Nifty
:
22368.00
Sensex
:
73738.45
31.60 (0.14%)
650.12 (0.89%)
Nifty
Sensex
:
:
22368.00
73738.45
31.60 (0.14%)
650.12 (0.89%)

Intellect Design Arena Ltd.

IT - Software Products

Rating :
69/99

BSE: 538835 | NSE: INTELLECT

NSE BSE
994.50
23-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1006.40
  •  1011.00
  •  992.00
  •  998.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  137510
  •  1374.06
  •  1199.00
  •  424.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,605.79
  • 40.29
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,499.06
  • 0.25%
  • 5.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.35%
  • 2.92%
  • 28.77%
  • FII
  • DII
  • Others
  • 27.85%
  • 3.07%
  • 7.04%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.01
  • 14.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.12
  • 4.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.81
  • 1.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.53
  • 31.39
  • 30.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 4.15
  • 5.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 73.82
  • 18.33
  • 18.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
634.35
546.92
15.99%
619.05
527.54
17.35%
639.38
541.30
18.12%
615.50
509.41
20.83%
Expenses
503.42
450.24
11.81%
497.18
443.57
12.09%
491.74
424.30
15.89%
478.90
388.79
23.18%
EBITDA
130.93
96.68
35.43%
121.86
83.97
45.12%
147.64
117.00
26.19%
136.60
120.62
13.25%
EBIDTM
20.64%
17.68%
19.69%
15.92%
23.09%
21.61%
22.19%
23.68%
Other Income
19.83
20.18
-1.73%
12.64
10.89
16.07%
11.96
9.76
22.54%
11.42
13.28
-14.01%
Interest
0.65
0.90
-27.78%
0.77
0.80
-3.75%
0.51
1.27
-59.84%
0.21
0.95
-77.89%
Depreciation
34.25
31.05
10.31%
33.73
29.45
14.53%
33.97
28.08
20.98%
32.93
26.50
24.26%
PBT
115.86
84.90
36.47%
100.00
64.61
54.77%
125.11
97.40
28.45%
114.88
106.45
7.92%
Tax
30.82
21.80
41.38%
25.68
16.16
58.91%
32.90
24.21
35.89%
32.58
24.14
34.96%
PAT
85.04
63.10
34.77%
74.32
48.45
53.40%
92.21
73.19
25.99%
82.30
82.31
-0.01%
PATM
13.41%
11.54%
12.01%
9.18%
14.42%
13.52%
13.37%
16.16%
EPS
6.17
4.58
34.72%
5.16
3.38
52.66%
6.87
5.09
34.97%
6.68
7.08
-5.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,508.28
2,231.25
1,878.19
1,497.46
1,346.88
1,449.57
1,087.29
913.58
810.66
608.75
Net Sales Growth
18.03%
18.80%
25.43%
11.18%
-7.08%
33.32%
19.01%
12.70%
33.17%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,508.27
2,231.25
1,878.19
1,497.46
1,346.88
1,449.57
1,087.29
913.58
810.66
608.75
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,971.24
1,792.78
1,403.14
1,138.84
1,271.42
1,317.48
1,012.18
936.98
846.94
688.60
Power & Fuel Cost
-
6.47
4.86
3.97
9.26
8.36
7.79
5.84
7.40
7.19
% Of Sales
-
0.29%
0.26%
0.27%
0.69%
0.58%
0.72%
0.64%
0.91%
1.18%
Employee Cost
-
1,144.39
921.38
808.03
812.09
838.87
767.12
717.84
642.54
531.23
% Of Sales
-
51.29%
49.06%
53.96%
60.29%
57.87%
70.55%
78.57%
79.26%
87.27%
Manufacturing Exp.
-
12.58
10.30
7.67
6.13
8.95
5.14
6.50
18.99
8.39
% Of Sales
-
0.56%
0.55%
0.51%
0.46%
0.62%
0.47%
0.71%
2.34%
1.38%
General & Admin Exp.
-
161.94
104.12
78.11
154.11
186.17
136.14
145.68
117.92
101.84
% Of Sales
-
7.26%
5.54%
5.22%
11.44%
12.84%
12.52%
15.95%
14.55%
16.73%
Selling & Distn. Exp.
-
40.21
40.78
10.74
32.49
30.50
26.39
24.80
18.77
14.37
% Of Sales
-
1.80%
2.17%
0.72%
2.41%
2.10%
2.43%
2.71%
2.32%
2.36%
Miscellaneous Exp.
-
44.76
44.76
55.69
29.55
44.76
25.79
19.40
23.58
12.46
% Of Sales
-
2.01%
2.38%
3.72%
2.19%
3.09%
2.37%
2.12%
2.91%
2.05%
EBITDA
537.03
438.47
475.05
358.62
75.46
132.09
75.11
-23.40
-36.28
-79.85
EBITDA Margin
21.41%
19.65%
25.29%
23.95%
5.60%
9.11%
6.91%
-2.56%
-4.48%
-13.12%
Other Income
55.85
51.34
40.50
12.68
26.47
62.74
26.68
34.13
25.75
27.53
Interest
2.14
6.50
7.26
12.98
21.99
16.03
16.56
12.69
2.16
1.26
Depreciation
134.88
121.51
97.56
76.71
68.96
41.56
26.53
24.14
20.65
19.01
PBT
455.85
361.80
410.73
281.61
10.98
137.24
58.70
-26.11
-33.34
-72.60
Tax
121.98
94.75
62.74
25.45
5.09
8.95
7.03
2.84
-9.06
1.76
Tax Rate
26.76%
26.19%
15.28%
9.04%
30.81%
6.52%
11.98%
-10.88%
27.17%
-2.14%
PAT
333.87
267.22
349.08
254.29
9.78
128.29
41.69
-28.95
-24.28
-84.13
PAT before Minority Interest
332.27
268.59
350.44
256.16
11.44
128.29
51.67
-28.95
-24.28
-84.12
Minority Interest
-1.60
-1.37
-1.36
-1.87
-1.66
0.00
-9.98
0.00
0.00
-0.01
PAT Margin
13.31%
11.98%
18.59%
16.98%
0.73%
8.85%
3.83%
-3.17%
-3.00%
-13.82%
PAT Growth
25.02%
-23.45%
37.28%
2,500.10%
-92.38%
207.72%
-
-
-
 
EPS
24.41
19.53
25.52
18.59
0.71
9.38
3.05
-2.12
-1.77
-6.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,057.70
1,808.75
1,392.84
1,045.01
1,019.73
801.92
598.34
611.32
619.20
Share Capital
67.86
67.28
66.49
66.17
65.89
62.76
50.87
50.39
50.10
Total Reserves
1,876.63
1,653.48
1,263.58
936.05
927.04
710.24
524.82
542.46
569.11
Non-Current Liabilities
-14.75
-51.00
-52.20
37.93
21.95
75.01
45.12
-9.07
6.32
Secured Loans
0.00
0.00
7.56
34.71
63.55
90.50
56.33
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.24
1.19
Current Liabilities
800.34
763.64
610.78
730.27
536.47
458.67
529.51
397.90
305.19
Trade Payables
274.67
256.76
166.12
207.97
166.41
116.59
99.43
110.55
136.36
Other Current Liabilities
412.09
423.51
334.55
292.94
290.19
271.75
224.64
244.90
145.06
Short Term Borrowings
0.00
0.84
43.44
185.84
37.18
38.20
176.04
22.91
7.71
Short Term Provisions
113.59
82.53
66.67
43.52
42.69
32.13
29.40
19.55
16.07
Total Liabilities
2,854.20
2,534.28
1,963.41
1,825.01
1,587.19
1,345.58
1,172.97
1,000.15
930.73
Net Block
492.64
433.07
396.51
368.07
334.09
273.99
277.76
258.42
212.70
Gross Block
1,111.83
944.23
829.74
730.32
632.44
543.60
528.27
491.29
422.68
Accumulated Depreciation
619.19
511.16
433.23
362.26
298.35
269.62
250.50
232.87
209.98
Non Current Assets
1,452.42
1,119.32
918.27
873.54
761.75
648.01
548.56
454.08
362.59
Capital Work in Progress
370.17
344.10
349.16
311.52
227.65
196.26
138.29
65.53
54.09
Non Current Investment
335.06
167.29
49.95
60.27
52.45
48.64
43.91
47.21
28.01
Long Term Loans & Adv.
110.75
92.44
72.27
75.97
94.98
102.34
71.29
59.76
50.51
Other Non Current Assets
142.03
80.46
50.37
57.71
52.58
26.78
17.32
23.16
17.28
Current Assets
1,401.80
1,414.96
1,045.14
951.48
825.45
697.58
624.41
546.07
568.14
Current Investments
30.32
248.94
96.29
16.57
15.61
20.65
21.64
30.07
151.42
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
415.75
257.19
186.75
284.71
202.73
241.17
204.84
151.08
167.08
Cash & Bank
97.10
158.75
152.75
106.29
81.87
140.23
116.08
53.92
106.22
Other Current Assets
858.63
716.17
576.16
528.88
525.25
295.52
281.86
311.00
143.43
Short Term Loans & Adv.
36.76
33.91
33.19
15.03
20.03
18.68
17.69
75.02
24.27
Net Current Assets
601.46
651.32
434.36
221.21
288.98
238.90
94.90
148.17
262.95
Total Assets
2,854.22
2,534.28
1,963.41
1,825.02
1,587.20
1,345.59
1,172.97
1,000.15
930.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
174.39
452.94
463.32
43.57
-50.34
49.46
-64.95
-100.61
-17.55
PBT
363.35
413.18
290.09
17.19
140.21
63.74
-19.55
-32.51
-82.37
Adjustment
178.83
149.31
147.92
99.56
19.84
33.44
20.14
31.75
-0.80
Changes in Working Capital
-295.92
-94.36
78.01
-80.29
-177.54
-19.26
-50.75
-79.96
86.21
Cash after chg. in Working capital
246.26
468.13
516.01
36.46
-17.49
77.92
-50.16
-80.73
3.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-71.87
-15.20
-52.69
7.11
-32.86
-28.45
-14.79
-19.89
-20.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-177.39
-399.14
-190.48
-99.88
1.10
-149.49
-108.87
31.09
85.16
Net Fixed Assets
-144.04
-83.23
-61.95
-105.91
-112.98
-82.54
-62.80
-55.41
Net Investments
52.62
-305.96
-79.94
14.48
73.23
-6.58
15.81
86.88
Others
-85.97
-9.95
-48.59
-8.45
40.85
-60.37
-61.88
-0.38
Cash from Financing Activity
-49.54
-52.10
-225.34
80.10
62.97
142.51
145.97
16.43
-8.49
Net Cash Inflow / Outflow
-52.54
1.69
47.50
23.79
13.73
42.48
-27.85
-53.09
59.11
Opening Cash & Equivalents
146.18
144.74
99.72
75.29
61.47
23.03
44.83
98.39
0.00
Closing Cash & Equivalent
93.89
146.18
144.74
99.72
75.29
61.47
23.03
44.83
106.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
143.27
127.89
100.02
75.73
75.35
61.58
53.02
55.11
57.90
ROA
9.97%
15.58%
13.52%
0.67%
8.75%
4.10%
-2.66%
-2.51%
-9.04%
ROE
14.66%
22.97%
21.97%
1.15%
14.53%
7.66%
-4.95%
-4.01%
-13.59%
ROCE
19.13%
25.85%
21.46%
3.14%
14.50%
8.40%
-1.83%
-4.94%
-12.94%
Fixed Asset Turnover
2.17
2.12
1.92
1.98
2.47
2.03
1.79
1.77
1.44
Receivable days
55.04
43.14
57.46
66.05
55.89
74.86
71.10
71.63
100.18
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
73.30
55.47
47.21
49.06
63.49
85.68
Cash Conversion Cycle
55.04
43.14
57.46
-7.26
0.42
27.65
22.04
8.14
14.50
Total Debt/Equity
0.00
0.00
0.04
0.26
0.13
0.21
0.40
0.04
0.01
Interest Cover
56.88
57.94
22.69
1.75
9.56
4.55
-1.06
-14.43
-64.23

