Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

IT - Software

Rating :
65/99

BSE: 538835 | NSE: INTELLECT

191.65
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  188.05
  •  195.40
  •  186.25
  •  187.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  257611
  •  494.68
  •  291.80
  •  151.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,538.97
  • 27.84
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,590.37
  • N/A
  • 2.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.41%
  • 3.18%
  • 35.29%
  • FII
  • DII
  • Others
  • 0.51%
  • 4.58%
  • 25.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.95
  • 16.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.68
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 106.11
  • 138.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
342.79
298.85
14.70%
395.62
306.97
28.88%
374.72
270.68
38.44%
380.37
268.48
41.68%
Expenses
331.13
286.65
15.52%
348.50
281.58
23.77%
350.78
258.20
35.86%
342.11
250.11
36.78%
EBITDA
11.67
12.20
-4.34%
47.12
25.39
85.58%
23.95
12.47
92.06%
38.26
18.37
108.27%
EBIDTM
3.40%
4.08%
11.91%
8.27%
6.39%
4.61%
10.06%
6.84%
Other Income
9.77
42.59
-77.06%
5.66
8.55
-33.80%
4.89
8.38
-41.65%
15.56
6.76
130.18%
Interest
3.94
3.08
27.92%
2.71
2.62
3.44%
2.25
3.09
-27.18%
3.41
3.94
-13.45%
Depreciation
16.54
8.43
96.20%
11.47
8.20
39.88%
10.93
6.52
67.64%
10.73
5.93
80.94%
PBT
6.49
43.29
-85.01%
38.61
23.13
66.93%
15.67
11.25
39.29%
39.68
15.26
160.03%
Tax
0.27
-0.51
-
1.74
0.46
278.26%
1.96
1.10
78.18%
5.77
1.84
213.59%
PAT
6.22
43.80
-85.80%
36.87
22.68
62.57%
13.71
10.14
35.21%
33.91
13.42
152.68%
PATM
1.81%
14.66%
9.32%
7.39%
3.66%
3.75%
8.92%
5.00%
EPS
0.26
3.46
-92.49%
3.26
2.06
58.25%
1.02
0.97
5.15%
2.40
0.64
275.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,493.50
1,449.57
1,087.29
913.58
810.66
608.75
Net Sales Growth
30.44%
33.32%
19.01%
12.70%
33.17%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,493.51
1,449.57
1,087.29
913.58
810.66
608.75
GP Margin
100.00%
100%
100%
100%
100%
100%
Total Expenditure
1,372.52
1,317.48
1,012.18
936.98
846.94
688.60
Power & Fuel Cost
-
8.36
7.79
5.84
7.40
7.19
% Of Sales
-
0.58%
0.72%
0.64%
0.91%
1.18%
Employee Cost
-
1,003.45
767.12
717.84
642.54
531.23
% Of Sales
-
69.22%
70.55%
78.57%
79.26%
87.27%
Manufacturing Exp.
-
8.95
5.14
6.50
18.99
8.39
% Of Sales
-
0.62%
0.47%
0.71%
2.34%
1.38%
General & Admin Exp.
-
186.17
136.14
145.68
117.92
101.84
% Of Sales
-
12.84%
12.52%
15.95%
14.55%
16.73%
Selling & Distn. Exp.
-
30.50
26.39
24.80
18.77
14.37
% Of Sales
-
2.10%
2.43%
2.71%
2.32%
2.36%
Miscellaneous Exp.
-
44.76
25.79
19.40
23.58
12.46
% Of Sales
-
3.09%
2.37%
2.12%
2.91%
2.05%
EBITDA
121.00
132.09
75.11
-23.40
-36.28
-79.85
EBITDA Margin
8.10%
9.11%
6.91%
-2.56%
-4.48%
-13.12%
Other Income
35.88
62.74
26.68
34.13
25.75
27.53
Interest
12.31
16.03
16.56
12.69
2.16
1.26
Depreciation
49.67
41.56
26.53
24.14
20.65
19.01
PBT
100.45
137.24
58.70
-26.11
-33.34
-72.60
Tax
9.74
8.95
7.03
2.84
-9.06
1.76
Tax Rate
9.70%
6.52%
11.98%
-10.88%
27.17%
-2.14%
PAT
90.71
128.30
41.69
-28.95
-24.28
-84.13
PAT before Minority Interest
91.20
128.30
51.67
-28.95
-24.28
-84.12
Minority Interest
0.49
0.00
-9.98
0.00
0.00
-0.01
PAT Margin
6.07%
8.85%
3.83%
-3.17%
-3.00%
-13.82%
PAT Growth
0.74%
207.75%
-
-
-
 
