Allsec Technologies Limited
NSE:ALLSEC.NS
1084.2 (INR) • At close September 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,314.3 | 1,293.2 | 1,297.1 | 1,197.9 | 1,123.6 | 1,075.1 | 1,079.8 | 1,000.9 | 942 | 881.8 | 853.7 | 832.2 | 771.2 | 714.9 | 734.8 | 716.9 | 676 | 639.2 | 711.4 | 723.3 | 790.5 | 673.8 | 663.4 | 630.9 | 687.5 | 629.8 | 607.8 | 887.2 | 912.2 | 842.4 | 805 | 877.3 | 826.3 | 719.3 | 696.6 | 574.6 | 552.9 | 509.7 | 403.5 | 331.3 | 346 | 427.8 | 411.1 | 490.9 | 521.3 | 572.9 | 711.8 | 830.5 | 862.9 | 795.5 | 390.5 |
Cost of Revenue
| 0 | 1,081 | 1,042.3 | 986.8 | 945.3 | 629.1 | 927.7 | 859.5 | 791 | 492.9 | 591.8 | 446.5 | 423.3 | 612.5 | 494.9 | 404.5 | 377.1 | 369.6 | 495.5 | 425.5 | 463 | 374.6 | 440.9 | 363.7 | 344 | 308.3 | 470.6 | 8.1 | 7.4 | 8.5 | 6.9 | 7.3 | 7.1 | 7.8 | 8.5 | 7.1 | 10.8 | 9.8 | 10.1 | 12.8 | 12.8 | 14.2 | 13.9 | 18.3 | 17.1 | 17.1 | 20.7 | 17.8 | 18.4 | 20.8 | 21.9 |
Gross Profit
| 1,314.3 | 212.2 | 254.8 | 211.1 | 178.3 | 446 | 152.1 | 141.4 | 151 | 388.9 | 261.9 | 385.7 | 347.9 | 102.4 | 239.9 | 312.4 | 298.9 | 269.6 | 215.9 | 297.8 | 327.5 | 299.2 | 222.5 | 267.2 | 343.5 | 321.5 | 137.2 | 879.1 | 904.8 | 833.9 | 798.1 | 870 | 819.2 | 711.5 | 688.1 | 567.5 | 542.1 | 499.9 | 393.4 | 318.5 | 333.2 | 413.6 | 397.2 | 472.6 | 504.2 | 555.8 | 691.1 | 812.7 | 844.5 | 774.7 | 368.6 |
Gross Profit Ratio
| 1 | 0.164 | 0.196 | 0.176 | 0.159 | 0.415 | 0.141 | 0.141 | 0.16 | 0.441 | 0.307 | 0.463 | 0.451 | 0.143 | 0.326 | 0.436 | 0.442 | 0.422 | 0.303 | 0.412 | 0.414 | 0.444 | 0.335 | 0.424 | 0.5 | 0.51 | 0.226 | 0.991 | 0.992 | 0.99 | 0.991 | 0.992 | 0.991 | 0.989 | 0.988 | 0.988 | 0.98 | 0.981 | 0.975 | 0.961 | 0.963 | 0.967 | 0.966 | 0.963 | 0.967 | 0.97 | 0.971 | 0.979 | 0.979 | 0.974 | 0.944 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.2 | 0 | 0 | 0 | 64.7 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.9 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 |
SG&A
| 0 | 0 | 13.1 | 0 | 0 | 0 | 17.8 | 0 | 0 | 0 | 19.3 | 0 | 0 | 0 | 23.9 | 0 | 0 | 0 | 28.9 | 0 | 0 | 0 | 151.6 | 0 | 0 | 0 | 156.4 | 0 | 0 | 0 | 160.3 | 0 | 0 | 0 | 140.7 | 0 | 0 | 0 | 141.4 | 0 | 0 | 0 | 400.4 | 0 | 0 | 0 | 429.5 | 42.6 | 0 | 0 | 0 |
Other Expenses
| 1,107.3 | 28.4 | 16.5 | 7.5 | 24.5 | 20.5 | 0.1 | 8.4 | 43.6 | 38.2 | -45.1 | 5.8 | 32.7 | 7.1 | 15.1 | 5 | 5 | 11.3 | 573 | 5 | 13.3 | 14 | -55.3 | 13.4 | 20.4 | 22.8 | 31.8 | 709 | 723.9 | 25 | 16.3 | 25.3 | 654.1 | 575.3 | 13.4 | 484.2 | 444.2 | 454.2 | 380.7 | 350.5 | 381.2 | 460.5 | 618.7 | 544 | 653.6 | 605.6 | 794.3 | 734.1 | 711.3 | 662.7 | 413.9 |
Operating Expenses
