CG-VAK SOFTW | INTENSE TECH. | CG-VAK SOFTW/ INTENSE TECH. |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 19.6 | 16.1 | 121.6% | View Chart |
P/BV | x | 3.7 | 2.5 | 147.2% | View Chart |
Dividend Yield | % | 0.3 | 0.4 | 60.4% |
CG-VAK SOFTW INTENSE TECH. |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
CG-VAK SOFTW Mar-23 |
INTENSE TECH. Mar-23 |
CG-VAK SOFTW/ INTENSE TECH. |
5-Yr Chart Click to enlarge
|
||
High | Rs | 435 | 95 | 458.4% | |
Low | Rs | 228 | 53 | 430.0% | |
Sales per share (Unadj.) | Rs | 152.3 | 38.6 | 394.5% | |
Earnings per share (Unadj.) | Rs | 23.6 | 5.9 | 402.5% | |
Cash flow per share (Unadj.) | Rs | 26.9 | 6.5 | 412.3% | |
Dividends per share (Unadj.) | Rs | 1.00 | 0.50 | 200.0% | |
Avg Dividend yield | % | 0.3 | 0.7 | 44.6% | |
Book value per share (Unadj.) | Rs | 105.8 | 47.1 | 224.8% | |
Shares outstanding (eoy) | m | 5.05 | 23.47 | 21.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 2.2 | 1.9 | 113.6% | |
Avg P/E ratio | x | 14.1 | 12.6 | 111.4% | |
P/CF ratio (eoy) | x | 12.3 | 11.4 | 108.7% | |
Price / Book Value ratio | x | 3.1 | 1.6 | 199.4% | |
Dividend payout | % | 4.2 | 8.5 | 49.7% | |
Avg Mkt Cap | Rs m | 1,674 | 1,736 | 96.5% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 506 | 457 | 110.9% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 769 | 906 | 84.9% | |
Other income | Rs m | 5 | 12 | 37.0% | |
Total revenues | Rs m | 774 | 918 | 84.2% | |
Gross profit | Rs m | 179 | 174 | 102.9% | |
Depreciation | Rs m | 17 | 15 | 107.6% | |
Interest | Rs m | 6 | 2 | 265.1% | |
Profit before tax | Rs m | 161 | 168 | 95.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 42 | 31 | 134.2% | |
Profit after tax | Rs m | 119 | 137 | 86.6% | |
Gross profit margin | % | 23.3 | 19.2 | 121.2% | |
Effective tax rate | % | 25.9 | 18.4 | 140.8% | |
Net profit margin | % | 15.5 | 15.2 | 102.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 291 | 829 | 35.1% | |
Current liabilities | Rs m | 52 | 136 | 38.2% | |
Net working cap to sales | % | 31.1 | 76.5 | 40.6% | |
Current ratio | x | 5.6 | 6.1 | 92.0% | |
Inventory Days | Days | 32 | 98 | 32.4% | |
Debtors Days | Days | 506 | 216,207 | 0.2% | |
Net fixed assets | Rs m | 328 | 482 | 68.1% | |
Share capital | Rs m | 51 | 47 | 107.6% | |
"Free" reserves | Rs m | 484 | 1,058 | 45.7% | |
Net worth | Rs m | 534 | 1,105 | 48.4% | |
Long term debt | Rs m | 0 | 3 | 0.0% | |
Total assets | Rs m | 619 | 1,312 | 47.2% | |
Interest coverage | x | 26.8 | 72.7 | 36.9% | |
Debt to equity ratio | x | 0 | 0 | 0.0% | |
Sales to assets ratio | x | 1.2 | 0.7 | 179.7% | |
Return on assets | % | 20.2 | 10.7 | 189.7% | |
Return on equity | % | 22.3 | 12.4 | 179.0% | |
Return on capital | % | 31.2 | 15.4 | 202.5% | |
Exports to sales | % | 70.2 | 10.6 | 660.9% | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | 540 | 96 | 561.1% | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 540 | 96 | 561.1% | |
Fx outflow | Rs m | 6 | 55 | 10.1% | |
Net fx | Rs m | 534 | 41 | 1,298.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 118 | -38 | -309.0% | |
From Investments | Rs m | -117 | -72 | 162.5% | |
From Financial Activity | Rs m | -40 | 15 | -277.2% | |
Net Cashflow | Rs m | -38 | -96 | 40.2% |
Indian Promoters | % | 53.9 | 20.7 | 260.1% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.4 | - | |
FIIs | % | 0.0 | 0.4 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 46.1 | 79.3 | 58.2% | |
Shareholders | 8,406 | 20,068 | 41.9% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare CG-VAK SOFTW With: INFOSYS TCS HCL TECHNOLOGIES WIPRO TECH MAHINDRA
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | CG-VAK SOFTW | INTENSE TECH. | S&P BSE IT |
---|---|---|---|
1-Day | 0.33% | -1.17% | 0.42% |
1-Month | 8.75% | -0.84% | -3.18% |
1-Year | 12.09% | 90.51% | 28.61% |
3-Year CAGR | 62.05% | 41.39% | 9.51% |
5-Year CAGR | 55.46% | 24.03% | 17.04% |
* Compound Annual Growth Rate
Here are more details on the CG-VAK SOFTW share price and the INTENSE TECH. share price.
Moving on to shareholding structures...
The promoters of CG-VAK SOFTW hold a 53.9% stake in the company. In case of INTENSE TECH. the stake stands at 20.7%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of CG-VAK SOFTW and the shareholding pattern of INTENSE TECH..
Finally, a word on dividends...
In the most recent financial year, CG-VAK SOFTW paid a dividend of Rs 1.0 per share. This amounted to a Dividend Payout ratio of 4.2%.
INTENSE TECH. paid Rs 0.5, and its dividend payout ratio stood at 8.5%.
You may visit here to review the dividend history of CG-VAK SOFTW, and the dividend history of INTENSE TECH..
For a sector overview, read our software sector report.
Indian share markets continued the momentum as the session progressed and ended the higher.