Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

IT - Software Products

Rating :
67/99

BSE: 538835 | NSE: INTELLECT

1085.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1097.40
  •  1103.30
  •  1081.30
  •  1097.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  93725
  •  1019.03
  •  1199.00
  •  572.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,684.39
  • 45.72
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,480.08
  • 0.33%
  • 6.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.26%
  • 1.93%
  • 27.89%
  • FII
  • DII
  • Others
  • 27.53%
  • 4.55%
  • 7.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.20
  • 13.23
  • 10.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 48.35
  • 2.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 101.04
  • -2.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.28
  • 32.15
  • 30.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.72
  • 4.28
  • 4.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 71.75
  • 18.57
  • 18.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
613.67
615.50
-0.30%
634.35
546.92
15.99%
619.05
527.54
17.35%
639.38
541.30
18.12%
Expenses
477.22
478.90
-0.35%
503.42
450.24
11.81%
497.18
443.57
12.09%
491.74
424.30
15.89%
EBITDA
136.45
136.60
-0.11%
130.93
96.68
35.43%
121.86
83.97
45.12%
147.64
117.00
26.19%
EBIDTM
22.23%
22.19%
20.64%
17.68%
19.69%
15.92%
23.09%
21.61%
Other Income
17.00
11.42
48.86%
19.83
20.18
-1.73%
12.64
10.89
16.07%
11.96
9.76
22.54%
Interest
0.70
0.21
233.33%
0.65
0.90
-27.78%
0.77
0.80
-3.75%
0.51
1.27
-59.84%
Depreciation
35.27
32.93
7.11%
34.25
31.05
10.31%
33.73
29.45
14.53%
33.97
28.08
20.98%
PBT
117.49
114.88
2.27%
115.86
84.90
36.47%
100.00
64.61
54.77%
125.11
97.40
28.45%
Tax
49.07
32.58
50.61%
30.82
21.80
41.38%
25.68
16.16
58.91%
32.90
24.21
35.89%
PAT
68.42
82.30
-16.87%
85.04
63.10
34.77%
74.32
48.45
53.40%
92.21
73.19
25.99%
PATM
11.15%
13.37%
13.41%
11.54%
12.01%
9.18%
14.42%
13.52%
EPS
5.33
6.68
-20.21%
6.17
4.58
34.72%
5.16
3.38
52.66%
6.87
5.09
34.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
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
608.75
Net Sales Growth
-
12.33%
18.80%
25.43%
11.18%
-7.08%
33.32%
19.01%
12.70%
33.17%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
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
608.75
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
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
688.60
Power & Fuel Cost
-
7.53
6.47
4.86
3.97
9.26
8.36
7.79
5.84
7.40
7.19
% Of Sales
-
0.30%
0.29%
0.26%
0.27%
0.69%
0.58%
0.72%
0.64%
0.91%
1.18%
Employee Cost
-
1,340.38
1,144.39
921.38
808.03
812.09
838.87
767.12
717.84
642.54
531.23
% Of Sales
-
53.48%
51.29%
49.06%
53.96%
60.29%
57.87%
70.55%
78.57%
79.26%
87.27%
Manufacturing Exp.
-
9.57
12.58
10.30
7.67
6.13
8.95
5.14
6.50
18.99
8.39
% Of Sales
-
0.38%
0.56%
0.55%
0.51%
0.46%
0.62%
0.47%
0.71%
2.34%
1.38%
General & Admin Exp.
-
160.83
156.08
104.12
78.11
154.11
186.17
136.14
145.68
117.92
101.84
% Of Sales
-
6.42%
7.00%
5.54%
5.22%
11.44%
12.84%
12.52%
15.95%
14.55%
16.73%
Selling & Distn. Exp.
-
60.85
46.07
40.78
10.74
32.49
30.50
26.39
24.80
18.77
14.37
% Of Sales
-
2.43%
2.06%
2.17%
0.72%
2.41%
2.10%
2.43%
2.71%
2.32%
2.36%
Miscellaneous Exp.
-
56.96
50.76
44.76
55.69
29.55
44.76
25.79
19.40
23.58
14.37
% Of Sales
-
2.27%
2.27%
2.38%
3.72%
2.19%
3.09%
2.37%
2.12%
2.91%
2.05%
EBITDA
-
542.24
438.47
475.05
358.62
75.46
132.09
75.11
-23.40
-36.28
-79.85
EBITDA Margin
-
21.63%
19.65%
25.29%
23.95%
5.60%
9.11%
6.91%
-2.56%
-4.48%
-13.12%
Other Income
-
58.97
51.34
40.50
12.68
26.47
62.74
26.68
34.13
25.75
27.53
Interest
-
5.51
6.50
7.26
12.98
21.99
16.03
16.56
12.69
2.16
1.26
Depreciation
-
137.22
121.51
97.56
76.71
68.96
41.56
26.53
24.14
20.65
19.01
PBT
-
458.47
361.80
410.73
281.61
10.98
137.24
58.70
-26.11
-33.34
-72.60
Tax
-
138.48
94.75
62.74
25.45
5.09
8.95
7.03
2.84
-9.06
1.76
Tax Rate
-
30.20%
26.19%
15.28%
9.04%
30.81%
6.52%
11.98%
-10.88%
27.17%
-2.14%
PAT
-
321.19
267.22
349.08
254.29
9.78
128.29
41.69
-28.95
-24.28
-84.13
PAT before Minority Interest
-
322.71
268.59
350.44
256.16
11.44
128.29
51.67
-28.95
-24.28
-84.12
Minority Interest
-
-1.52
-1.37
-1.36
-1.87
-1.66
0.00
-9.98
0.00
0.00
-0.01
PAT Margin
-
12.81%
11.98%
18.59%
16.98%
0.73%
8.85%
3.83%
-3.17%
-3.00%
-13.82%
PAT Growth
-
20.20%
-23.45%
37.28%
2,500.10%
-92.38%
207.72%
-
-
-
 
