Birlasoft Ltd

About [ edit ]

Birlasoft is engaged in the Computer programming, consultancy and related activities.

  • Market Cap 6,473 Cr.
  • Current Price 233
  • High / Low 285 / 46.7
  • Stock P/E 22.2
  • Book Value 72.4
  • Dividend Yield 0.86 %
  • ROCE 18.2 %
  • ROE 12.1 %
  • Face Value 2.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 20.53%
  • Debtor days have improved from 104.84 to 82.09 days.

Cons

  • The company has delivered a poor sales growth of 1.94% over past five years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
563 595 604 564 788 777 773 833 907 915 857 881
475 508 511 499 726 700 688 726 790 802 738 736
Operating Profit 88 87 92 65 62 77 86 107 117 113 119 144
OPM % 16% 15% 15% 12% 8% 10% 11% 13% 13% 12% 14% 16%
Other Income 19 10 26 30 35 8 3 18 19 -8 6 16
Interest 2 3 3 3 3 5 4 4 3 4 3 3
Depreciation 10 11 15 10 13 21 20 20 21 22 21 20
Profit before tax 95 83 100 82 81 60 64 101 111 80 102 137
Tax % 19% 5% 17% 21% 18% 31% 36% 28% 38% 29% 32% 29%
Net Profit 76 77 83 64 66 42 41 73 69 56 69 96
EPS in Rs 3.85 3.92 4.18 3.24 2.41 1.52 1.48 2.63 2.50 2.03 2.49 3.48
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
793 732 987 1,500 2,239 2,694 2,990 3,224 3,320 2,250 2,551 3,291 3,560
666 568 838 1,283 1,902 2,316 2,666 2,790 2,971 1,967 2,244 2,899 3,066
Operating Profit 127 163 149 217 337 378 324 435 349 283 306 392 494
OPM % 16% 22% 15% 14% 15% 14% 11% 13% 10% 13% 12% 12% 14%
Other Income 2 -23 7 24 9 45 35 16 47 87 100 43 33
Interest 8 7 4 7 14 26 26 17 14 8 11 16 14
Depreciation 44 31 41 44 47 54 85 69 83 40 50 83 84
Profit before tax 78 103 110 189 285 343 248 365 299 322 346 336 429
Tax % 15% 16% 14% 23% 27% 27% 5% 23% 20% 21% 16% 33%
Net Profit 66 86 95 145 199 249 237 281 239 253 289 224 291
EPS in Rs 4.22 5.46 5.38 10.32 12.83 12.05 14.22 12.08 12.80 10.56 8.11 10.50
Dividend Payout % 7% 6% 6% 9% 9% 8% 9% 15% 17% 18% 19% 25%
Compounded Sales Growth
10 Years:16%
5 Years:2%
3 Years:-0%
TTM:12%
Compounded Profit Growth
10 Years:10%
5 Years:-0%
3 Years:0%
TTM:40%
Stock Price CAGR
10 Years:18%
5 Years:23%
3 Years:21%
1 Year:138%
Return on Equity
10 Years:17%
5 Years:15%
3 Years:14%
Last Year:12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
16 16 18 36 39 37 38 38 38 38 55 55 55
Reserves 147 370 585 677 998 1,237 1,258 1,348 1,545 1,779 1,659 1,837 1,951
Borrowings 118 111 93 222 363 495 505 250 387 310 38 145 136
288 137 213 401 384 376 473 547 559 606 746 650 626
Total Liabilities 569 634 909 1,336 1,783 2,145 2,274 2,183 2,528 2,733 2,498 2,687 2,768
145 219 256 529 619 813 730 630 671 829 588 751 719
CWIP 35 29 32 18 24 2 12 36 138 32 0 2 6
Investments 0 75 48 58 215 186 82 12 79 129 191 33 30
390 312 573 730 925 1,144 1,451 1,505 1,641 1,743 1,719 1,901 2,013
Total Assets 569 634 909 1,336 1,783 2,145 2,274 2,183 2,528 2,733 2,498 2,687 2,768

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
121 108 64 100 120 103 289 410 163 407 -72 312
-67 -140 -61 -270 -350 -190 -102 -146 -150 -193 123 -45
18 -13 104 108 272 79 -40 -307 80 -128 -116 -180
Net Cash Flow 72 -46 108 -61 43 -8 147 -42 93 86 -64 88

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 27% 29% 19% 24% 26% 23% 15% 23% 16% 16% 17% 18%
Debtor Days 82 69 85 107 76 91 85 78 86 131 102 82
Inventory Turnover 6.86 7.28 0.87 0.95 0.24 0.75

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
18.93 18.93 18.93 18.93 41.20 41.11 40.85 40.82 40.82 40.77 40.74 40.74
46.14 49.55 48.27 46.60 33.82 33.57 30.35 29.43 27.10 25.14 22.46 17.52
7.84 4.97 6.63 5.36 3.79 3.94 6.19 5.93 7.73 8.69 11.65 16.91
0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22.96 22.72 22.70 26.06 19.14 19.36 20.60 21.93 23.85 24.93 24.74 24.48
4.04 3.83 3.47 3.05 2.06 2.01 2.00 1.88 0.50 0.48 0.41 0.35

Documents

Add document