Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

IT - Software

Rating :
58/99

BSE: 532341 | NSE: IZMO

69.00
-1.85 (-2.61%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  70.90
  •  72.30
  •  68.25
  •  70.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20919
  •  14.43
  •  119.80
  •  57.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 89.19
  • 15.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 97.68
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.61%
  • 7.52%
  • 50.24%
  • FII
  • DII
  • Others
  • 0.61%
  • 0.00%
  • 12.02%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 16.73
  • 13.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.74
  • -
  • 20.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.18
  • 57.71
  • 54.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 12.13
  • 14.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.34
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 6.79
  • 8.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
18.83
14.44
30.40%
17.74
14.71
20.60%
17.20
13.35
28.84%
16.64
14.71
13.12%
Expenses
14.70
12.30
19.51%
14.03
12.16
15.38%
12.61
9.06
39.18%
12.70
12.23
3.84%
EBITDA
4.13
2.14
92.99%
3.71
2.55
45.49%
4.58
4.29
6.76%
3.94
2.48
58.87%
EBIDTM
21.93%
14.82%
20.91%
17.33%
26.65%
32.11%
23.67%
16.87%
Other Income
1.09
1.95
-44.10%
0.75
1.15
-34.78%
0.85
1.06
-19.81%
1.12
1.35
-17.04%
Interest
0.51
0.32
59.38%
0.32
0.32
0.00%
0.28
0.77
-63.64%
0.26
0.13
100.00%
Depreciation
2.92
1.60
82.50%
2.42
1.55
56.13%
3.15
4.14
-23.91%
1.62
2.17
-25.35%
PBT
1.78
2.18
-18.35%
1.72
1.83
-6.01%
0.08
0.44
-81.82%
3.18
1.53
107.84%
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.99
-0.74
-
0.00
0.00
0.00
PAT
1.78
2.18
-18.35%
1.72
1.83
-6.01%
-0.90
1.18
-
3.18
1.53
107.84%
PATM
9.46%
15.08%
9.71%
12.44%
-5.25%
8.85%
19.09%
10.41%
EPS
1.38
1.70
-18.82%
1.34
1.43
-6.29%
-0.70
0.97
-
2.48
1.26
96.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
70.41
62.99
54.28
42.89
33.48
29.07
32.79
33.45
49.28
36.50
52.11
Net Sales Growth
23.07%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
-32.12%
35.01%
-29.96%
 
Cost Of Goods Sold
0.89
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
23.51
6.02
1.73
Gross Profit
69.52
62.98
54.27
42.89
33.45
29.08
32.81
33.43
25.76
30.47
50.38
GP Margin
98.74%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
52.27%
83.48%
96.68%
Total Expenditure
54.04
45.52
41.43
36.08
30.05
37.39
21.37
22.54
45.86
38.67
50.60
Power & Fuel Cost
-
0.37
0.41
0.46
0.36
0.57
0.72
0.26
0.32
0.35
0.37
% Of Sales
-
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
0.78%
0.65%
0.96%
0.71%
Employee Cost
-
28.86
21.45
18.93
17.43
21.00
11.59
12.66
13.42
17.68
22.99
% Of Sales
-
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
37.85%
27.23%
48.44%
44.12%
Manufacturing Exp.
-
1.57
0.70
0.15
0.14
0.11
0.67
0.69
0.12
0.02
0.11
% Of Sales
-
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
2.06%
0.24%
0.05%
0.21%
General & Admin Exp.
-
13.72
16.34
5.87
7.16
7.30
5.71
4.69
7.18
4.95
9.17
% Of Sales
-
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
14.02%
14.57%
13.56%
17.60%
Selling & Distn. Exp.
-
0.69
1.15
1.49
2.18
1.23
0.18
0.60
0.52
0.47
0.74
% Of Sales
-
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
1.79%
1.06%
1.29%
1.42%
Miscellaneous Exp.
-
0.28
1.36
1.60
1.55
5.42
0.04
0.56
0.75
9.12
0.74
% Of Sales
-
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
1.67%
1.52%
24.99%
29.67%
EBITDA
16.36
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
3.42
-2.17
1.51
EBITDA Margin
23.24%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
6.94%
-5.95%
2.90%
Other Income
3.81
5.07
4.25
8.32
8.10
37.04
16.36
2.63
2.55
7.08
8.24
Interest
1.37
1.34
1.26
1.90
2.39
2.10
1.56
2.90
0.64
0.69
0.94
Depreciation
10.11
12.26
11.93
12.19
13.20
25.82
16.62
8.71
4.20
2.86
2.69
PBT
6.76
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
1.12
1.36
6.13
Tax
0.99
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
0.04
0.31
-0.03
Tax Rate
14.64%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
3.57%
22.79%
-0.49%
PAT
5.78
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
6.16
PAT before Minority Interest
5.78
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
6.16
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.21%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
2.19%
2.88%
11.82%
PAT Growth
-13.99%
30.11%
185.28%
-
-
-90.94%
68.06%
276.85%
2.86%
-82.95%
 
