Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 30 May, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Accelya Solutions India Ltd

About the Company - Accelya Solutions India Ltd

Accelya Solutions India Ltd. is a Public Limited Listed company incorporated on 25/09/1986 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74140PN1986PLC041033 and registration number is 041033. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company’s Total Operating Revenue is Rs. 327.17 Cr. and Equity Capital is Rs. 14.93 Cr. for the Year ended 30/06/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareGLT 1, Building No. 4, 5th & 6th Floor, Raheja Woods, River Side 25A, Pune Maharashtra 411006accelyaindia.investors@accelya.com
https://w3.accelya.com
Management
NamePosition Held
Mr. James DavidsonChairman
Mr. Gurudas ShenoyManaging Director
Ms. Sangeeta SinghDirector
Mr. Jose Maria HurtadoDirector
Ms. Meena JagtianiDirector
Mr. Saurav AdhikariDirector

Basic Stock Data of Accelya Solutions India Ltd

Last Updated: April 24, 2024, 2:43 pm

Market Cap 2,848 Cr.
Current Price 1,908
High / Low2,128/1,250
Stock P/E23.3
Book Value 194
Dividend Yield3.42 %
ROCE56.1 %
ROE44.2 %
Face Value 10.0
PEG Ratio3.07

Accelya Solutions India Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales59717486858793103115112119122127
Expenses48495454595658616472757379
Operating Profit11232032273134425240454948
OPM %18%32%27%37%31%35%37%41%45%36%37%40%38%
Other Income43222222221432
Interest1111111111000
Depreciation9988999998888
Profit before tax5161225192327344434504442
Tax %57%30%13%27%26%26%26%27%25%25%27%26%25%
Net Profit2111118141720253325363232
EPS in Rs1.377.317.3012.309.5311.3813.2816.8622.1816.8924.3121.5121.12

Accelya Solutions India Ltd Quarterly Chart

Accelya Solutions India Ltd Profit & Loss

MonthJun 2012Jun 2013Jun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023TTM
Sales219304317303341367383433412290368469481
Expenses158173180188208222233263259205234284299
Operating Profit6013013711513314515017015386134186182
OPM %28%43%43%38%39%39%39%39%37%29%36%40%38%
Other Income95569203951182121
Interest1100100064322
Depreciation8121213131414173234353433
Profit before tax6012312910712815013816212058103170169
Tax %32%31%35%37%35%35%36%34%28%27%26%26%
Net Profit41848467839789106874276127125
EPS in Rs27.3356.5356.2345.1655.6265.1559.7571.2758.1628.2751.0484.9083.83
Dividend Payout %86%124%87%80%81%78%77%45%17%184%121%77%

Accelya Solutions India Ltd Profit & Loss Yearly Chart

Accelya Solutions India Ltd Growth

Compounded Sales Growth
10 Years:4%
5 Years:4%
3 Years:4%
TTM:12%
Compounded Profit Growth
10 Years:3%
5 Years:6%
3 Years:11%
TTM:5%
Stock Price CAGR
10 Years:10%
5 Years:13%
3 Years:18%
1 Year:25%
Return on Equity
10 Years:47%
5 Years:37%
3 Years:31%
Last Year:44%

Last Updated: April 24, 2024, 2:43 pm

Accelya Solutions India Ltd Balance Sheet

MonthJun 2012Jun 2013Jun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023
Equity Capital151515151515151515151515
Reserves123879510098166165183230224248255
Borrowings1000000049392515
Other Liabilities601281079610467767681666785
Total Liabilities198230216211217248255274375343355369
Fixed Assets697479757762697113712510187
CWIP321001016924
Investments03834372441361715275260
Other Assets12611610298116143149185218183200219
Total Assets198230216211217248255274375343355369

Accelya Solutions India Ltd Reserves and Borrowings Chart

Accelya Solutions India Ltd Cash Flow

MonthJun 2012Jun 2013Jun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023
Cash from Operating Activity 621141046680931118713187118133
Cash from Investing Activity -23-389-8-6-26-14-3-61-11-7214
Cash from Financing Activity -43-70-114-57-69-73-94-86-53-66-64-132
Net Cash Flow-46-125-63-3179-1815

Accelya Solutions India Ltd Financial Efficiency Indicators

MonthJun 2012Jun 2013Jun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023
Debtor Days534044454266536674806760
Inventory Days
Days Payable
Cash Conversion Cycle534044454266536674806760
Working Capital Days34-62-44-30-2444345753665148
ROCE %42%103%122%95%113%103%77%86%51%22%38%56%

Accelya Solutions India Ltd Financial Efficiency Indicators Chart

Accelya Solutions India Ltd Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters74.66%74.66%74.66%74.66%74.66%74.66%74.66%74.66%74.66%74.66%74.66%74.66%
FIIs0.51%0.55%0.60%0.52%0.55%0.59%0.20%0.30%0.21%0.26%0.27%0.39%
DIIs0.25%2.07%2.29%2.08%1.19%1.47%1.27%0.96%0.35%0.38%0.44%0.65%
Public24.59%22.72%22.46%22.74%23.61%23.27%23.86%24.07%24.77%24.70%24.62%24.31%
No. of Shareholders20,29423,31024,76526,78626,06625,27025,27225,44627,18828,27831,53533,673

Accelya Solutions India Ltd Shareholding Pattern Chart

No. of Accelya Solutions India Ltd Shareholders

Accelya Solutions India Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)
Motilal Oswal Nifty Microcap 250 Index Fund37000.110.51
Groww Nifty Total Market Index Fund800

