Cybertech Systems & Software Ltd

Cybertech Systems & Software Ltd

₹ 159 1.27%
22 May 4:01 p.m.
About

Incorporated in 1995, CyberTech Systems and Software Ltd provides Information Technology and Software Development Services to customers primarily in USA[1]

Key Points

Busienss Overview:[1][2]
CSSL is an ISO 9001-2008, ISO 27001: 2013, and CMMI Level 3 next-generation spatial analytics, SAP digital solutions provider, with expertise in Enterprise Cloud Transformation.

  • Market Cap 491 Cr.
  • Current Price 159
  • High / Low 293 / 118
  • Stock P/E 19.9
  • Book Value 64.3
  • Dividend Yield 1.25 %
  • ROCE 16.4 %
  • ROE 12.9 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 19.1% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 40.0%

Cons

  • Promoter holding is low: 36.4%
  • Company has a low return on equity of 12.5% over last 3 years.
  • Earnings include an other income of Rs.14.0 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
19.87 24.60 25.30 26.80 37.58 37.23 37.71 37.76 43.15 39.91 40.13 40.34 40.67
16.79 19.22 20.09 21.09 32.23 33.93 33.94 32.74 33.30 34.57 34.16 34.39 35.62
Operating Profit 3.08 5.38 5.21 5.71 5.35 3.30 3.77 5.02 9.85 5.34 5.97 5.95 5.05
OPM % 15.50% 21.87% 20.59% 21.31% 14.24% 8.86% 10.00% 13.29% 22.83% 13.38% 14.88% 14.75% 12.42%
1.68 1.66 1.80 1.71 1.38 1.76 2.19 2.04 2.83 3.02 3.34 3.98 3.69
Interest 0.03 0.04 0.05 0.04 0.32 0.10 0.14 0.14 0.20 0.14 0.14 0.14 0.17
Depreciation 1.56 1.56 1.57 1.55 1.54 1.58 1.49 1.39 1.38 1.20 1.06 0.84 0.76
Profit before tax 3.17 5.44 5.39 5.83 4.87 3.38 4.33 5.53 11.10 7.02 8.11 8.95 7.81
Tax % 25.55% 24.82% 24.86% 25.04% 30.18% 24.56% 24.25% 25.32% 24.95% 24.36% 24.54% 25.25% 16.26%
2.36 4.09 4.04 4.37 3.40 2.55 3.29 4.13 8.34 5.31 6.11 6.71 6.54
EPS in Rs 0.84 1.44 1.42 1.54 1.19 0.90 1.16 1.33 2.68 1.71 1.96 2.16 2.10
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
41 40 44 56 51 54 62 68 79 114 156 161
33 36 39 48 50 47 50 57 66 93 134 139
Operating Profit 7 4 5 8 1 7 13 10 13 22 22 22
OPM % 18% 9% 12% 15% 2% 13% 20% 15% 17% 19% 14% 14%
5 10 4 9 8 6 6 5 6 7 9 14
Interest 0 1 1 1 2 1 0 0 0 0 1 1
Depreciation 1 2 3 4 5 5 4 6 6 6 6 4
Profit before tax 11 10 5 12 3 8 14 10 13 22 24 32
Tax % 18% 22% 46% 26% 28% 26% 23% -56% 26% 26% 25% 23%
9 8 3 9 2 6 11 16 10 16 18 25
EPS in Rs 3.28 3.05 0.99 3.25 0.71 2.00 3.85 5.68 3.40 5.61 5.88 7.92
Dividend Payout % 30% 33% 101% 31% 140% 50% 26% 18% 44% 36% 34% 50%
Compounded Sales Growth
10 Years: 15%
5 Years: 21%
3 Years: 27%
TTM: 3%
Compounded Profit Growth
10 Years: 23%
5 Years: 19%
3 Years: 39%
TTM: 35%
Stock Price CAGR
10 Years: 16%
5 Years: 36%
3 Years: 2%
1 Year: 2%
Return on Equity
10 Years: 10%
5 Years: 12%
3 Years: 13%
Last Year: 13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 26 27 27 27 27 28 28 28 28 28 31 31
Reserves 43 47 47 60 59 62 69 82 90 102 151 169
6 6 11 10 11 18 3 2 1 1 7 7
19 16 19 24 24 23 24 13 13 26 25 30
Total Liabilities 94 95 104 121 121 130 123 124 132 157 214 238
15 35 39 41 38 40 41 44 39 34 33 31
CWIP 26 12 8 8 10 9 8 0 0 0 0 0
Investments 28 24 24 30 30 39 35 34 44 43 49 54
25 24 33 43 43 42 39 45 49 79 132 152
Total Assets 94 95 104 121 121 130 123 124 132 157 214 238

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
7 2 3 8 11 11 18 9 10 11 14 26
-4 -3 -5 -5 -3 -14 -1 -2 -10 1 -52 -11
0 -3 1 -3 -4 3 -19 -4 -1 -4 36 -6
Net Cash Flow 3 -4 -0 0 4 -1 -2 4 -2 8 -2 9

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 152 178 166 178 228 215 174 154 131 136 83 96
Inventory Days 0
Days Payable
Cash Conversion Cycle 152 178 166 178 228 215 174 154 131 136 83 96
Working Capital Days 16 72 109 121 126 128 70 118 131 118 106 144
ROCE % 14% 6% 7% 14% 4% 7% 13% 9% 11% 18% 16% 16%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
35.98% 35.97% 35.90% 35.84% 36.00% 36.00% 36.45% 36.45% 36.42% 36.42% 36.42% 36.42%
0.07% 0.05% 4.89% 0.07% 0.02% 0.00% 0.00% 0.22% 0.01% 0.03% 0.03% 0.19%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.45% 0.00% 0.00%
63.95% 63.98% 59.21% 64.08% 63.98% 64.00% 63.56% 63.34% 63.56% 63.10% 63.55% 63.38%
No. of Shareholders 34,06032,81432,29132,08531,57630,59330,49830,43931,43335,47934,59434,381

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls