| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 1,456 | 1,752 | 1,669 | 1,638 | 1,782 | 8.7% |
| EBITDA | 170 | 177 | 168 | 43 | -74.5% | |
| Net Income | 115 | 107 | 79 | 50 | 61 | 20.3% |
| Balance Sheet | ||||||
| Cash | 48 | 26 | ||||
| Short Term Debt | 144 | 193 | ||||
| Long Term Debt | 191 | 198 | ||||
| Cash flow | ||||||
| Capex | 30 | 27 | ||||
| Ratios | ||||||
| Revenue growth | 30.4% | 20.4% | -4.7% | -1.9% | 8.7% | |
| EBITDA growth | 52.8% | 4.5% | -74.5% | |||
| EBITDA Margin | 11.7% | 10.1% | 10.2% | 2.4% | -7.8% | |
| Net Income Margin | 7.9% | 6.1% | 4.7% | 3.1% | 3.4% | 0.3% |
| CAPEX, % of revenue | 2.1% | 1.6% | ||||
| ROIC | 31.1% | 22.4% | ||||
| ROE | 45.1% | 28.8% | ||||
| Net Debt/EBITDA | 1.7x | 2.1x | 0.0x | 0.0x | ||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Ramco Systems ($RAMCOSYS) | 9.3% | 7.3% | 9.9% | 37.0% | - |
| Cyient ($CYIENT) | - | 20.6% | 17.8% | 24.0% | 13.1% |
| Empower India ($EMPOWER) | -3.7% | -13.2% | -32.6% | 23.9% | - |
| Hexaware Technologies ($HEXAWARE) | 34.3% | 17.3% | 13.0% | 21.0% | - |
| Tech Mahindra ($TECHM) | 6.8% | 25.2% | 174.0% | 20.1% | - |
| Median (22 companies) | 9.3% | 20.6% | 14.2% | 9.1% | 13.0% |
| Asm Technologies ($ASMTEC) | - | 20.4% | -4.7% | -1.9% | 8.7% |
| Top | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tata Consultancy Services ($TCS) | - | - | 47.4% | 42.4% | 43.9% |
| Infosys ($INFY) | 41.3% | 98.1% | 35.9% | 38.3% | 37.4% |
| Mindtree ($MINDTREE) | 31.5% | 36.2% | - | 34.8% | 32.4% |
| Wipro ($WIPRO) | 29.2% | 30.4% | 32.0% | 31.6% | 30.4% |
| Median (4 companies) | 32.7% | 36.2% | 35.9% | 36.6% | 34.9% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Oracle Financial Services Software ($OFSS) | 35.3% | 35.2% | 37.4% | 39.7% | 41.1% |
| Infosys ($INFY) | 31.6% | 27.9% | 26.3% | 27.1% | 27.1% |
| Tata Consultancy Services ($TCS) | 29.5% | 28.6% | 30.7% | 26.1% | 28.2% |
| Wipro ($WIPRO) | 19.1% | 20.9% | 22.4% | 22.3% | 21.1% |
| Mindtree ($MINDTREE) | 15.1% | 19.8% | 20.6% | 20.3% | 17.7% |
| Median (25 companies) | 15.1% | 17.8% | 18.5% | 14.2% | 17.7% |
| Asm Technologies ($ASMTEC) | 11.7% | 10.1% | - | 10.2% | 2.4% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Ramco Systems ($RAMCOSYS) | - | 22.1% | 15.3% | 12.4% | - |
| Niit Technologies ($NIITTECH) | 5.9% | 4.6% | 6.1% | 7.9% | 6.0% |
| Financial Technologies (India) ($FINANTECH) | 8.9% | 11.4% | - | 6.5% | 5.4% |
| Mindtree ($MINDTREE) | 2.5% | 4.5% | 5.0% | 5.6% | 3.4% |
| Tech Mahindra ($TECHM) | 5.4% | 2.6% | 5.0% | 5.0% | - |
| Median (21 companies) | 3.9% | 3.5% | 3.0% | 3.1% | 3.1% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tata Consultancy Services ($TCS) | 48.6% | 48.4% | 50.2% | 40.5% | 44.4% |
| Hexaware Technologies ($HEXAWARE) | 33.5% | 39.2% | 34.7% | 35.7% | - |
| Mindtree ($MINDTREE) | 24.9% | 34.6% | 36.2% | 32.0% | 28.9% |
| Sqs India Bfsi ($SQSBFSI) | 12.1% | 27.0% | 29.4% | 30.6% | 39.9% |
| Tech Mahindra ($TECHM) | 15.4% | 20.1% | 43.0% | 29.7% | - |
| Median (30 companies) | 19.1% | 20.4% | 23.1% | 20.7% | 25.2% |
| Asm Technologies ($ASMTEC) | 31.1% | 22.4% | - | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| 3I Infotech ($3IINFOTECH) | 8.5x | 20.3x | 27.7x | 14.7x | - |
| Ramco Systems ($RAMCOSYS) | 8.8x | - | 27.6x | 4.2x | - |
| Onward Technologies ($ONWARDTEC) | 2.4x | 2.2x | 4.1x | 1.9x | - |
| Kpit Technologies ($KPIT) | 0.3x | 0.5x | 0.7x | 0.4x | -0.3x |
| Mphasis ($MPHASIS) | -0.1x | 0.2x | - | 0.2x | - |
| Median (23 companies) | -0.1x | -0.2x | -0.3x | -0.4x | -0.4x |
| Asm Technologies ($ASMTEC) | 1.7x | 2.1x | - | 0.0x | 0.0x |