36%
79.17%
86.55%
70.10%
60.51%
59.97%
30.68%
44.33%
35.57%
34.60%
Manufacturing Exp.
-
1.45
0.16
0.22
0.24
2.52
3.36
13.27
5.82
9.12
8.28
% Of Sales
-
1.16%
0.18%
0.44%
0.51%
6.93%
9.96%
40.96%
26.19%
31.34%
30.25%
General & Admin Exp.
-
27.75
13.36
7.89
12.57
7.53
5.71
7.56
4.38
7.17
5.67
% Of Sales
-
22.25%
15.26%
15.74%
26.95%
20.72%
16.92%
23.33%
19.71%
24.64%
20.72%
Selling & Distn. Exp.
-
1.73
1.59
1.75
0.33
0.76
0.59
0.31
0.21
0.41
0.25
% Of Sales
-
1.39%
1.82%
3.49%
0.71%
2.09%
1.75%
0.96%
0.95%
1.41%
0.91%
Miscellaneous Exp.
-
0.00
0.00
0.14
0.20
0.00
0.03
0.01
0.00
0.00
0.25
% Of Sales
-
0%
0%
0.28%
0.43%
0%
0.09%
0.03%
0%
0%
1.68%
EBITDA
-2.28
-1.82
2.80
-3.50
0.42
2.90
3.12
0.68
1.35
1.44
2.65
EBITDA Margin
-2.85%
-1.46%
3.20%
-6.98%
0.90%
7.98%
9.24%
2.10%
6.08%
4.95%
9.68%
Other Income
0.00
0.01
0.82
0.32
0.09
0.67
0.04
0.01
0.00
0.00
0.00
Interest
0.00
0.06
0.09
0.04
0.03
0.66
0.05
2.97
0.37
0.33
0.38
Depreciation
0.47
0.43
41.31
0.16
0.17
1.70
1.84
0.96
0.02
0.02
1.62
PBT
-2.75
-2.30
-37.77
-3.38
0.31
1.22
1.26
-3.24
0.97
1.09
0.65
Tax
0.19
0.14
0.08
0.21
0.24
0.36
0.14
0.20
0.05
0.03
0.00
Tax Rate
-6.91%
-6.09%
-0.21%
-6.21%
77.42%
29.51%
11.11%
-6.17%
5.15%
2.75%
0.00%
PAT
-2.93
-2.44
-37.85
-3.59
0.07
0.43
1.64
-3.67
1.02
1.18
0.66
PAT before Minority Interest
-2.93
-2.44
-37.85
-3.59
0.07
0.86
1.12
-3.44
0.92
1.06
0.66
Minority Interest
0.00
0.00
0.00
0.00
0.00
-0.43
0.52
-0.23
0.10
0.12
0.00
PAT Margin
-3.66%
-1.96%
-43.24%
-7.16%
0.15%
1.18%
4.86%
-11.33%
4.59%
4.05%
2.41%
PAT Growth
0.00%
93.55%
-954.32%
-5228.57%
-83.72%
-73.78%
144.69%
-459.80%
-13.56%
78.79%
 