Unadjusted EPS
4.50
6.27
3.83
1.35
-3.17
0.51
5.65
3.36
0.89
0.87
5.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
189.30
180.47
173.79
172.16
177.19
175.37
168.54
166.86
165.78
164.05
Share Capital
12.82
12.16
12.10
12.10
12.10
12.10
12.10
12.10
12.10
12.05
Total Reserves
175.24
167.84
161.69
160.06
165.09
163.28
156.44
152.37
151.29
150.40
Non-Current Liabilities
14.08
17.93
1.02
1.53
2.02
3.04
3.61
1.47
21.23
3.51
Secured Loans
13.19
16.99
0.00
0.00
0.43
1.33
2.08
0.00
21.32
3.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.39
1.11
0.86
0.71
0.52
0.46
0.54
0.59
0.00
0.00
Current Liabilities
22.57
18.11
42.17
42.62
28.55
30.39
40.43
43.53
20.76
16.27
Trade Payables
7.75
8.42
3.97
2.78
3.09
4.50
18.94
27.51
17.58
5.69
Other Current Liabilities
14.27
2.69
10.24
12.18
13.24
13.16
7.81
4.39
2.00
7.63
Short Term Borrowings
0.00
6.75
27.84
27.55
12.15
12.29
13.47
11.25
0.00
0.00
Short Term Provisions
0.55
0.25
0.11
0.11
0.06
0.44
0.21
0.38
1.18
2.95
Total Liabilities
225.95
216.51
216.98
216.31
207.76
208.80
212.58
211.86
207.77
183.83
Net Block
176.77
161.19
162.63
167.38
174.61
193.81
180.90
167.00
131.83
94.55
Gross Block
309.12
281.68
275.15
267.71
261.94
255.32
221.19
203.50
163.92
120.60
Accumulated Depreciation
132.35
120.49
112.52
100.33
87.33
61.50
40.29
36.51
32.09
26.05
Non Current Assets
185.66
173.99
177.88
180.88
177.50
196.64
183.60
169.58
131.56
92.10
Capital Work in Progress
1.99
5.26
2.29
0.90
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.20
3.09
0.20
1.20
1.01
1.01
0.81
0.81
-0.27
-2.45
Long Term Loans & Adv.
4.70
4.44
12.75
11.40
1.88
1.81
1.89
1.77
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
40.29
42.52
39.10
35.42
30.25
12.16
28.98
42.27
72.35
90.03
Current Investments
0.00
9.38
14.51
17.21
0.00
0.00
0.00
1.54
30.95
55.35
Inventories
0.01
0.01
0.02
0.01
0.04
0.03
0.01
0.04
1.99
6.46
Sundry Debtors
17.48
12.72
6.31
3.01
3.22
7.33
9.14
23.65
14.65
10.91
Cash & Bank
4.70
2.83
5.33
4.44
22.75
0.80
0.50
0.89
7.16
7.72
Other Current Assets
18.10
0.00
0.00
0.00
4.24
4.00
19.32
16.17
17.61
9.58
Short Term Loans & Adv.
18.10
17.57
12.92
10.74
4.24
3.93
19.27
15.95
15.41
8.47
Net Current Assets
17.72
24.40
-3.07
-7.20
1.70
-18.23
-11.45
-1.26
51.59
73.76
Total Assets
225.95
216.51
216.98
216.30
207.75
208.80
212.58
211.85
207.77
183.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 09
Cash From Operating Activity
23.38
9.07
11.33
0.75
29.31
0.00
0.00
0.00
0.00
PBT
7.27
4.00
1.02
-4.06
0.80
0.00
0.00
0.00
0.00
Adjustment
11.02
11.14
13.54
14.43
26.63
0.00
0.00
0.00
0.00
Changes in Working Capital
5.44
-5.85
-3.24
-9.61
2.02
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
23.73
9.28
11.33
0.75
29.44
0.00
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.35
-0.22
0.00
0.00
-0.14
0.00
0.00
0.00
0.00
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
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
0.00
0.00
0.00
Net Fixed Assets
-0.48
3.07
-2.25
-2.08
-20.06
0.12
0.10
-0.52
Net Investments
9.48
3.07
3.70
-18.21
0.00
0.00
-5.45
-13.53
Others
-21.95
-13.09
-10.02
4.02
15.57
-0.12
5.35
14.05
Cash from Financing Activity
-8.56
-4.62
-1.86
-2.79
-2.86
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
1.87
-2.51
0.89
-18.31
21.95
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
2.83
5.33
4.44
22.75
0.80
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
4.70
2.83
5.33
4.44
22.75
0.00
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
146.67
148.00
143.64
142.29
146.45
144.95
139.30
135.94
131.86
133.36
ROA
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
1.92%
0.51%
0.54%
3.25%
ROE
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
2.44%
0.67%
0.66%
3.79%
ROCE
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
3.98%
0.98%
1.17%
4.09%
Fixed Asset Turnover
0.21
0.19
0.16
0.13
0.11
0.14
0.16
0.27
0.26
0.54
Receivable days
87.50
63.99
39.68
33.98
66.22
91.67
178.88
141.82
127.83
81.76
Inventory Days
0.05
0.10
0.14
0.29
0.43
0.24
0.27
7.49
42.23
43.60
Payable days
65.93
61.89
36.24
31.41
28.02
138.72
352.43
189.96
148.04
51.34
Cash Conversion Cycle
21.61
2.20
3.58
2.86
38.63
-46.81
-173.28
-40.64
22.01
74.02
Total Debt/Equity
0.07
0.13
0.16
0.16
0.08
0.08
0.10
0.07
0.13
0.02
Interest Cover
6.25
4.09
1.54
-0.70
1.33
5.69
2.49
2.74
2.97
7.55

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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