Accelya Solutions India Ltd

₹ 1,769 -1.52%

29 Aug - close price

About

Accelya Kale Solutions Is a Software solutions provider to the global Airline and Travel Industry.

Key Points

Key Offerings
The company offer solutions for passenger, cargo, and industry, we power the end-to-end digital transformation of the airline business. ^[1]

Website BSE NSE

Market Cap ₹ 2,642 Cr.
Current Price ₹ 1,769
High / Low ₹ 2,128 / 1,309
Stock P/E 22.4
Book Value ₹ 176
Dividend Yield 1.41 %
ROCE 60.6 %
ROE 45.9 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 40.4%
Company has been maintaining a healthy dividend payout of 88.4%

Cons

Stock is trading at 10.0 times its book value

* 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.

Peer comparison

Sector: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	74	75	77	83	91	103	99	104	106	113	109	118	112
	43	51	49	51	52	56	61	62	61	67	68	68	68
Operating Profit	30	25	28	32	39	47	38	42	45	46	41	51	44
OPM %	41%	33%	36%	39%	43%	46%	38%	41%	43%	41%	38%	43%	39%
	3	6	2	3	6	2	2	15	3	2	3	-24	3
Interest	1	1	1	1	1	1	1	0	0	0	0	0	1
Depreciation	8	9	9	9	9	9	8	8	8	8	7	7	8
Profit before tax	24	21	20	26	35	39	31	49	39	40	36	19	38
Tax %	26%	21%	26%	25%	23%	24%	25%	26%	26%	26%	22%	62%	25%
	18	16	14	20	27	30	23	36	29	30	28	7	29
EPS in Rs	11.77	10.89	9.69	13.18	18.11	19.88	15.61	24.21	19.70	20.08	18.67	4.85	19.11
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2013	Jun 2014	Jun 2015	Jun 2016	Jun 2017	Jun 2018	Jun 2019	Jun 2020	Jun 2021	Jun 2022	Jun 2023	Jun 2024
	262	283	272	310	332	345	378	355	251	327	412	453
	151	161	171	182	194	205	223	213	173	203	239	270
Operating Profit	111	122	101	127	138	140	156	142	78	124	172	183
OPM %	42%	43%	37%	41%	42%	41%	41%	40%	31%	38%	42%	40%
	5	19	24	10	22	15	17	15	19	16	22	-17
Interest	0	0	0	1	0	0	0	5	4	3	2	2
Depreciation	11	12	13	13	14	14	17	32	34	35	34	31
Profit before tax	104	128	111	123	145	141	156	119	59	101	158	133
Tax %	32%	32%	32%	35%	35%	33%	33%	25%	23%	24%	25%	30%
	71	87	76	81	95	95	104	89	45	77	119	94
EPS in Rs	47.73	58.51	50.73	54.06	63.48	63.46	69.58	59.39	30.28	51.88	79.40	62.71
Dividend Payout %	147%	84%	71%	83%	80%	73%	46%	17%	172%	120%	82%	64%

Compounded Sales Growth
10 Years:	5%
5 Years:	4%
3 Years:	22%
TTM:	10%

Compounded Profit Growth
10 Years:	3%
5 Years:	3%
3 Years:	38%
TTM:	8%

Stock Price CAGR
10 Years:	10%
5 Years:	17%
3 Years:	12%
1 Year:	11%

Return on Equity
10 Years:	47%
5 Years:	37%
3 Years:	40%
Last Year:	46%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2013	Jun 2014	Jun 2015	Jun 2016	Jun 2017	Jun 2018	Jun 2019	Jun 2020	Jun 2021	Jun 2022	Jun 2023	Jun 2024
Equity Capital	15	15	15	15	15	15	15	15	15	15	15	15
Reserves	61	65	80	80	158	159	176	221	215	241	237	248
	0	0	0	0	0	0	0	49	39	25	15	33
	123	102	93	99	60	68	61	64	51	55	68	78
Total Liabilities	200	183	187	194	233	242	252	349	320	336	335	375
	33	32	29	35	36	40	43	107	92	71	54	69
CWIP	2	1	0	0	1	0	1	6	9	2	4	0
Investments	76	72	85	72	85	80	60	58	70	96	103	71
	89	77	74	88	112	121	148	179	149	167	174	235
Total Assets	200	183	187	194	233	242	252	349	320	336	335	375

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2013	Jun 2014	Jun 2015	Jun 2016	Jun 2017	Jun 2018	Jun 2019	Jun 2020	Jun 2021	Jun 2022	Jun 2023	Jun 2024
	96	93	54	73	94	96	81	128	70	107	117	148
	-27	23	2	-5	-20	-1	5	-51	-4	-64	15	-57
	-70	-114	-57	-69	-73	-94	-86	-53	-66	-64	-132	-94
Net Cash Flow	-1	2	-2	-1	1	1	0	24	-0	-22	-0	-4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2013	Jun 2014	Jun 2015	Jun 2016	Jun 2017	Jun 2018	Jun 2019	Jun 2020	Jun 2021	Jun 2022	Jun 2023	Jun 2024
Debtor Days	37	36	42	43	63	55	72	63	74	86	77	70
Inventory Days
Days Payable
Cash Conversion Cycle	37	36	42	43	63	55	72	63	74	86	77	70
Working Capital Days	-80	-58	-41	-27	42	39	63	52	83	67	66	108
ROCE %	115%	164%	117%	131%	109%	81%	86%	52%	23%	38%	54%	61%

Shareholding Pattern

Numbers in percentages

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	74.66%	74.66%	74.66%	74.66%	74.66%	74.66%	74.66%	74.66%	74.66%	74.66%	74.66%	74.66%
	0.55%	0.60%	0.52%	0.55%	0.59%	0.20%	0.30%	0.21%	0.26%	0.27%	0.39%	0.28%
	2.07%	2.29%	2.08%	1.19%	1.47%	1.27%	0.96%	0.35%	0.38%	0.44%	0.65%	0.65%
	22.72%	22.46%	22.74%	23.61%	23.27%	23.86%	24.07%	24.77%	24.70%	24.62%	24.31%	24.41%
No. of Shareholders	23,310	24,765	26,786	26,066	25,270	25,272	25,446	27,188	28,278	31,535	33,673	32,982

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	74.66%	74.66%	74.66%	74.66%	89.27%	74.66%	74.66%	74.66%	74.66%
	4.99%	5.47%	2.82%	1.17%	0.24%	0.52%	0.30%	0.39%	0.28%
	2.71%	1.87%	3.70%	4.53%	0.01%	2.08%	0.96%	0.65%	0.65%
	17.65%	18.00%	18.83%	19.65%	10.48%	22.74%	24.07%	24.31%	24.41%
No. of Shareholders	14,994	16,703	20,623	18,321	17,523	26,786	25,446	33,673	32,982

* 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

Announcements

All

Annual reports

Credit ratings

Concalls

Aug 2022

Transcript

Notes
PPT
May 2022

Transcript

Notes
PPT
Jan 2022

Transcript

Notes
PPT
Oct 2021

Transcript

Notes
PPT
Aug 2021

Transcript

Notes
PPT
May 2021

Transcript

Notes
PPT