Unadjusted EPS
-4.65
-3.87
-60.08
-5.70
0.11
0.68
2.60
-5.83
1.62
1.87
1.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-20.30
-13.44
23.82
27.83
27.88
28.18
32.44
38.53
32.47
21.33
Share Capital
13.81
13.19
12.78
12.76
12.91
12.53
12.29
11.71
11.39
10.74
Total Reserves
-34.11
-26.63
11.04
15.08
14.97
15.64
20.15
26.81
21.08
10.59
Non-Current Liabilities
7.17
10.90
6.40
6.47
8.58
9.45
10.00
7.39
10.08
14.49
Secured Loans
0.00
0.00
0.00
0.00
2.03
3.42
3.57
3.83
5.72
6.76
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
74.39
42.65
42.95
42.48
40.01
37.15
30.37
21.39
20.96
22.49
Trade Payables
27.68
6.25
2.39
4.68
5.65
2.74
4.08
1.26
2.73
3.98
Other Current Liabilities
46.31
36.00
40.10
37.37
33.80
33.98
25.93
19.35
17.56
17.86
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
0.40
0.39
0.46
0.43
0.57
0.42
0.36
0.79
0.67
0.65
Total Liabilities
61.26
40.11
73.17
76.78
76.47
74.78
72.81
67.31
63.51
58.31
Net Block
1.66
1.69
41.03
40.26
41.39
40.09
41.61
41.08
36.15
31.39
Gross Block
21.03
20.06
59.05
58.12
59.08
56.08
55.67
54.19
49.24
44.45
Accumulated Depreciation
19.37
18.37
18.02
17.86
17.69
15.99
14.06
13.10
13.08
13.06
Non Current Assets
1.66
1.69
41.03
40.26
41.39
40.09
41.61
41.09
36.16
31.39
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
59.60
38.42
32.14
36.53
35.08
34.68
31.20
26.22
27.36
26.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.74
0.95
1.88
2.33
2.75
Sundry Debtors
56.97
30.73
27.08
28.76
29.39
25.50
22.99
20.81
20.93
19.62
Cash & Bank
2.49
6.92
2.87
5.46
3.95
6.18
4.40
0.49
1.40
1.64
Other Current Assets
0.14
0.26
0.00
0.00
1.75
2.25
2.86
3.06
2.70
2.91
Short Term Loans & Adv.
0.60
0.51
2.19
2.31
1.75
2.25
2.86
3.06
2.70
2.91
Net Current Assets
-14.79
-4.23
-10.80
-5.95
-4.93
-2.47
0.83
4.84
6.39
4.43
Total Assets
61.26
40.11
73.17
76.79
76.47
74.77
72.81
67.31
63.52
58.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-0.26
-35.51
-1.57
3.96
-1.39
2.24
1.06
1.52
4.20
3.06
PBT
-2.24
-37.69
-3.55
0.10
0.86
1.12
-3.44
0.92
1.06
0.66
Adjustment
0.43
0.28
0.13
0.28
1.35
1.84
0.96
0.02
0.02
1.62
Changes in Working Capital
2.28
1.83
1.84
3.57
-3.59
-0.70
4.04
0.86
3.11
0.78
Cash after chg. in Working capital
0.47
-35.59
-1.57
3.96
-1.39
2.27
1.57
1.79
4.20
3.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.73
0.08
0.00
0.00
0.00
-0.03
-0.51
-0.27
0.01
0.00
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
-0.96
38.99
-0.93
-0.20
-0.33
-0.41
-0.26
-0.02
-4.79
-7.96
Net Fixed Assets
-0.61
-0.31
-0.46
-0.17
-0.30
-0.09
-0.25
-0.02
-0.03
-0.03
Net Investments
0.00
0.00
0.00
0.00
0.00
-1.24
0.00
0.00
0.00
0.00
Others
-0.35
39.30
-0.47
-0.03
-0.03
0.92
-0.01
0.00
-4.76
-7.93
Cash from Financing Activity
-3.21
0.57
-0.08
-2.25
-0.52
-0.04
3.12
-2.41
0.35
5.56
Net Cash Inflow / Outflow
-4.43
4.05
-2.59
1.51
-2.23
1.78
3.91
-0.92
-0.24
0.65
Opening Cash & Equivalents
6.92
2.87
5.46
3.95
6.18
4.40
0.49
1.40
1.64
0.99
Closing Cash & Equivalent
2.49
6.92
2.87
5.46
3.95
6.18
4.40
0.49
1.40
1.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-44.36
-32.44
27.60
34.02
33.86
34.93
42.12
52.73
43.59
26.87
ROA
-4.82%
-66.83%
-4.79%
0.09%
1.14%
1.52%
-4.91%
1.40%
1.74%
1.25%
ROE
0.00%
0.00%
-18.56%
0.33%
3.98%
4.65%
-11.55%
3.03%
4.81%
4.03%
ROCE
0.00%
-726.06%
-12.92%
1.19%
6.09%
3.88%
-0.69%
3.31%
4.28%
3.62%
Fixed Asset Turnover
6.07
2.21
0.86
0.80
0.63
0.60
0.59
0.43
0.62
0.68
Receivable days
128.32
120.54
203.29
227.48
275.63
262.25
246.64
342.72
254.34
192.35
Inventory Days
0.00
0.00
0.00
0.00
3.73
9.16
15.93
34.51
31.81
33.06
Payable days
62.35
13.98
28.18
56.04
52.35
45.69
37.02
43.01
58.14
120.18
Cash Conversion Cycle
65.97
106.56
175.12
171.43
227.02
225.72
225.55
334.23
228.02
105.24
Total Debt/Equity
0.00
0.00
0.00
0.00
0.07
0.12
0.11
0.10
0.18
0.32
Interest Cover
-39.98
-440.08
-77.27
10.32
2.86
27.54
-0.09
3.61
4.32
2.70

Annual Reports:


News Update


  • TechNVision's arm recognized as market leader in IDC’s Marketscape for enterprise accounts receivables automation
    30th Dec 2020, 10:45 AM

    For the second time in a row IDC has named Emagia as a Leader

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.