EPS
-
23.41
19.48
25.44
18.53
0.71
9.35
3.04
-2.11
-1.77
-6.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,438.85
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
68.41
67.86
67.28
66.49
66.17
65.89
62.76
50.87
50.39
50.10
Total Reserves
2,231.60
1,876.63
1,653.48
1,263.58
936.05
927.04
710.24
524.82
542.46
569.11
Non-Current Liabilities
51.99
-14.75
-51.00
-52.20
37.93
21.95
75.01
45.12
-9.07
6.32
Secured Loans
0.00
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
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.24
1.19
Current Liabilities
875.07
800.34
763.64
610.78
730.27
536.47
458.67
529.51
397.90
305.19
Trade Payables
267.04
268.67
256.76
166.12
207.97
166.41
116.59
99.43
110.55
136.36
Other Current Liabilities
452.26
412.09
423.51
334.55
292.94
290.19
271.75
224.64
244.90
145.06
Short Term Borrowings
0.01
0.00
0.84
43.44
185.84
37.18
38.20
176.04
22.91
7.71
Short Term Provisions
155.76
119.59
82.53
66.67
43.52
42.69
32.13
29.40
19.55
16.07
Total Liabilities
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
930.73
Net Block
554.67
492.64
433.07
396.51
368.07
334.09
273.99
277.76
258.42
212.70
Gross Block
1,276.50
1,111.83
944.23
829.74
730.32
632.44
543.60
528.27
491.29
422.68
Accumulated Depreciation
721.82
619.19
511.16
433.23
362.26
298.35
269.62
250.50
232.87
209.98
Non Current Assets
1,594.89
1,452.42
1,119.32
918.27
873.54
761.75
648.01
548.56
454.08
362.59
Capital Work in Progress
373.90
370.17
344.10
349.16
311.52
227.65
196.26
138.29
65.53
54.09
Non Current Investment
337.47
335.06
167.29
49.95
60.27
52.45
48.64
43.91
47.21
28.01
Long Term Loans & Adv.
140.09
110.75
92.44
72.27
75.97
94.98
102.34
71.29
59.76
50.51
Other Non Current Assets
185.68
142.03
80.46
50.37
57.71
52.58
26.78
17.32
23.16
17.28
Current Assets
1,783.31
1,401.80
1,414.96
1,045.14
951.48
825.45
697.58
624.41
546.07
568.14
Current Investments
111.82
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
0.00
Sundry Debtors
554.29
415.75
257.19
186.75
284.71
202.73
241.17
204.84
151.08
167.08
Cash & Bank
204.32
97.10
158.75
152.75
106.29
81.87
140.23
116.08
53.92
106.22
Other Current Assets
912.87
821.87
716.17
576.16
543.91
525.25
295.52
281.86
311.00
143.43
Short Term Loans & Adv.
31.87
36.76
33.91
33.19
15.03
20.03
18.68
17.69
75.02
24.27
Net Current Assets
908.24
601.46
651.32
434.36
221.21
288.98
238.90
94.90
148.17
262.95
Total Assets
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
930.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
410.15
174.39
452.94
463.32
43.57
-50.34
49.46
-64.95
-100.61
-17.55
PBT
461.18
363.35
413.18
290.09
17.19
140.21
63.74
-19.55
-32.51
-82.37
Adjustment
180.68
178.83
149.31
147.92
99.56
19.84
33.44
20.14
31.75
-0.80
Changes in Working Capital
-130.44
-295.92
-94.36
78.01
-80.29
-177.54
-19.26
-50.75
-79.96
86.21
Cash after chg. in Working capital
511.43
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
0.00
Tax Paid
-101.28
-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
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
-254.73
-177.39
-399.14
-190.48
-99.88
1.10
-149.49
-108.87
31.09
85.16
Net Fixed Assets
-94.81
-144.04
-83.23
-61.95
-105.91
-112.98
-82.54
-62.80
-55.41
Net Investments
-83.64
52.62
-305.96
-79.94
14.48
73.23
-6.58
15.81
86.88
Others
-76.28
-85.97
-9.95
-48.59
-8.45
40.85
-60.37
-61.88
-0.38
Cash from Financing Activity
-49.03
-49.54
-52.10
-225.34
80.10
62.97
142.51
145.97
16.43
-8.49
Net Cash Inflow / Outflow
106.39
-52.54
1.69
47.50
23.79
13.73
42.48
-27.85
-53.09
59.11
Opening Cash & Equivalents
93.89
146.18
144.74
99.72
75.29
61.47
23.03
44.83
98.39
0.00
Closing Cash & Equivalent
199.81
93.89
146.18
144.74
99.72
75.29
61.47
23.03
44.83
106.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
168.10
143.27
127.89
100.02
75.73
75.35
61.58
53.02
55.11
57.90
ROA
10.36%
9.97%
15.58%
13.52%
0.67%
8.75%
4.10%
-2.66%
-2.51%
-9.04%
ROE
15.21%
14.66%
22.97%
21.97%
1.15%
14.53%
7.66%
-4.95%
-4.01%
-13.59%
ROCE
20.76%
19.13%
25.85%
21.46%
3.14%
14.50%
8.40%
-1.83%
-4.94%
-12.94%
Fixed Asset Turnover
2.10
2.17
2.12
1.92
1.98
2.47
2.03
1.79
1.77
1.44
Receivable days
70.63
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
0.00
Payable days
0.00
0.00
0.00
0.00
73.30
55.47
47.21
49.06
63.49
85.68
Cash Conversion Cycle
70.63
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
0.00
0.04
0.26
0.13
0.21
0.40
0.04
0.01
Interest Cover
84.65
56.88
57.94
22.69
1.75
9.56
4.55
-1.06
-14.43
-64.23

News Update:


  • Intellect Design Arena launches Government Procurement eXchange Platform composed with eMACH.ai
    4th Jul 2024, 11:44 AM

    With pre-built assets like 111 APIs and 17 microservices, iGPX drives significant value to clients by providing the ability to compose their own signature solution quickly

    Read More
  • Intellect Design Arena recognised as finalist of the 2024 Microsoft Financial Services Award Partner of the Year
    28th Jun 2024, 14:42 PM

    Intellect was recognised for providing outstanding solutions and services in the Financial Services Award

    Read More
  • Intellect Design Arena partners with Vancity
    25th Jun 2024, 10:42 AM

    This seven-year deal will see Vancity harnessing the company’s DEP for Retail & SME digital experience alongside CBX for Commercial digital experience

    Read More
  • Intellect Design Arena’s consumer banking unit launches eMACH.ai DEP
    5th Jun 2024, 16:59 PM

    The platform offers a single origination platform for Retail, SME & Corporates and can co-exist with the older version

    Read More
  • Intellect Design Arena launches two cutting-edge AI-powered platforms
    29th May 2024, 14:30 PM

    iCPX is the first-ever purpose-driven and open API-based source-to-pay platform aimed at reimagining the corporate procurement ecosystem

    Read More
  • Intellect Design Arena launches Canada eMACH.ai Cloud for Banks and Credit Unions
    28th May 2024, 14:00 PM

    This offering will allow institutions to achieve deposit growth, meet regulatory & industry compliance and also improve operational efficiency

    Read More
  • Intellect Design Arena launches Intellect Digital Core for Cooperative Banks
    22nd May 2024, 14:41 PM

    This comprehensive, enterprise-grade banking technology solution is composed of eMACH.ai

    Read More
  • Intellect Design - Quarterly Results
    9th May 2024, 16:11 PM

    Read More
  • 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

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.