Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 532541 | NSE: COFORGE

Coforge Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:42 am

Market Cap 62,650 Cr.
Current Price 9,370
High / Low 9,799/4,287
Stock P/E79.5
Book Value 896
Dividend Yield0.81 %
ROCE28.6 %
ROE24.1 %
Face Value 10.0
PEG Ratio6.13

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Mudunuru Ltd 24.1 Cr. 7.73 15.6/6.35 0.340.00 %72.9 %374 % 2.00
Naapbooks Ltd 129 Cr. 144 159/32.355.6 20.0%17.4 %13.6 %
IDream Film Infrastructure Company Ltd 1.41 Cr. 93.8 98.0/85.0 2950.00 %%% 10.0
IB Infotech Enterprises Ltd 23.7 Cr. 185 245/11031.2 16.80.54 %69.9 %50.5 % 10.0
Hit Kit Global Solutions Ltd 6.87 Cr. 1.48 1.48/0.5821.5 2.080.00 %1.92 %1.94 % 2.00
Industry Average40,136.67 Cr797.0597.64124.350.61%21.70%62.45%6.94

All Competitor Stocks of

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales1,2621,4621,5691,6581,7431,8291,9592,0562,1702,2212,2762,3232,358
Expenses1,0521,2501,2951,3551,4301,5411,6221,6961,8741,9151,9351,9281,973
Operating Profit210211275303312289337360296306341395386
OPM %17%14%18%18%18%16%17%17%14%14%15%17%16%
Other Income16168523141432-501691522
Interest3121618181821222022323537
Depreciation45526057586361627276778185
Profit before tax178163206233259221268307155224241294286
Tax %23%20%22%15%13%22%18%23%25%22%22%18%20%
Net Profit137131162197225172221236117176188243229
EPS in Rs21.9520.4024.2030.1734.1024.5832.9937.3718.7927.0629.4138.5436.19

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales2,0212,3052,3722,6882,8022,9913,6764,1844,6636,4328,0159,179
Expenses1,6881,9502,0362,2142,3222,4893,0263,4593,8825,3306,7337,751
Operating Profit3333553374744805026507257811,1021,2821,428
OPM %16%15%14%18%17%17%18%17%17%17%16%16%
Other Income2330-642043846591352861
Interest546869916146581126
Depreciation576292121128127125173184227258319
Profit before tax2933181763653514045625955968629511,045
Tax %26%25%31%21%22%24%25%21%22%17%22%20%
Net Profit218238122287272309422468466715745836
EPS in Rs35.4037.9818.6944.1340.7645.5965.2871.0575.19108.65113.58130.70
Dividend Payout %24%24%51%23%31%33%0%44%17%48%56%44%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)9.17%-48.74%135.25%-5.23%13.60%36.57%10.90%-0.43%53.43%4.20%12.21%
Change in YoY Net Profit Growth (%)0.00%-57.91%183.99%-140.47%18.83%22.97%-25.67%-11.33%53.86%-49.24%8.02%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:15%
5 Years:20%
3 Years:25%
TTM:16%
Compounded Profit Growth
10 Years:14%
5 Years:15%
3 Years:20%
TTM:9%
Stock Price CAGR
10 Years:39%
5 Years:43%
3 Years:20%
1 Year:49%
Return on Equity
10 Years:21%
5 Years:23%
3 Years:25%
Last Year:24%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:30 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital60616161616262626161616267
Reserves1,0341,2631,2961,5111,6251,7122,0102,3342,4062,6723,0213,5655,912
Borrowings10991025221435834905627261,064
Other Liabilities4354686117026958287489689351,6551,9801,7085,084
Total Liabilities1,5391,8011,9772,2852,4072,6242,8343,4003,4844,8785,6256,06112,127
Fixed Assets4384535589038488798191,0791,0212,0672,3122,3535,919
CWIP2812912017011001752319
Investments825555753163653651412000235
Other Assets9911,1641,2431,2911,2441,3791,6492,3072,4512,7943,3093,6855,953
Total Assets1,5391,8011,9772,2852,4072,6242,8343,4003,4844,8785,6256,06112,127