Accelya Solutions India Ltd ROCE Trend

Accelya Solutions India Ltd EPS Trend

Accelya Solutions India Ltd Key Financial Ratios

MonthJun 23Jun 22Jun 21Mar 21Jun 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)84.9051.0428.2728.2758.16
Diluted EPS (Rs.)84.9051.0428.2728.2758.16
Cash EPS (Rs.)107.5374.7751.0451.0979.89
Book Value[Excl.RevalReserv]/Share (Rs.)180.91175.98159.82159.99163.97
Book Value[Incl.RevalReserv]/Share (Rs.)180.91175.98159.82159.99163.97
Revenue From Operations / Share (Rs.)314.44246.80194.53194.74276.03
PBDIT / Share (Rs.)130.4295.1964.4564.53106.07
PBIT / Share (Rs.)107.7871.4641.6941.7384.33
PBT / Share (Rs.)114.1869.1638.7038.7580.62
Net Profit / Share (Rs.)84.9051.0428.2728.3058.16
NP After MI And SOA / Share (Rs.)84.9051.0428.2728.3058.16
PBDIT Margin (%)41.4738.5633.1333.1338.42
PBIT Margin (%)34.2728.9521.4321.4330.55
PBT Margin (%)36.3128.0219.8919.8929.20
Net Profit Margin (%)26.9920.6814.5314.5321.06
NP After MI And SOA Margin (%)26.9920.6814.5314.5321.06
Return on Networth / Equity (%)46.9229.0017.6817.6935.46
Return on Capital Employeed (%)57.3837.8022.8422.8443.49
Return On Assets (%)34.2921.4612.2812.2823.47
Long Term Debt / Equity (X)0.000.000.000.120.00
Total Debt / Equity (X)0.000.000.000.120.00
Asset Turnover Ratio (%)1.190.960.7284.531.14
Current Ratio (X)2.863.162.692.692.55
Quick Ratio (X)2.863.162.692.692.55
Dividend Payout Ratio (NP) (%)94.2266.61123.790.0042.98
Dividend Payout Ratio (CP) (%)74.3945.4668.570.0031.29
Earning Retention Ratio (%)5.7833.39-23.790.0057.02
Cash Earning Retention Ratio (%)25.6154.5431.430.0068.71
Interest Coverage Ratio (X)94.1941.3721.6121.6128.54
Interest Coverage Ratio (Post Tax) (X)56.6923.1810.4810.4816.65
Enterprise Value (Cr.)1919.821250.191688.021250.541311.29
EV / Net Operating Revenue (X)4.093.395.814.313.18
EV / EBITDA (X)9.868.8017.5413.008.28
MarketCap / Net Operating Revenue (X)4.213.575.994.383.33
Retention Ratios (%)5.7733.38-23.790.0057.01
Price / BV (X)7.325.007.295.335.60
Price / Net Operating Revenue (X)4.213.575.994.383.33
EarningsYield0.060.050.020.030.06

Accelya Solutions India Ltd Profitability Ratios (%)

Accelya Solutions India Ltd Liquidity Ratios

Accelya Solutions India Ltd Liquidity Ratios (%)

Accelya Solutions India Ltd Interest Coverage Ratios (%)

Accelya Solutions India Ltd Valuation Ratios

Fair Value

Fair Value: ₹2,066.26

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 8.29% compared to the current price ₹1908

Intrinsic Value: ₹2,223.00

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 16.51% compared to the current price ₹1908

Last 5 Year EPS CAGR: 7.59%

*Investments are subject to market risks

Strength and Weakness of Accelya Solutions India Ltd Stock

StrengthWeakness
  1. The stock has a high average ROCE of 75.67%, which is a positive sign.
  2. The stock has a low average Working Capital Days of 18.92, which is a positive sign.
  3. The company has higher reserves (172.92 cr) compared to borrowings (10.77 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (360.54 cr) and profit (124.38 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 57.50, which may not be favorable.

FAQ

What is the latest fair value of Accelya Solutions India Ltd?

The latest fair value of Accelya Solutions India Ltd is ₹2066.26.

What is the Market Cap of Accelya Solutions India Ltd?

The Market Cap of Accelya Solutions India Ltd is 2,848 Cr..

What is the current Stock Price of Accelya Solutions India Ltd as on 20 May 2024?

The current stock price of Accelya Solutions India Ltd as on 20 May 2024 is 1,908.

What is the High / Low of Accelya Solutions India Ltd stocks in FY 2024?

In FY 2024, the High / Low of Accelya Solutions India Ltd stocks is ₹2,128/1,250.

What is the Stock P/E of Accelya Solutions India Ltd?

The Stock P/E of Accelya Solutions India Ltd is 23.3.

What is the Book Value of Accelya Solutions India Ltd?

The Book Value of Accelya Solutions India Ltd is 194.

What is the Dividend Yield of Accelya Solutions India Ltd?

The Dividend Yield of Accelya Solutions India Ltd is 3.42 %.

What is the ROCE of Accelya Solutions India Ltd?

The ROCE of Accelya Solutions India Ltd is 56.1 %.

What is the ROE of Accelya Solutions India Ltd?

The ROE of Accelya Solutions India Ltd is 44.2 %.

What is the Face Value of Accelya Solutions India Ltd?

The Face Value of Accelya Solutions India Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Accelya Solutions India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE