Market Cap ₹6165 Cr.
Stock P/E 18.8
P/B 3.6
Current Price ₹393.9
Book Value ₹ 108.8
Face Value 10
52W High ₹409.9
Dividend Yield 1.21%
52W Low ₹ 260.8
CMS Info Systems Ltd operates as a cash management organization. It engages in installing, preserving, and handling assets and generation solutions on end-to-end outsourced basis for banks under long term contracts. The organization provides cash management services, which include end-to-cease ATM replenishment offerings; cash pick-up and delivery; network cash control and verification offerings; and cash-in-transit offerings for banks. It also gives controlled services, inclusive of banking automation product sales, deployment, and associated annual maintenance; end-to-end brown label deployment and controlled offerings for banks; common control structures and software solutions, along with multi-seller software program solutions and different protection and automation software solutions; and remote tracking offerings for ATMs. In addition, the enterprise offers end-to-end monetary financial cards issuance and control for banks; and card personalization services. CMS Info Systems Ltd incorporated in 2008 and is based in Mumbai, India.
Price goes above X
Price falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|
Net Sales | 404 | 444 | 453 | 472 | 488 | 501 | 512 | 544 |
Other Income | 2 | 3 | 2 | 3 | 5 | 5 | 7 | 8 |
Total Income | 405 | 447 | 456 | 475 | 493 | 506 | 518 | 552 |
Total Expenditure | 299 | 328 | 329 | 337 | 353 | 357 | 364 | 398 |
Operating Profit | 107 | 119 | 126 | 137 | 140 | 149 | 154 | 154 |
Interest | 3 | 4 | 4 | 5 | 5 | 6 | 4 | 4 |
Depreciation | 22 | 27 | 30 | 34 | 32 | 35 | 36 | 36 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 81 | 87 | 92 | 98 | 103 | 108 | 114 | 114 |
Provision for Tax | 21 | 23 | 23 | 25 | 27 | 28 | 29 | 29 |
Profit After Tax | 60 | 64 | 69 | 73 | 76 | 80 | 84 | 84 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 60 | 64 | 69 | 73 | 76 | 80 | 84 | 84 |
Adjusted Earnings Per Share | 4.1 | 4.2 | 4.5 | 4.7 | 4.9 | 5.2 | 5.5 | 5.4 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 974 | 1186 | 1339 | 1140 | 1007 | 1146 | 1383 | 1306 | 1590 | 1915 | 2045 |
Other Income | 9 | 6 | 6 | 4 | 4 | 13 | 5 | 27 | 35 | 62 | 25 |
Total Income | 983 | 1192 | 1345 | 1144 | 1012 | 1159 | 1388 | 1333 | 1625 | 1977 | 2069 |
Total Expenditure | 789 | 1009 | 1173 | 1011 | 852 | 948 | 1129 | 1024 | 1217 | 1424 | 1472 |
Operating Profit | 194 | 183 | 172 | 133 | 160 | 211 | 259 | 309 | 408 | 552 | 597 |
Interest | 17 | 17 | 20 | 18 | 8 | 7 | 7 | 8 | 14 | 20 | 19 |
Depreciation | 28 | 33 | 41 | 34 | 32 | 54 | 57 | 63 | 92 | 132 | 139 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 149 | 133 | 111 | 80 | 120 | 150 | 195 | 238 | 301 | 401 | 439 |
Provision for Tax | 46 | 42 | 39 | 25 | 42 | 54 | 60 | 69 | 77 | 104 | 113 |
Profit After Tax | 102 | 92 | 72 | 55 | 79 | 96 | 135 | 169 | 224 | 297 | 324 |
Adjustments | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 101 | 91 | 72 | 55 | 79 | 96 | 135 | 169 | 224 | 297 | 324 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.4 | 14.6 | 19.3 | 21 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 20% | 11% | 14% | 0% |
Operating Profit CAGR | 35% | 29% | 28% | 0% |
PAT CAGR | 33% | 30% | 30% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 18% | NA% | NA% | NA% |
ROE Average | 22% | 20% | 19% | 18% |
ROCE Average | 30% | 28% | 27% | 25% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 449 | 539 | 423 | 482 | 573 | 746 | 850 | 984 | 1256 | 1562 |
Minority's Interest | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 22 | 19 | 10 | 6 | 2 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -7 | -12 | -10 | -17 | -29 | 43 | 55 | 89 | 137 | 138 |
Total Current Liabilities | 293 | 607 | 471 | 382 | 203 | 270 | 400 | 514 | 432 | 364 |
Total Liabilities | 758 | 1155 | 893 | 854 | 749 | 1059 | 1305 | 1587 | 1825 | 2064 |
Fixed Assets | 308 | 330 | 293 | 279 | 270 | 381 | 426 | 533 | 750 | 869 |
Other Non-Current Assets | 40 | 76 | 35 | 43 | 43 | 61 | 60 | 74 | 120 | 117 |
Total Current Assets | 410 | 749 | 565 | 531 | 436 | 616 | 820 | 980 | 954 | 1078 |