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +235145258360472382453297762766950903
Cash from Investing Activity +-107-78-184-223-343-248-237136-86-963-269-265
Cash from Financing Activity +-91-53-66-73-67-74-106-133-696-156-558-887
Net Cash Flow37147646260109300-20-353123-249

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow323.00346.00328.00464.00455.00480.00636.00690.00698.00-489.00-561.00-725.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days828993806171587584797372
Inventory Days1312
Days Payable519361
Cash Conversion Cycle-424-26093806171587584797372
Working Capital Days577048643830373836371535
ROCE %28%26%19%25%23%23%30%27%25%32%31%29%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters49.97%40.09%40.09%40.06%39.99%30.16%26.63%0.00%0.00%0.00%0.00%0.00%
FIIs19.12%22.40%21.87%21.02%21.30%25.40%24.78%34.37%34.04%35.00%41.43%42.09%
DIIs20.29%25.68%25.88%26.45%26.73%32.20%37.20%54.28%55.02%54.29%47.29%48.15%
Public10.62%11.83%12.16%12.47%11.97%12.23%11.39%11.35%10.95%10.69%11.28%9.75%
No. of Shareholders1,04,2501,42,0491,50,3081,63,7791,53,3931,46,6851,33,6461,23,3301,17,8441,26,7391,63,3571,37,768

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
HDFC Mid-Cap Opportunities Fund - Regular Plan2,748,5212.51512.361,050,0002024-12-20161.76%
Motilal Oswal Flexi Cap Fund1,050,0005.98577.761,050,0002024-12-200%
Motilal Oswal Midcap Fund900,0005.51495.221,050,0002024-12-20-14.29%
Axis Midcap Fund783,5521.69431.151,050,0002024-12-20-25.38%
Axis Growth Opportunities Fund499,6862.34274.951,050,0002024-12-20-52.41%
Axis ELSS Tax Saver Fund432,0300.67237.721,050,0002024-12-20-58.85%
HDFC Flexi Cap Fund - Regular Plan400,0000.43220.11,050,0002024-12-20-61.9%
Invesco India Contra Fund340,0641.35187.121,050,0002024-12-20-67.61%
Axis Small Cap Fund314,8790.91173.261,050,0002024-12-20-70.01%
Aditya Birla Sun Life Flexi Cap Fund300,0000.83165.071,050,0002024-12-20-71.43%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)131.56113.77109.0274.6871.39
Diluted EPS (Rs.)131.56111.53106.5273.2970.97
Cash EPS (Rs.)186.76164.26154.66107.19102.50
Book Value[Excl.RevalReserv]/Share (Rs.)603.06518.80464.93406.95383.44
Book Value[Incl.RevalReserv]/Share (Rs.)603.06518.80464.93406.95383.44
Revenue From Operations / Share (Rs.)1485.281311.721056.16769.44669.42
PBDIT / Share (Rs.)240.95219.74189.44134.01126.56
PBIT / Share (Rs.)189.40177.43152.13103.7198.88
PBT / Share (Rs.)169.08155.68141.4698.3895.26
Net Profit / Share (Rs.)135.21121.95117.3676.9074.82
NP After MI And SOA / Share (Rs.)130.74113.55108.6575.1871.04
PBDIT Margin (%)16.2216.7517.9317.4118.90
PBIT Margin (%)12.7513.5214.4013.4714.77
PBT Margin (%)11.3811.8613.3912.7814.23
Net Profit Margin (%)9.109.2911.119.9911.17
NP After MI And SOA Margin (%)8.808.6510.289.7710.61
Return on Networth / Equity (%)22.2722.5024.2118.4718.52
Return on Capital Employeed (%)25.5727.4824.5423.5323.35
Return On Assets (%)13.2212.2013.3512.9612.90
Long Term Debt / Equity (X)0.090.100.120.000.00
Total Debt / Equity (X)0.120.100.120.000.00
Asset Turnover Ratio (%)1.560.960.980.840.85
Current Ratio (X)1.701.501.882.532.71
Quick Ratio (X)1.701.501.882.532.71
Dividend Payout Ratio (NP) (%)57.7450.9847.6815.0728.13
Dividend Payout Ratio (CP) (%)41.4137.1435.4910.7420.24
Earning Retention Ratio (%)42.2649.0252.3284.9371.87
Cash Earning Retention Ratio (%)58.5962.8664.5189.2679.76
Interest Coverage Ratio (X)11.8616.6617.7556.7951.03
Interest Coverage Ratio (Post Tax) (X)7.6510.8912.0034.8531.63
Enterprise Value (Cr.)34184.9023170.6027122.6416939.866277.34
EV / Net Operating Revenue (X)3.722.894.223.631.50
EV / EBITDA (X)22.9617.2623.5120.867.94
MarketCap / Net Operating Revenue (X)3.702.914.223.811.72
Retention Ratios (%)42.2549.0152.3184.9271.86
Price / BV (X)9.377.579.927.202.99
Price / Net Operating Revenue (X)3.702.914.223.811.72
EarningsYield0.020.020.020.020.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 17,305.96