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Intellect Design Arena’s arm expands partnership with NBK
    16th Apr 2024, 12:12 PM

    With iGTB’s Digital Transaction Banking, NBK is modernising and enhancing its online corporate banking platform

    Read More
  • Intellect Design Arena’s arm deploys CTX Platform for Societe Generale in France
    26th Feb 2024, 16:20 PM

    This successful deployment strengthens iGTB's position as the leading provider of Liquidity Management and Cash Pooling, and Transaction Banking solutions globally

    Read More
  • Intellect Design Arena launches first principles technology suite in Middle East, Africa
    23rd Feb 2024, 14:30 PM

    eMACH.ai is the most comprehensive ‘First Principles’ Technology addressing the current and future needs of any Financial institution

    Read More
  • Intellect Design Arena’s arm partners with NCSL
    5th Feb 2024, 14:55 PM

    NCSL would leverage iGCB’s core banking system

    Read More
  • Intellect Design - Quarterly Results
    25th Jan 2024, 15:48 PM

    Read More
  • Intellect Design Arena’s arm partners with Credit Agricole CIB
    23rd Jan 2024, 11:18 AM

    This strategic partnership will help transform the Bank's cash management and cash pooling business operations

    Read More
  • Intellect Design Arena inaugurates AI-led innovation center in GIFT CITY
    18th Jan 2024, 15:41 PM

    The centre will connect fintech research engineers with 8 global hub cities of New York, London, Frankfurt, Toronto, Singapore, Melbourne, Chennai and Mumbai

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.