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.
Management |
---|
Name | Position Held |
---|
Mr. James Davidson | Chairman |
Mr. Gurudas Shenoy | Managing Director |
Ms. Sangeeta Singh | Director |
Mr. Jose Maria Hurtado | Director |
Ms. Meena Jagtiani | Director |
Mr. Saurav Adhikari | Director |
Accelya Solutions India Ltd. Share Price Update |
---|
Share Price | Value |
---|
Today | ₹1,405.00 |
Previous Day | ₹1,399.50 |
Basic Stock Data of Accelya Solutions India Ltd
Market Cap | 2,098 Cr. |
---|
Current Price | 1,405 |
---|
High / Low | 1,750/1,065 |
---|
Stock P/E | 18.0 |
---|
Book Value | 181 |
---|
Dividend Yield | 4.63 % |
---|
ROCE | 56.1 % |
---|
ROE | 44.2 % |
---|
Face Value | 10.0 |
---|
Accelya Solutions India Ltd Quarterly Results
Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Sales | 59 | 71 | 74 | 86 | 85 | 87 | 93 | 103 | 115 | 112 | 119 | 122 | 127 |
Expenses | 48 | 49 | 54 | 54 | 59 | 56 | 58 | 61 | 64 | 72 | 75 | 73 | 79 |
Operating Profit | 11 | 23 | 20 | 32 | 27 | 31 | 34 | 42 | 52 | 40 | 45 | 49 | 48 |
OPM % | 18% | 32% | 27% | 37% | 31% | 35% | 37% | 41% | 45% | 36% | 37% | 40% | 38% |
Other Income | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 14 | 3 | 2 |
Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation | 9 | 9 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 |
Profit before tax | 5 | 16 | 12 | 25 | 19 | 23 | 27 | 34 | 44 | 34 | 50 | 44 | 42 |
Tax % | 57% | 30% | 13% | 27% | 26% | 26% | 26% | 27% | 25% | 25% | 27% | 26% | 25% |
Net Profit | 2 | 11 | 11 | 18 | 14 | 17 | 20 | 25 | 33 | 25 | 36 | 32 | 32 |
EPS in Rs | 1.37 | 7.31 | 7.30 | 12.30 | 9.53 | 11.38 | 13.28 | 16.86 | 22.18 | 16.89 | 24.31 | 21.51 | 21.12 |
Accelya Solutions India Ltd Quarterly Chart
Accelya Solutions India Ltd Profit & Loss
Month | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 | TTM |
---|
Sales | 219 | 304 | 317 | 303 | 341 | 367 | 383 | 433 | 412 | 290 | 368 | 469 | 481 |
Expenses | 158 | 173 | 180 | 188 | 208 | 222 | 233 | 263 | 259 | 205 | 234 | 284 | 299 |
Operating Profit | 60 | 130 | 137 | 115 | 133 | 145 | 150 | 170 | 153 | 86 | 134 | 186 | 182 |
OPM % | 28% | 43% | 43% | 38% | 39% | 39% | 39% | 39% | 37% | 29% | 36% | 40% | 38% |
Other Income | 9 | 5 | 5 | 6 | 9 | 20 | 3 | 9 | 5 | 11 | 8 | 21 | 21 |
Interest | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 6 | 4 | 3 | 2 | 2 |
Depreciation | 8 | 12 | 12 | 13 | 13 | 14 | 14 | 17 | 32 | 34 | 35 | 34 | 33 |
Profit before tax | 60 | 123 | 129 | 107 | 128 | 150 | 138 | 162 | 120 | 58 | 103 | 170 | 169 |
Tax % | 32% | 31% | 35% | 37% | 35% | 35% | 36% | 34% | 28% | 27% | 26% | 26% | |
Net Profit | 41 | 84 | 84 | 67 | 83 | 97 | 89 | 106 | 87 | 42 | 76 | 127 | 125 |
EPS in Rs | 27.33 | 56.53 | 56.23 | 45.16 | 55.62 | 65.15 | 59.75 | 71.27 | 58.16 | 28.27 | 51.04 | 84.90 | 83.83 |
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:: | 21% |
Accelya Solutions India Ltd Growth
|
Compounded Profit Growth |
---|
10 Years:: | 3% |
5 Years:: | 6% |
3 Years:: | 11% |
TTM:: | 23% |
Accelya Solutions India Ltd Growth
|
Stock Price CAGR |
---|
10 Years:: | 9% |
5 Years:: | 7% |
3 Years:: | 16% |
1 Year:: | -10% |
Accelya Solutions India Ltd Growth
|
Return on Equity |
---|
10 Years:: | 47% |
5 Years:: | 37% |
3 Years:: | 31% |
Last Year:: | 44% |
Accelya Solutions India Ltd Balance Sheet
Month | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|
Equity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves | 123 | 87 | 95 | 100 | 98 | 166 | 165 | 183 | 230 | 224 | 248 | 255 |
Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 39 | 25 | 15 |
Other Liabilities | 60 | 128 | 107 | 96 | 104 | 67 | 76 | 76 | 81 | 66 | 67 | 85 |
Total Liabilities | 198 | 230 | 216 | 211 | 217 | 248 | 255 | 274 | 375 | 343 | 355 | 369 |
Fixed Assets | 69 | 74 | 79 | 75 | 77 | 62 | 69 | 71 | 137 | 125 | 101 | 87 |
CWIP | 3 | 2 | 1 | 0 | 0 | 1 | 0 | 1 | 6 | 9 | 2 | 4 |
Investments | 0 | 38 | 34 | 37 | 24 | 41 | 36 | 17 | 15 | 27 | 52 | 60 |
Other Assets | 126 | 116 | 102 | 98 | 116 | 143 | 149 | 185 | 218 | 183 | 200 | 219 |
Total Assets | 198 | 230 | 216 | 211 | 217 | 248 | 255 | 274 | 375 | 343 | 355 | 369 |
Accelya Solutions India Ltd Reserves and Borrowings Chart
Accelya Solutions India Ltd Cash Flow
Month | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|
Cash from Operating Activity | 62 | 114 | 104 | 66 | 80 | 93 | 111 | 87 | 131 | 87 | 118 | 133 |
Cash from Investing Activity | -23 | -38 | 9 | -8 | -6 | -26 | -14 | -3 | -61 | -11 | -72 | 14 |
Cash from Financing Activity | -43 | -70 | -114 | -57 | -69 | -73 | -94 | -86 | -53 | -66 | -64 | -132 |
Net Cash Flow | -4 | 6 | -1 | 2 | 5 | -6 | 3 | -3 | 17 | 9 | -18 | 15 |
|
Accelya Solutions India Ltd Financial Efficiency Indicators
Month | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|
Debtor Days | 53 | 40 | 44 | 45 | 42 | 66 | 53 | 66 | 74 | 80 | 67 | 60 |
Inventory Days | | | | | | | | | | | | |
Days Payable | | | | | | | | | | | | |
Cash Conversion Cycle | 53 | 40 | 44 | 45 | 42 | 66 | 53 | 66 | 74 | 80 | 67 | 60 |
Working Capital Days | 34 | -62 | -44 | -30 | -24 | 44 | 34 | 57 | 53 | 66 | 51 | 48 |
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
Month | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Promoters | 89.27% | 89.27% | 74.66% | 74.66% | 74.66% | 74.66% | 74.66% | 74.66% | 74.66% | 74.66% | 74.66% | 74.66% |
FIIs | 0.24% | 0.24% | 0.51% | 0.55% | 0.60% | 0.52% | 0.55% | 0.59% | 0.20% | 0.30% | 0.21% | 0.26% |
DIIs | 0.01% | 0.01% | 0.25% | 2.07% | 2.29% | 2.08% | 1.19% | 1.47% | 1.27% | 0.96% | 0.35% | 0.38% |
Public | 10.48% | 10.48% | 24.59% | 22.72% | 22.46% | 22.74% | 23.61% | 23.27% | 23.86% | 24.07% | 24.77% | 24.70% |
No. of Shareholders | 17,628 | 17,523 | 20,294 | 23,310 | 24,765 | 26,786 | 26,066 | 25,270 | 25,272 | 25,446 | 27,188 | 28,278 |
Accelya Solutions India Ltd Shareholding Pattern Chart
No. of Accelya Solutions India Ltd Shareholders
Accelya Solutions India Ltd Mutual Fund Holdings
Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) |
---|
Motilal Oswal Nifty Microcap 250 Index Fund | 3700 | 0.11 | 0.51 |
Groww Nifty Total Market Index Fund | 8 | 0 | 0 |
Accelya Solutions India Ltd ROCE Trend
Accelya Solutions India Ltd EPS Trend
Accelya Solutions India Ltd Key Financial Ratios
Month | Jun 23 | Jun 22 | Jun 21 | Mar 21 | Jun 20 |
---|
FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Basic EPS (Rs.) | 84.90 | 51.04 | 28.27 | 28.27 | 58.16 |