Unadjusted EPS
6.94
10.18
3.97
-2.09
-2.33
-8.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,019.73
847.11
598.34
611.32
619.20
Share Capital
65.89
62.76
50.87
50.39
50.10
Total Reserves
927.04
755.42
524.82
542.46
569.11
Non-Current Liabilities
21.95
72.39
45.12
-9.07
6.32
Secured Loans
63.55
90.50
56.33
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
3.24
1.19
Current Liabilities
536.47
458.67
529.51
397.90
305.19
Trade Payables
166.41
116.59
99.43
110.55
136.36
Other Current Liabilities
290.19
271.75
224.64
244.90
145.06
Short Term Borrowings
37.18
38.20
176.04
22.91
7.71
Short Term Provisions
42.69
32.13
29.40
19.55
16.07
Total Liabilities
1,587.19
1,388.15
1,172.97
1,000.15
930.73
Net Block
334.09
316.55
277.76
258.42
212.70
Gross Block
632.44
586.17
528.27
491.29
422.68
Accumulated Depreciation
298.35
269.62
250.50
232.87
209.98
Non Current Assets
761.75
690.57
548.56
454.08
362.59
Capital Work in Progress
227.65
196.26
138.29
65.53
54.09
Non Current Investment
52.45
48.64
43.91
47.21
28.01
Long Term Loans & Adv.
94.98
102.34
75.97
59.76
50.60
Other Non Current Assets
52.58
26.78
12.63
23.16
17.19
Current Assets
825.45
697.58
624.41
546.07
568.14
Current Investments
15.61
20.65
21.64
30.07
151.42
Inventories
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
202.73
241.17
204.84
151.08
167.08
Cash & Bank
81.87
140.23
116.08
53.92
106.22
Other Current Assets
525.24
274.93
260.91
235.98
143.43
Short Term Loans & Adv.
31.91
20.60
20.94
75.02
24.27
Net Current Assets
288.98
238.90
94.90
148.17
262.95
Total Assets
1,587.20
1,388.15
1,172.97
1,000.15
930.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-50.34
-3.31
-64.95
-100.61
-17.55
PBT
140.21
63.74
-19.55
-32.51
-82.37
Adjustment
19.84
38.48
20.14
31.75
-0.80
Changes in Working Capital
-177.54
-77.07
-50.75
-79.96
86.21
Cash after chg. in Working capital
-17.49
25.14
-50.16
-80.73
3.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.86
-28.45
-14.79
-19.89
-20.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.10
-243.63
-108.87
31.09
85.16
Net Fixed Assets
134.79
-82.54
-62.80
-55.41
Net Investments
73.23
-6.58
15.81
86.88
Others
-206.92
-154.51
-61.88
-0.38
Cash from Financing Activity
62.97
289.42
145.97
16.43
-8.49
Net Cash Inflow / Outflow
13.73
42.48
-27.85
-53.09
59.11
Opening Cash & Equivalents
61.47
23.03
44.83
98.39
46.10
Closing Cash & Equivalent
75.29
61.47
23.03
44.83
106.22

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
75.35
65.18
53.02
55.11
57.90
ROA
8.75%
4.03%
-2.66%
-2.51%
-9.04%
ROE
14.53%
7.41%
-4.95%
-4.01%
-13.59%
ROCE
14.50%
8.19%
-1.83%
-4.94%
-12.94%
Fixed Asset Turnover
2.47
1.95
1.79
1.77
1.44
Receivable days
55.89
74.86
71.10
71.63
100.18
Inventory Days
0.00
0.00
0.00
0.00
0.00
Payable days
47.14
47.21
49.06
63.49
85.68
Cash Conversion Cycle
8.75
27.65
22.04
8.14
14.50
Total Debt/Equity
0.13
0.19
0.40
0.04
0.01
Interest Cover
9.56
4.55
-1.06
-14.43
-64.23

News Update:


  • Intellect Design Arena’s iGTB, Fintech Power 50 organize Sibos networking cruise
    27th Sep 2019, 11:19 AM

    The event was also co-hosted by B-Hive, a European collaborative innovation fintech platform that brings together major banks, insurers and market infrastructure players

    Read More
  • Intellect Design Arena’s iGTB bets big on innovation at Sibos 2019
    25th Sep 2019, 11:32 AM

    Last year iGTB made contextual banking a reality

    Read More
  • ADIB implements Intellect Design Arena’s Digital Transaction Banking platform
    25th Sep 2019, 09:11 AM

    The new platform integrates a suite of banking solutions into a single, streamlined interface

    Read More
  • Intellect Design Arena’s iGTB to support 8th annual transaction banking awards ceremony
    23rd Sep 2019, 12:05 PM

    iGTB has congratulated its many clients who have won awards in 2019

    Read More
  • Raiffeisenlandesbanks implements Intellect Design Arena’s Digital Trade Finance Solution
    29th Jul 2019, 10:11 AM

    iGTB has helped to centralise trade finance IT operations across the Raiffeisen Sector with a single instance implementation of the solution

    Read More
  • Intellect Design - Quarterly Results
    24th Jul 2019, 16:06 PM

    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.