Nifty
:
23618.00
Sensex
:
75200.85
-31.95 (-0.14%)
-114.19 (-0.15%)
Nifty
Sensex
:
:
23618.00
75200.85
-31.95 (-0.14%)
-114.19 (-0.15%)

Intellect Design Arena Ltd.

IT - Software Products

Rating :
42/99

BSE: 538835 | NSE: INTELLECT

NSE BSE
697.10
19-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  696
  •  723.3
  •  693
  •  691.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  819507
  •  582467144.9
  •  1255
  •  595.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,770.93
  • 28.29
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,279.92
  • 1.00%
  • 3.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.73%
  • 1.92%
  • 23.67%
  • FII
  • DII
  • Others
  • 25.57%
  • 6.60%
  • 12.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 10.79
  • 3.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.15
  • 8.29
  • 4.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.10
  • 4.84
  • 7.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.14
  • 32.80
  • 37.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.19
  • 4.91
  • 4.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.03
  • 19.14
  • 19.86

Earnings Forecasts:

(Updated: 16-05-2026)
Description
2024
2025
2026
2027
Adj EPS
26.29
35.03
44.43
64.37
P/E Ratio
26.52
19.90
15.69
10.83
Revenue
3003.7
3506.6
4003.95
4673.13
EBITDA
604.08
804.94
1003.26
1294.8
Net Income
365.9
499.1
639.44
900.8
ROA
13.3
14.5
P/B Ratio
3.14
2.69
2.37
2.00
ROE
12
14.06
15.3
17.2
FCFF
197.45
300.7
403.03
519
FCFF Yield
2.04
3.11
4.17
5.37
Net Debt
-1268.9
-1722.7
-2182.9
-2717.4
BVPS
222.04
259.52
293.99
347.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
847.02
725.91
16.68%
731.38
609.63
19.97%
758.09
558.13
35.83%
701.69
606.34
15.73%
Expenses
663.65
521.68
27.21%
631.13
490.87
28.57%
604.61
477.14
26.72%
558.34
485.63
14.97%
EBITDA
183.37
204.22
-10.21%
100.26
118.76
-15.58%
153.48
80.98
89.53%
143.35
120.71
18.76%
EBIDTM
21.65%
28.13%
13.71%
19.48%
20.25%
14.51%
20.43%
19.91%
Other Income
37.45
22.64
65.42%
21.60
15.17
42.39%
30.84
28.54
8.06%
32.68
16.55
97.46%
Interest
2.13
0.99
115.15%
1.44
1.02
41.18%
1.35
1.16
16.38%
1.39
1.01
37.62%
Depreciation
58.72
41.44
41.70%
53.22
39.64
34.26%
48.82
38.80
25.82%
48.14
36.53
31.78%
PBT
159.97
184.44
-13.27%
36.36
93.27
-61.02%
134.15
69.56
92.86%
126.50
99.71
26.87%
Tax
41.88
45.75
-8.46%
9.55
22.92
-58.33%
33.84
17.29
95.72%
31.54
23.33
35.19%
PAT
118.10
138.69
-14.85%
26.80
70.35
-61.90%
100.31
52.27
91.91%
94.95
76.38
24.31%
PATM
13.94%
19.11%
3.66%
11.54%
13.23%
9.36%
13.53%
12.60%
EPS
8.61
9.75
-11.69%
2.04
5.06
-59.68%
7.35
3.82
92.41%
6.80
5.43
25.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,038.18
2,500.00
2,506.44
2,231.25
1,878.19
1,497.46
1,346.88
1,449.57
1,087.29
913.58
810.66
Net Sales Growth
21.53%
-0.26%
12.33%
18.80%
25.43%
11.18%
-7.08%
33.32%
19.01%
12.70%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,038.18
2,500.00
2,506.44
2,231.25
1,878.19
1,497.46
1,346.88
1,449.57
1,087.29
913.58
810.66
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,457.73
1,965.94
1,964.20
1,792.78
1,403.14
1,138.84
1,271.42
1,317.48
1,012.18
936.98
846.94
Power & Fuel Cost
-
8.40
7.53
6.47
4.86
3.97
9.26
8.36
7.79
5.84
7.40
% Of Sales
-
0.34%
0.30%
0.29%
0.26%
0.27%
0.69%
0.58%
0.72%
0.64%
0.91%
Employee Cost
-
1,522.26
1,340.38
1,144.39
921.38
808.03
812.09
838.87
767.12
717.84
642.54
% Of Sales
-
60.89%
53.48%
51.29%
49.06%
53.96%
60.29%
57.87%
70.55%
78.57%
79.26%
Manufacturing Exp.
-
9.17
9.57
12.58
10.30
6.45
6.13
8.95
5.14
6.50
18.99
% Of Sales
-
0.37%
0.38%
0.56%
0.55%
0.43%
0.46%
0.62%
0.47%
0.71%
2.34%
General & Admin Exp.
-
161.10
160.83
156.08
104.12
79.33
154.11
186.17
136.14
145.68
117.92
% Of Sales
-
6.44%
6.42%
7.00%
5.54%
5.30%
11.44%
12.84%
12.52%
15.95%
14.55%
Selling & Distn. Exp.
-
46.52
60.85
46.07
40.78
10.74
32.49
30.50
26.39
24.80
18.77
% Of Sales
-
1.86%
2.43%
2.06%
2.17%
0.72%
2.41%
2.10%
2.43%
2.71%
2.32%
Miscellaneous Exp.
-
32.60
56.96
50.76
44.76
55.69
29.55
44.76
25.79
19.40
18.77
% Of Sales
-
1.30%
2.27%
2.27%
2.38%
3.72%
2.19%
3.09%
2.37%
2.12%
2.91%
EBITDA
580.46
534.06
542.24
438.47
475.05
358.62
75.46
132.09
75.11
-23.40
-36.28
EBITDA Margin
19.11%
21.36%
21.63%
19.65%
25.29%
23.95%
5.60%
9.11%
6.91%
-2.56%
-4.48%
Other Income
122.57
77.03
58.97
51.34
40.50
12.68
26.47
62.74
26.68
34.13
25.75
Interest
6.31
7.71
5.51
6.50
7.26
12.98
21.99
16.03
16.56
12.69
2.16
Depreciation
208.90
156.41
137.22
121.51
97.56
76.71
68.96
41.56
26.53
24.14
20.65
PBT
456.98
446.98
458.47
361.80
410.73
281.61
10.98
137.24
58.70
-26.11
-33.34
Tax
116.81
109.29
138.48
94.75
62.74
25.45
5.09
8.95
7.03
2.84
-9.06
Tax Rate
25.56%
24.45%
30.20%
26.19%
15.28%
9.04%
30.81%
6.52%
11.98%
-10.88%
27.17%
PAT
340.16
332.77
321.19
267.22
349.08
262.77
15.99
131.26
46.73
-22.39
-23.45
PAT before Minority Interest
342.34
334.42
322.71
268.59
350.44
264.64
17.65
131.26
56.71
-22.39
-23.45
Minority Interest
2.18
-1.65
-1.52
-1.37
-1.36
-1.87
-1.66
0.00
-9.98
0.00
0.00
PAT Margin
11.20%
13.31%
12.81%
11.98%
18.59%
17.55%
1.19%
9.06%
4.30%
-2.45%
-2.89%
PAT Growth
0.73%
3.61%
20.20%
-23.45%
32.85%
1,543.34%
-87.82%
180.89%
-
-
 