Diluted EPS (Rs.) | 84.90 | 51.04 | 28.27 | 28.27 | 58.16 |
Cash EPS (Rs.) | 107.53 | 74.77 | 51.04 | 51.09 | 79.89 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 180.91 | 175.98 | 159.82 | 159.99 | 163.97 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 180.91 | 175.98 | 159.82 | 159.99 | 163.97 |
Revenue From Operations / Share (Rs.) | 314.44 | 246.80 | 194.53 | 194.74 | 276.03 |
PBDIT / Share (Rs.) | 130.42 | 95.19 | 64.45 | 64.53 | 106.07 |
PBIT / Share (Rs.) | 107.78 | 71.46 | 41.69 | 41.73 | 84.33 |
PBT / Share (Rs.) | 114.18 | 69.16 | 38.70 | 38.75 | 80.62 |
Net Profit / Share (Rs.) | 84.90 | 51.04 | 28.27 | 28.30 | 58.16 |
NP After MI And SOA / Share (Rs.) | 84.90 | 51.04 | 28.27 | 28.30 | 58.16 |
PBDIT Margin (%) | 41.47 | 38.56 | 33.13 | 33.13 | 38.42 |
PBIT Margin (%) | 34.27 | 28.95 | 21.43 | 21.43 | 30.55 |
PBT Margin (%) | 36.31 | 28.02 | 19.89 | 19.89 | 29.20 |
Net Profit Margin (%) | 26.99 | 20.68 | 14.53 | 14.53 | 21.06 |
NP After MI And SOA Margin (%) | 26.99 | 20.68 | 14.53 | 14.53 | 21.06 |
Return on Networth / Equity (%) | 46.92 | 29.00 | 17.68 | 17.69 | 35.46 |
Return on Capital Employeed (%) | 57.38 | 37.80 | 22.84 | 22.84 | 43.49 |
Return On Assets (%) | 34.29 | 21.46 | 12.28 | 12.28 | 23.47 |
Long Term Debt / Equity (X) | 0.00 | 0.00 | 0.00 | 0.12 | 0.00 |
Total Debt / Equity (X) | 0.00 | 0.00 | 0.00 | 0.12 | 0.00 |
Asset Turnover Ratio (%) | 1.19 | 0.96 | 0.72 | 84.53 | 1.14 |
Current Ratio (X) | 2.86 | 3.16 | 2.69 | 2.69 | 2.55 |
Quick Ratio (X) | 2.86 | 3.16 | 2.69 | 2.69 | 2.55 |
Dividend Payout Ratio (NP) (%) | 94.22 | 66.61 | 123.79 | 0.00 | 42.98 |
Dividend Payout Ratio (CP) (%) | 74.39 | 45.46 | 68.57 | 0.00 | 31.29 |
Earning Retention Ratio (%) | 5.78 | 33.39 | -23.79 | 0.00 | 57.02 |
Cash Earning Retention Ratio (%) | 25.61 | 54.54 | 31.43 | 0.00 | 68.71 |
Interest Coverage Ratio (%) | 94.19 | 41.37 | 21.61 | 21.61 | 28.54 |
Interest Coverage Ratio (Post Tax) (%) | 56.69 | 23.18 | 10.48 | 10.48 | 16.65 |
Enterprise Value (Cr.) | 1919.82 | 1250.19 | 1688.02 | 1250.54 | 1311.29 |
EV / Net Operating Revenue (X) | 4.09 | 3.39 | 5.81 | 4.31 | 3.18 |
EV / EBITDA (X) | 9.86 | 8.80 | 17.54 | 13.00 | 8.28 |
MarketCap / Net Operating Revenue (X) | 4.21 | 3.57 | 5.99 | 4.38 | 3.33 |
Retention Ratios (%) | 5.77 | 33.38 | -23.79 | 0.00 | 57.01 |
Price / BV (X) | 7.32 | 5.00 | 7.29 | 5.33 | 5.60 |
Price / Net Operating Revenue (X) | 4.21 | 3.57 | 5.99 | 4.38 | 3.33 |
EarningsYield | 0.06 | 0.05 | 0.02 | 0.03 | 0.06 |
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 of Accelya Solutions India Ltd Stock
Fair Value: ₹1506.71
The stock is undervalued by 7.24% compared to the current price ₹1405
*Investments are subject to market risks
Strength and Weakness of Accelya Solutions India Ltd Stock
Strength | Weakness |
---|
The stock has a low average Working Capital Days, which is a positive sign. The company has higher reserves compared to borrowings, indicating strong financial stability. The company has shown consistent growth in sales and profit over the years. | The stock has a low average ROCE, which may not be favorable. The stock has a high average Cash Conversion Cycle, which may not be favorable. |