Total Assets | 758 | 1155 | 893 | 854 | 749 | 1059 | 1305 | 1587 | 1825 | 2064 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 7 | 14 | -57 | -56 | 12 | 66 | 122 | 159 | 134 | 64 |
Cash Flow from Operating Activities | 88 | 65 | 51 | 87 | 136 | 102 | 214 | 185 | 257 | 407 |
Cash Flow from Investing Activities | -41 | -103 | -31 | -22 | -38 | 6 | -119 | -149 | -326 | -323 |
Cash Flow from Financing Activities | -41 | 26 | -20 | 2 | -94 | -52 | -58 | -62 | 1 | -52 |
Net Cash Inflow / Outflow | 7 | -12 | 1 | 68 | 4 | 56 | 37 | -26 | -69 | 32 |
Closing Cash & Cash Equivalent | 14 | 3 | -56 | 12 | 15 | 122 | 159 | 134 | 64 | 96 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.39 | 14.63 | 19.25 |
CEPS(Rs) | 8.89 | 8.5 | 7.72 | 6.04 | 7.46 | 10.13 | 12.93 | 15.67 | 20.63 | 27.79 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.8 | 2.45 | 2.53 | 4.75 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.77 | 79.85 | 98.68 |
Core EBITDA Margin(%) | 19.02 | 14.96 | 12.38 | 11.28 | 15.45 | 17.27 | 18.36 | 21.62 | 23.44 | 25.61 |
EBIT Margin(%) | 17.03 | 12.67 | 9.74 | 8.6 | 12.71 | 13.73 | 14.63 | 18.83 | 19.87 | 21.97 |
Pre Tax Margin(%) | 15.27 | 11.25 | 8.27 | 7.04 | 11.93 | 13.08 | 14.1 | 18.2 | 18.96 | 20.94 |
PAT Margin (%) | 10.5 | 7.74 | 5.38 | 4.81 | 7.81 | 8.39 | 9.74 | 12.9 | 14.09 | 15.52 |
Cash Profit Margin (%) | 13.4 | 10.52 | 8.46 | 7.84 | 10.96 | 13.07 | 13.83 | 17.76 | 19.87 | 22.41 |
ROA(%) | 13.49 | 9.6 | 7.03 | 6.29 | 9.82 | 10.64 | 11.39 | 11.65 | 13.13 | 15.28 |
ROE(%) | 23.59 | 19.18 | 15.2 | 12.15 | 14.92 | 14.57 | 16.88 | 18.79 | 20.68 | 21.64 |
ROCE(%) | 31.05 | 25.01 | 21.4 | 17.18 | 21.82 | 23.68 | 25.36 | 26.81 | 28.19 | 29.85 |
Receivable days | 87 | 85.71 | 89.15 | 92.25 | 78.57 | 69.58 | 77.14 | 116.7 | 114.81 | 97.73 |
Inventory Days | 4.51 | 31.56 | 32.67 | 11.34 | 6.36 | 8.36 | 11.17 | 18.52 | 17.56 | 13.12 |
Payable days | 203.11 | 280.56 | 242.61 | 217.14 | 444.52 | 297.35 | 235.59 | 485.01 | 655.07 | 740.05 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.11 | 14.38 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.32 | 2.8 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.96 | 1.72 |
EV/Net Sales(x) | 0.23 | 0.24 | 0.2 | 0.2 | 0.13 | 0.01 | -0.03 | -0.04 | 2.46 | 2.15 |
EV/Core EBITDA(x) | 1.17 | 1.54 | 1.58 | 1.72 | 0.83 | 0.04 | -0.16 | -0.15 | 9.6 | 7.45 |
Net Sales Growth(%) | 0 | 21.76 | 12.89 | -14.86 | -11.63 | 13.77 | 20.68 | -5.58 | 21.71 | 20.45 |
EBIT Growth(%) | 0 | -9.42 | -13.22 | -24.78 | 30.59 | 22.87 | 28.59 | 21.55 | 28.4 | 33.18 |
PAT Growth(%) | 0 | -10.2 | -21.61 | -23.76 | 43.3 | 22.22 | 40.12 | 25.1 | 32.94 | 32.67 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.1 | 28.47 | 31.6 |
Debt/Equity(x) | 0.19 | 0.24 | 0.3 | 0.23 | 0.02 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.4 | 1.23 | 1.2 | 1.39 | 2.15 | 2.28 | 2.05 | 1.91 | 2.21 | 2.96 |
Quick Ratio(x) | 1.36 | 0.91 | 1.1 | 1.33 | 2.12 | 2.13 | 1.94 | 1.73 | 2.06 | 2.76 |
Interest Cover(x) | 9.68 | 8.94 | 6.64 | 5.5 | 16.18 | 21.13 | 27.67 | 29.88 | 21.95 | 21.44 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Oct 2014 | Mar 2017 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 63.4 | 100 | 65.59 | 63.38 | 63.16 | 63.01 | 60.98 | 60.24 | 46.48 | 26.69 |
FII | 0 | 0 | 5.68 | 9.54 | 10.4 | 10.61 | 12.46 | 13.12 | 15.27 | 23.76 |
DII | 0 | 0 | 11.93 | 11.09 | 11.66 | 12.09 | 12.14 | 12.58 | 20.96 | 23.98 |
Public | 36.6 | 0 | 16.8 | 15.99 | 14.78 | 14.29 | 14.42 | 14.06 | 17.28 | 25.57 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Oct 2014 | Mar 2017 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 9.31 | 14.8 | 9.71 | 9.71 | 9.71 | 9.71 | 9.41 | 9.3 | 7.18 | 4.18 |
FII | 0 | 0 | 0.84 | 1.46 | 1.6 | 1.63 | 1.92 | 2.03 | 2.36 | 3.72 |
DII | 0 | 0 | 1.77 | 1.7 | 1.79 | 1.86 | 1.87 | 1.94 | 3.24 | 3.75 |
Public | 5.37 | 0 | 2.49 | 2.45 | 2.27 | 2.2 | 2.23 | 2.17 | 2.67 | 4 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 14.68 | 14.8 | 14.8 | 15.32 | 15.37 | 15.41 | 15.43 | 15.44 | 15.44 | 15.65 |
Pros
Cons
* 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.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
See More Unlisted Share Articles
You May Also Know About