| 1,107.3 | 1,081 | 1,042.3 | 986.8 | 945.3 | 899.3 | 919 | 859.5 | 791 | 743.2 | 679.7 | 669.8 | 640.1 | 612.5 | 537 | 593.4 | 591.4 | 566.2 | 573 | 608.1 | 626.6 | 535.8 | 525.7 | 536.8 | 660.5 | 544 | 520.2 | 709 | 723.9 | 687.9 | 655.2 | 721.1 | 654.1 | 575.3 | 565.6 | 484.2 | 444.2 | 454.2 | 380.7 | 350.5 | 381.2 | 460.5 | 618.7 | 544 | 653.6 | 605.6 | 794.3 | 734.1 | 711.3 | 662.7 | 413.9 |
Operating Income
| 207 | 212.2 | 254.8 | 218.6 | 202.8 | 175.8 | 160.9 | 149.8 | 194.6 | 138.6 | 171.9 | 162.4 | 131.1 | 102.4 | 197.8 | 123.5 | 84.6 | 73 | 138.4 | 115.2 | 163.9 | 138 | 137.7 | 94.1 | 27 | 85.8 | 87.6 | 170.1 | 180.9 | 146 | 142.9 | 148.9 | 165.1 | 136.2 | 122.5 | 83.3 | 97.9 | 45.7 | 12.7 | -32 | -48 | -46.9 | -221.5 | -71.4 | -149.4 | -49.8 | -103.2 | 78.6 | 133.2 | 112 | -45.3 |
Operating Income Ratio
| 0.157 | 0.164 | 0.196 | 0.182 | 0.18 | 0.164 | 0.149 | 0.15 | 0.207 | 0.157 | 0.201 | 0.195 | 0.17 | 0.143 | 0.269 | 0.172 | 0.125 | 0.114 | 0.195 | 0.159 | 0.207 | 0.205 | 0.208 | 0.149 | 0.039 | 0.136 | 0.144 | 0.192 | 0.198 | 0.173 | 0.178 | 0.17 | 0.2 | 0.189 | 0.176 | 0.145 | 0.177 | 0.09 | 0.031 | -0.097 | -0.139 | -0.11 | -0.539 | -0.145 | -0.287 | -0.087 | -0.145 | 0.095 | 0.154 | 0.141 | -0.116 |
Total Other Income Expenses Net
| -6.8 | 190 | 3.8 | -9 | -7.7 | 11.9 | -8.8 | -9.3 | -9.3 | 28.9 | 10 | 2.4 | 28.5 | 2.8 | -47.6 | 1.3 | -3.2 | 7.7 | -1.1 | 0.6 | 7.2 | 8.2 | -110.6 | 12.5 | 19.5 | 22.1 | 31 | -2.9 | -1 | 23.9 | 18.9 | 23.8 | -1.7 | -3.8 | 10.5 | -5.6 | -5 | -3.7 | 6.6 | -3.8 | -3.9 | -8 | 19 | -26.8 | -20 | -12.9 | 63.2 | -56.8 | -18.2 | -2.5 | -1.8 |
Income Before Tax
| 200.2 | 402.2 | 258.6 | 209.6 | 195.1 | 187.7 | 152.1 | 140.5 | 185.3 | 167.5 | 181.9 | 164.8 | 159.6 | 105.2 | 150.2 | 124.8 | 81.4 | 80.7 | 137.3 | 115.8 | 171.1 | 146.2 | 27.1 | 106.6 | 46.5 | 107.9 | 118.6 | 167.2 | 179.9 | 169.9 | 161.8 | 172.7 | 163.4 | 132.4 | 133 | 77.7 | 92.9 | 42 | 19.3 | -35.8 | -51.9 | -54.9 | -202.5 | -98.2 | -169.4 | -62.7 | -40 | 21.8 | 115 | 109.5 | -47.1 |
Income Before Tax Ratio
| 0.152 | 0.311 | 0.199 | 0.175 | 0.174 | 0.175 | 0.141 | 0.14 | 0.197 | 0.19 | 0.213 | 0.198 | 0.207 | 0.147 | 0.204 | 0.174 | 0.12 | 0.126 | 0.193 | 0.16 | 0.216 | 0.217 | 0.041 | 0.169 | 0.068 | 0.171 | 0.195 | 0.188 | 0.197 | 0.202 | 0.201 | 0.197 | 0.198 | 0.184 | 0.191 | 0.135 | 0.168 | 0.082 | 0.048 | -0.108 | -0.15 | -0.128 | -0.493 | -0.2 | -0.325 | -0.109 | -0.056 | 0.026 | 0.133 | 0.138 | -0.121 |
Income Tax Expense
