Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Intellect Design Arena Ltd.

IT - Software Products

Rating :
62/99

BSE: 538835 | NSE: INTELLECT

NSE BSE
1127.20
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1144
  •  1144
  •  1112
  •  1139.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  141438
  •  159629756.6
  •  1255
  •  577.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,693.28
  • 47.16
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,365.76
  • 0.62%
  • 5.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.91%
  • 1.75%
  • 27.93%
  • FII
  • DII
  • Others
  • 24.86%
  • 7.74%
  • 7.81%

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
  • 5.53
  • 7.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.26
  • 32.93
  • 34.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.99
  • 4.83
  • 4.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.50
  • 19.55
  • 18.40

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
23.72
24.29
30.96
38.88
P/E Ratio
47.52
46.41
36.41
28.99
Revenue
2506
2500
2955
3404
EBITDA
544
531
677
805
Net Income
321
333
437
548
ROA
10.2
9.1
P/B Ratio
8.78
5.62
5.06
4.50
ROE
14.29
12.74
14.5
15.92
FCFF
269
298
298
384
FCFF Yield
1.82
2.01
2.01
2.59
Net Debt
-272
-459
-1408
-1773
BVPS
128.44
200.55
222.7
250.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
725.91
613.67
18.29%
609.63
634.35
-3.90%
558.13
619.05
-9.84%
606.34
639.38
-5.17%
Expenses
521.68
477.22
9.32%
490.87
503.42
-2.49%
477.14
497.18
-4.03%
485.63
491.74
-1.24%
EBITDA
204.22
136.45
49.67%
118.76
130.93
-9.30%
80.98
121.86
-33.55%
120.71
147.64
-18.24%
EBIDTM
28.13%
22.23%
19.48%
20.64%
14.51%
19.69%
19.91%
23.09%
Other Income
22.64
17.00
33.18%
15.17
19.83
-23.50%
28.54
12.64
125.79%
16.55
11.96
38.38%
Interest
0.99
0.70
41.43%
1.02
0.65
56.92%
1.16
0.77
50.65%
1.01
0.51
98.04%
Depreciation
41.44
35.27
17.49%
39.64
34.25
15.74%
38.80
33.73
15.03%
36.53
33.97
7.54%
PBT
184.44
117.49
56.98%
93.27
115.86
-19.50%
69.56
100.00
-30.44%
99.71
125.11
-20.30%
Tax
45.75
49.07
-6.77%
22.92
30.82
-25.63%
17.29
25.68
-32.67%
23.33
32.90
-29.09%
PAT
138.69
68.42
102.70%
70.35
85.04
-17.27%
52.27
74.32
-29.67%
76.38
92.21
-17.17%
PATM
19.11%
11.15%
11.54%
13.41%
9.36%
12.01%
12.60%
14.42%
EPS
9.75
5.33
82.93%
5.06
6.17
-17.99%
3.82
5.16
-25.97%
5.43
6.87
-20.96%

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
-
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
-
-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
Gross Profit
-
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%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
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
7.67
6.13
8.95
5.14
6.50
18.99
% Of Sales
-
0.37%
0.38%
0.56%
0.55%
0.51%
0.46%
0.62%
0.47%
0.71%
2.34%
General & Admin Exp.
-
161.10
160.83
156.08
104.12
78.11
154.11
186.17
136.14
145.68
117.92
% Of Sales
-
6.44%
6.42%
7.00%
5.54%
5.22%
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
-
534.06
542.24
438.47
475.05
358.62
75.46
132.09
75.11
-23.40
-36.28
EBITDA Margin
-
21.36%
21.63%
19.65%
25.29%
23.95%
5.60%
9.11%
6.91%
-2.56%
-4.48%
Other Income
-
77.03
58.97
51.34
40.50
12.68
26.47
62.74
26.68
34.13
25.75
Interest
-
7.71
5.51
6.50
7.26
12.98
21.99
16.03
16.56
12.69
2.16
Depreciation
-
156.41
137.22
121.51
97.56
76.71
68.96
41.56
26.53
24.14
20.65
PBT
-
446.98
458.47
361.80
410.73
281.61
10.98
137.24
58.70
-26.11
-33.34
Tax
-
109.29
138.48
94.75
62.74
25.45
5.09
8.95
7.03
2.84
-9.06
Tax Rate
-
24.45%
30.20%
26.19%
15.28%
9.04%
30.81%
6.52%
11.98%
-10.88%
27.17%
PAT
-
332.77
321.19
267.22
349.08
254.29
9.78
128.29
41.69
-28.95
-24.28
PAT before Minority Interest
-
334.42
322.71
268.59
350.44
256.16
11.44
128.29
51.67
-28.95
-24.28
Minority Interest
-
-1.65
-1.52
-1.37
-1.36
-1.87
-1.66
0.00
-9.98
0.00
0.00
PAT Margin
-
13.31%
12.81%
11.98%
18.59%
16.98%
0.73%
8.85%
3.83%
-3.17%
-3.00%
PAT Growth
-
3.61%
20.20%
-23.45%
37.28%
2,500.10%
-92.38%
207.72%
-
-
 
EPS
-
23.96
23.12
19.24
25.13
18.31
0.70
9.24
3.00
-2.08
-1.75

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
71.29
59.76
Other Non Current Assets
209.57
185.68
142.03
80.46
50.37
57.71
52.58
26.78
17.32
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
525.25
295.52
281.86
311.00
Short Term Loans & Adv.
35.84
31.87
36.76
33.91
33.19
15.03
20.03
18.68
17.69
75.02
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 launches PF Cloud
    26th Jun 2025, 16:00 PM

    Hosted within GIFT City’s IFSC, PF Cloud is a sovereign, cloud-native infrastructure designed for secure and compliant AI innovation

    Read More
  • Intellect Design Arena’s business unit implements debt management solution at First Abu Dhabi Bank
    16th Jun 2025, 15:28 PM

    The initiative marks a pivotal step in FAB's credit strategy to enhance operational efficiency and customer experience

    Read More
  • Intellect Design Arena secures multi country large deal with leading South African bank
    5th Jun 2025, 15:30 PM

    The bank will implement company's revolutionary eMACH.ai Digital Engagement Platform (DEP) across nine countries

    Read More
  • Intellect Design Arena secures multi-year, multi-million-dollar deal with UK-based global bank
    21st Apr 2025, 12:59 PM

    The company will leverage its eMACH.ai Wholesale Banking platform to accelerate the banks international wholesale banking expansion, enabling a seamless, future-ready corporate banking experience

    Read More
  • Intellect Design Arena’s Insurtech business unit launches Magic Placement
    17th Apr 2025, 15:29 PM

    This results in operational bottlenecks, missed revenue opportunities, and increased E&O exposure for insureds and distributors

    Read More
  • Intellect Design Arena’s business unit inks pact with EMIL
    15th Apr 2025, 14:50 PM

    The partnership aims to redefine procurement operations with eMACH.ai CPX, the world’s most advanced open API-based Source-to-Pay 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.