EPS
24.35
23.82
22.99
19.13
24.99
18.81
1.14
9.40
3.35
-1.60
-1.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,785.83
2,438.85
2,057.70
1,808.75
1,392.84
1,045.01
1,019.73
801.92
598.34
611.32
Share Capital
69.43
68.41
67.86
67.28
66.49
66.17
65.89
62.76
50.87
50.39
Total Reserves
2,614.10
2,231.60
1,876.63
1,653.48
1,263.58
936.05
927.04
710.24
524.82
542.46
Non-Current Liabilities
75.25
51.99
-14.75
-51.00
-52.20
37.93
21.95
75.01
45.12
-9.07
Secured Loans
0.00
0.00
0.00
0.00
7.56
34.71
63.55
90.50
56.33
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.24
Current Liabilities
950.52
875.07
800.34
763.64
610.78
730.27
536.47
458.67
529.51
397.90
Trade Payables
211.23
267.04
268.67
256.76
166.12
207.97
166.41
116.59
99.43
110.55
Other Current Liabilities
544.69
452.26
412.09
423.51
334.55
292.94
290.19
271.75
224.64
244.90
Short Term Borrowings
0.00
0.01
0.00
0.84
43.44
185.84
37.18
38.20
176.04
22.91
Short Term Provisions
194.60
155.76
119.59
82.53
66.67
43.52
42.69
32.13
29.40
19.55
Total Liabilities
3,842.62
3,378.20
2,854.20
2,534.28
1,963.41
1,825.01
1,587.19
1,345.58
1,172.97
1,000.15
Net Block
724.43
554.67
492.64
433.07
396.51
368.07
334.09
273.99
277.76
258.42
Gross Block
1,607.27
1,276.50
1,111.83
944.23
829.74
730.32
632.44
543.60
528.27
491.29
Accumulated Depreciation
882.83
721.82
619.19
511.16
433.23
362.26
298.35
269.62
250.50
232.87
Non Current Assets
1,864.80
1,594.89
1,452.42
1,119.32
918.27
873.54
761.75
648.01
548.56
454.08
Capital Work in Progress
307.20
373.90
370.17
344.10
349.16
311.52
227.65
196.26
138.29
65.53
Non Current Investment
335.13
337.47
335.06
167.29
49.95
60.27
52.45
48.64
43.91
47.21
Long Term Loans & Adv.
285.92
140.09
110.75
92.44
72.27
75.97
94.98
102.34
75.97
59.76
Other Non Current Assets
209.57
185.68
142.03
80.46
50.37
57.71
52.58
26.78
12.63
23.16
Current Assets
1,977.84
1,783.31
1,401.80
1,414.96
1,045.14
951.48
825.45
697.58
624.41
546.07
Current Investments
203.29
111.82
30.32
248.94
96.29
16.57
15.61
20.65
21.64
30.07
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
448.53
554.29
415.75
257.19
186.75
284.71
202.73
241.17
204.84
151.08
Cash & Bank
327.52
204.32
97.10
158.75
152.75
106.29
81.87
140.23
116.08
53.92
Other Current Assets
998.50
881.00
821.87
716.17
609.35
543.91
525.24
295.53
281.85
311.00
Short Term Loans & Adv.
35.84
31.87
36.76
33.91
33.19
39.37
31.91
20.60
20.94
80.35
Net Current Assets
1,027.31
908.24
601.46
651.32
434.36
221.21
288.98
238.90
94.90
148.17
Total Assets
3,842.64
3,378.20
2,854.22
2,534.28
1,963.41
1,825.02
1,587.20
1,345.59
1,172.97
1,000.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
431.36
410.15
174.39
452.94
463.32
43.57
-50.34
49.46
-64.95
-100.61
PBT
443.71
461.18
363.35
413.18
290.09
17.19
140.21
63.74
-19.55
-32.51
Adjustment
179.95
180.68
178.83
149.31
147.92
99.56
19.84
33.44
20.14
31.75
Changes in Working Capital
-93.50
-130.44
-295.92
-94.36
78.01
-80.29
-177.54
-19.26
-50.75
-79.96
Cash after chg. in Working capital
530.16
511.43
246.26
468.13
516.01
36.46
-17.49
77.92
-50.16
-80.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-98.80
-101.28
-71.87
-15.20
-52.69
7.11
-32.86
-28.45
-14.79
-19.89
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-244.65
-254.73
-177.39
-399.14
-190.48
-99.88
1.10
-149.49
-108.87
31.09
Net Fixed Assets
-165.46
-94.81
-144.04
-83.23
-61.95
-105.91
-112.98
-82.54
-62.80
-55.41
Net Investments
-102.39
-83.64
52.62
-305.96
-79.94
14.48
73.23
-6.58
15.81
86.88
Others
23.20
-76.28
-85.97
-9.95
-48.59
-8.45
40.85
-60.37
-61.88
-0.38
Cash from Financing Activity
-63.31
-49.03
-49.54
-52.10
-225.34
80.10
62.97
142.51
145.97
16.43
Net Cash Inflow / Outflow
123.41
106.39
-52.54
1.69
47.50
23.79
13.73
42.48
-27.85
-53.09
Opening Cash & Equivalents
199.81
93.89
146.18
144.74
99.72
75.29
61.47
23.03
44.83
98.39
Closing Cash & Equivalent
323.90
199.81
93.89
146.18
144.74
99.72
75.29
61.47
23.03
44.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
193.27
168.10
143.27
127.89
100.02
75.73
75.35
61.58
53.02
55.11
ROA
9.26%
10.36%
9.97%
15.58%
13.52%
0.67%
8.75%
4.10%
-2.66%
-2.51%
ROE
13.42%
15.21%
14.66%
22.97%
21.97%
1.15%
14.53%
7.66%
-4.95%
-4.01%
ROCE
17.28%
20.76%
19.13%
25.85%
21.46%
3.14%
14.50%
8.40%
-1.83%
-4.94%
Fixed Asset Turnover
1.73
2.10
2.17
2.12
1.92
1.98
2.47
2.03
1.79
1.77
Receivable days
73.21
70.63
55.04
43.14
57.46
66.05
55.89
74.86
71.10
71.63
Inventory Days
0.00
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
0.00
0.00
73.30
55.47
47.21
49.06
63.49
Cash Conversion Cycle
73.21
70.63
55.04
43.14
57.46
-7.26
0.42
27.65
22.04
8.14
Total Debt/Equity
0.00
0.00
0.00
0.00
0.04
0.26
0.13
0.21
0.40
0.04
Interest Cover
58.59
84.65
56.88
57.94
22.69
1.75
9.56
4.55
-1.06
-14.43