| 78.8 | 82.7 | 51.3 | 97 | 32.7 | 30 | 30.9 | 68.3 | 26.6 | 31 | 6.9 | 33.2 | 30.1 | 184.9 | 12.4 | 36.1 | 17 | 20.4 | 28.7 | 30.3 | 36.7 | 27 | 45.8 | 32.2 | 26.9 | 26.7 | -5 | 15.4 | 9 | 18.9 | 7.4 | 4.8 | 2.2 | 1.2 | 23.3 | 7.9 | 1.5 | 3.1 | 16 | 0.6 | 0.7 | 0 | -91.7 | 7.2 | -55.4 | -21.7 | -14.9 | 27.3 | 49 | 56.5 | 4.8 |
Net Income
| 121.4 | 319.5 | 207.3 | 112.6 | 162.4 | 157.7 | 121.2 | 72.2 | 158.7 | 136.5 | 175 | 131.6 | 129.5 | -79.7 | 137.8 | 88.7 | 64.4 | 60.3 | 108.6 | 85.5 | 134.4 | 119.2 | -18.7 | 74.4 | 19.6 | 81.2 | 123.6 | 151.8 | 170.9 | 151 | 154.4 | 167.9 | 161.2 | 131.2 | 109.7 | 69.8 | 91.4 | 38.9 | 3.3 | -36.4 | -52.6 | -54.9 | -91.2 | -64 | -72.1 | -22.8 | -14.6 | -19.4 | 35.8 | 17.7 | -57.9 |
Net Income Ratio
| 0.092 | 0.247 | 0.16 | 0.094 | 0.145 | 0.147 | 0.112 | 0.072 | 0.168 | 0.155 | 0.205 | 0.158 | 0.168 | -0.111 | 0.188 | 0.124 | 0.095 | 0.094 | 0.153 | 0.118 | 0.17 | 0.177 | -0.028 | 0.118 | 0.029 | 0.129 | 0.203 | 0.171 | 0.187 | 0.179 | 0.192 | 0.191 | 0.195 | 0.182 | 0.157 | 0.121 | 0.165 | 0.076 | 0.008 | -0.11 | -0.152 | -0.128 | -0.222 | -0.13 | -0.138 | -0.04 | -0.021 | -0.023 | 0.041 | 0.022 | -0.148 |
EPS
| 7.97 | 20.97 | 13.6 | 7.39 | 10.66 | 10.35 | 7.95 | 4.74 | 10.41 | 8.96 | 11.5 | 8.63 | 8.5 | -5.23 | 9.04 | 5.82 | 4.22 | 3.96 | 7.12 | 5.61 | 8.82 | 7.93 | -1.23 | 4.88 | 1.29 | 5.33 | 6.73 | 9.96 | 11.22 | 9.91 | 8.62 | 11.01 | 10.79 | 8.47 | 7.2 | 4.58 | 6 | 2.55 | 0.22 | -2.39 | -3.45 | -3.61 | -6.05 | -4.2 | -4.73 | -1.5 | -0.97 | -1.27 | 2.35 | 1.16 | -3.8 |
EPS Diluted
| 7.97 | 20.97 | 13.6 | 7.39 | 10.66 | 10.35 | 7.95 | 4.74 | 10.41 | 8.96 | 11.5 | 8.63 | 8.5 | -5.23 | 9.04 | 5.82 | 4.22 | 3.96 | 7.12 | 5.61 | 8.82 | 7.93 | -1.23 | 4.88 | 1.29 | 5.33 | 6.73 | 9.96 | 11.22 | 9.91 | 8.62 | 11.01 | 10.79 | 8.47 | 7.2 | 4.58 | 6 | 2.55 | 0.22 | -2.39 | -3.45 | -3.61 | -5.98 | -4.2 | -4.73 | -1.5 | -0.96 | -1.27 | 2.35 | 1.16 | -3.8 |
EBITDA
| 311.8 | 310.4 | 352.4 | 311.6 | 278.5 | 265.8 | 246 | 218.1 | 259.9 | 240.6 | 228.6 | 225.9 | 221.1 | 165.2 | 224.3 | 185.6 | 144.3 | 141.2 | 156.2 | 169.7 | 225 | 202.3 | 43.9 | 121.3 | 59.9 | 121.2 | 130.2 | 181.3 | 191.5 | 183.5 | 180.4 | 186.6 | 179.3 | 150.7 | 149.7 | 102.4 | 119.2 | 68 | 39.1 | -5.3 | -20.3 | -16.4 | -200.3 | -39.9 | -117.7 | -17.7 | -102.1 | 151.7 | 167.5 | 150.1 | -11.4 |
EBITDA Ratio
| 0.237 | 0.24 | 0.272 | 0.26 | 0.248 | 0.247 | 0.228 | 0.218 | 0.276 | 0.273 | 0.268 | 0.271 | 0.287 | 0.231 | 0.305 | 0.259 | 0.213 | 0.221 | 0.22 | 0.235 | 0.285 | 0.3 | 0.066 | 0.192 | 0.087 | 0.192 | 0.214 | 0.204 | 0.21 | 0.218 | 0.224 | 0.213 | 0.217 | 0.21 | 0.215 | 0.178 | 0.216 | 0.133 | 0.097 | -0.016 | -0.059 | -0.038 | -0.487 | -0.081 | -0.226 | -0.031 | -0.143 | 0.183 | 0.194 | 0.189 | -0.029 |