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.

As of December 21, 2024, is Undervalued by 84.70% compared to the current share price 9,370.00

Intrinsic Value of as of December 21, 2024 is: 19,549.61

Calculation basis:

  • Intrinsic 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 intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 21, 2024, is Undervalued by 108.64% compared to the current share price 9,370.00

Last 5 Year EPS CAGR: 12.96%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 26.50%, which is a positive sign.
  2. The company has higher reserves (2,335.46 cr) compared to borrowings (235.31 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (3.83 cr) and profit (456.17 cr) over the years.
  1. The stock has a high average Working Capital Days of 42.08, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 5.17, which may not be favorable.
  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
    1. Net Profit Margin: 9.1%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 25.57% (Industry Average ROCE: 21.7%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 22.27% (Industry Average ROE: 62.45%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 7.65
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.7
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 79.5 (Industry average Stock P/E: 97.64)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.12
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Coforge Ltd. is a Public Limited Listed company incorporated on 13/05/1992 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L72100DL1992PLC048753 and registration number is 048753. Currently Company is involved in the business activities of Computer programming activities. Company’s Total Operating Revenue is Rs. 3313.20 Cr. and Equity Capital is Rs. 60.90 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & Software8, Balaji Estate, New Delhi Delhi 110019investors@coforge.com
https://www.coforge.com
Management
NamePosition Held
Mr. Om Prakash BhattChairman & Ind.Dire (Non-Exe)
Mr. Sudhir SinghExecutive Director & CEO
Mr. Gautam SamantaExecutive Director
Ms. Mary Beth BoucherInd. Non-Executive Director
Mr. Anil ChananaInd. Non-Executive Director
Mr. D K SinghInd. Non-Executive Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹17305.96, which is 84.70% higher than the current market price of ₹9,370.00. The stock has a market capitalization of 62,650 Cr. and recorded a high/low of 9,799/4,287 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹5,912 Cr and total liabilities of ₹12,127 Cr.

What is the Market Cap of ?

The Market Cap of is 62,650 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 9,370.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 9,799/4,287.

What is the Stock P/E of ?

The Stock P/E of is 79.5.

What is the Book Value of ?

The Book Value of is 896.

What is the Dividend Yield of ?

The Dividend Yield of is 0.81 %.

What is the ROCE of ?

The ROCE of is 28.6 %.

What is the ROE of ?

The ROE of is 24.1 %.

What is the Face Value of ?

The Face Value of 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 . 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