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Intellect Design Arena partners with AU Small Finance Bank
    19th May 2026, 11:40 AM

    Under this collaboration, AU SFB is adopting the company’s Purple Fabric platform

    Read More
  • Mainstreet Credit Union selects Intellect’s eMACH.ai Digital Engagement Platform
    11th May 2026, 15:19 PM

    The platform will be available to Mainstreet as a multi-tenant SaaS solution

    Read More
  • Intellect Design - Quarterly Results
    9th May 2026, 00:00 AM

    Read More
  • Intellect inks pact with Ayeyarwady Farmers Development Bank Public Company
    24th Apr 2026, 16:44 PM

    ACE Data Systems will be the local implementation and support partner, ensuring a strong regional presence and execution in collaboration with Intellect

    Read More
  • Intellect partners with Khalsa Credit Union to transform digital banking ecosystem
    21st Apr 2026, 15:08 PM

    This transformation will modernize KCU’s digital capabilities, enabling a unified experience across mobile and online channels

    Read More
  • Intellect Design Arena launches eMACH.ai Islamic Banking
    15th Apr 2026, 14:50 PM

    This comprehensive suite is AAOIFI-compliant and purpose built to help banks scale while complying effectively with evolving Shariah regulations

    Read More
  • Intellect Design Arena to transform BVCU’s lending capability
    19th Mar 2026, 13:15 PM

    By implementing Intellect’s eMACH.ai Lending loan origination capability, BVCU replaces manual workflows with an automated credit evaluation

    Read More
  • Intellect Design Arena gets nod to enter into joint venture arrangement with Fintel PLC (UK)
    16th Mar 2026, 15:14 PM

    The Board of Directors of the company at its meeting held on March 16, 2026 has approved the same

    Read More
  • Parama Credit Union selects Intellect’s eMACH.ai digital engagement platform
    9th Mar 2026, 17:27 PM

    This collaboration equips Parama’s 6,500 members with a modern and highly personalized digital banking experience

    Read More
  • Intellect Design Arena, IDCUBE launch Purple Fabric-powered Enterprise Security TeamSpace
    23rd Feb 2026, 16:00 PM

    The solution enables organisations to convert fragmented access, visitor, and occupancy signals into measurable business impact

    Read More
  • Intellect Design Arena launches Tech Services TeamSpace
    21st Feb 2026, 18:00 PM

    Tech Services TeamSpace integrates specialised AI agents across every critical stage of the Tech Services lifecycle, creating an intelligence-dense operating model

    Read More
  • Intellect Design Arena launches Academic TeamSpace
    20th Feb 2026, 15:28 PM

    As part of the initiative, Intellect signed a MoU with 6 leading institutes

    Read More
  • Arab National Bank implements Intellect’s eMACH.ai Digital Transaction Banking solution
    19th Feb 2026, 15:08 PM

    ANB is committed to driving digital transformation in Saudi Arabia's wholesale banking sector

    Read More
  • Intellect Design launches eMACH.ai AI-First banking
    19th Feb 2026, 10:52 AM

    The AI-First Banking ecosystem empowers banks to make banking invisible, intelligent, and inseparable from their daily life

    Read More
  • Intellect Design Arena, Adrenalin launch Purple Fabric-powered HR TeamSpace
    17th Feb 2026, 12:50 PM

    The launch extends Intellect’s Purple Fabric ‘Enterprise AI on Tap’ model, priced at Rs 99,500 per month for up to 50 users

    Read More
  • Intellect Design Arena enters into partnership with DUCA
    9th Feb 2026, 14:11 PM

    This digital upgrade replaces DUCA’s legacy infrastructure with a seamless, unified experience across mobile and online channels

    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.