Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

IT - Software Products

Rating :
70/99

BSE: 538835 | NSE: INTELLECT

719.80
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  719.40
  •  735.00
  •  686.00
  •  709.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  653613
  •  4676.83
  •  848.50
  •  61.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,588.64
  • 36.49
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,738.52
  • N/A
  • 6.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.23%
  • 2.64%
  • 28.55%
  • FII
  • DII
  • Others
  • 27.21%
  • 1.63%
  • 8.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.69
  • 7.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.04
  • 0.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -38.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 28.87
  • 33.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.80
  • 2.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 108.49
  • 18.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
397.57
358.02
11.05%
382.19
319.49
19.63%
371.81
326.58
13.85%
345.89
342.79
0.90%
Expenses
297.63
301.94
-1.43%
285.94
316.75
-9.73%
285.42
332.45
-14.15%
277.96
331.13
-16.06%
EBITDA
99.94
56.09
78.18%
96.25
2.74
3,412.77%
86.39
-5.88
-
67.93
11.67
482.09%
EBIDTM
25.14%
15.67%
25.18%
0.86%
23.24%
-1.80%
19.64%
3.40%
Other Income
2.81
2.98
-5.70%
4.24
8.43
-49.70%
2.17
11.51
-81.15%
7.76
9.77
-20.57%
Interest
1.33
3.82
-65.18%
1.35
4.83
-72.05%
2.55
4.78
-46.65%
3.95
3.94
0.25%
Depreciation
19.55
19.12
2.25%
18.92
17.08
10.77%
19.39
16.21
19.62%
18.84
16.54
13.91%
PBT
81.87
36.13
126.60%
80.22
-10.74
-
66.61
-15.35
-
52.90
6.49
715.10%
Tax
7.95
1.29
516.28%
6.00
2.84
111.27%
7.00
0.69
914.49%
4.50
0.27
1,566.67%
PAT
73.92
34.84
112.17%
74.22
-13.58
-
59.61
-16.04
-
48.40
6.22
678.14%
PATM
18.59%
9.73%
19.42%
-4.25%
16.03%
-4.91%
13.99%
1.81%
EPS
6.06
3.10
95.48%
6.06
-0.86
-
4.47
-1.29
-
3.22
0.26
1,138.46%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,497.46
1,346.88
1,449.57
1,087.29
913.58
810.66
608.75
Net Sales Growth
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
Gross Profit
1,497.46
1,346.88
1,449.57
1,087.29
913.58
810.66
608.75
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,146.95
1,271.42
1,317.48
1,012.18
936.98
846.94
688.60
Power & Fuel Cost
-
9.26
8.36
7.79
5.84
7.40
7.19
% Of Sales
-
0.69%
0.58%
0.72%
0.64%
0.91%
1.18%
Employee Cost
-
812.09
838.87
767.12
717.84
642.54
531.23
% Of Sales
-
60.29%
57.87%
70.55%
78.57%
79.26%
87.27%
Manufacturing Exp.
-
6.13
8.95
5.14
6.50
18.99
8.39
% Of Sales
-
0.46%
0.62%
0.47%
0.71%
2.34%
1.38%
General & Admin Exp.
-
154.11
186.17
136.14
145.68
117.92
101.84
% Of Sales
-
11.44%
12.84%
12.52%
15.95%
14.55%
16.73%
Selling & Distn. Exp.
-
32.49
30.50
26.39
24.80
18.77
14.37
% Of Sales
-
2.41%
2.10%
2.43%
2.71%
2.32%
2.36%
Miscellaneous Exp.
-
29.55
44.76
25.79
19.40
23.58
12.46
% Of Sales
-
2.19%
3.09%
2.37%
2.12%
2.91%
2.05%
EBITDA
350.51
75.46
132.09
75.11
-23.40
-36.28
-79.85
EBITDA Margin
23.41%
5.60%
9.11%
6.91%
-2.56%
-4.48%
-13.12%
Other Income
16.98
26.47
62.74
26.68
34.13
25.75
27.53
Interest
9.18
21.99
16.03
16.56
12.69
2.16
1.26
Depreciation
76.70
68.96
41.56
26.53
24.14
20.65
19.01
PBT
281.60
10.98
137.24
58.70
-26.11
-33.34
-72.60
Tax
25.45
5.09
8.95
7.03
2.84
-9.06
1.76
Tax Rate
9.04%
30.81%
6.52%
11.98%
-10.88%
27.17%
-2.14%
PAT
256.15
9.78
128.29
41.69
-28.95
-24.28
-84.13
PAT before Minority Interest
254.28
11.44
128.29
51.67
-28.95
-24.28
-84.12
Minority Interest
-1.87
-1.66
0.00
-9.98
0.00
0.00
-0.01
PAT Margin
17.11%
0.73%
8.85%
3.83%
-3.17%
-3.00%
-13.82%
PAT Growth
2,139.07%
-92.38%
207.72%
-
-
-
 
EPS
19.26
0.74
9.65
3.13
-2.18
-1.83
-6.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,045.01
1,019.73
801.92
598.34
611.32
619.20
Share Capital
66.17
65.89
62.76
50.87
50.39
50.10
Total Reserves
936.05
927.04
710.24
524.82
542.46
569.11
Non-Current Liabilities
37.93
21.95
75.01
45.12
-9.07
6.32
Secured Loans
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
Long Term Provisions
0.00
0.00
0.00
0.00
3.24
1.19
Current Liabilities
730.27
536.47
458.67
529.51
397.90
305.19
Trade Payables
207.97
166.41
116.59
99.43
110.55
136.36
Other Current Liabilities
292.94
290.19
271.75
224.64
244.90
145.06
Short Term Borrowings
185.84
37.18
38.20
176.04
22.91
7.71
Short Term Provisions
43.52
42.69
32.13
29.40
19.55
16.07
Total Liabilities
1,825.01
1,587.19
1,345.58
1,172.97
1,000.15
930.73
Net Block
368.07
334.09
273.99
277.76
258.42
212.70
Gross Block
730.32
632.44
543.60
528.27
491.29
422.68
Accumulated Depreciation
362.26
298.35
269.62
250.50
232.87
209.98
Non Current Assets
873.54
761.75
648.01
548.56
454.08
362.59
Capital Work in Progress
311.52
227.65
196.26
138.29
65.53
54.09
Non Current Investment
60.27
52.45
48.64
43.91
47.21
28.01
Long Term Loans & Adv.
75.97
94.98
102.34
71.29
59.76
50.51
Other Non Current Assets
57.71
52.58
26.78
17.32
23.16
17.28
Current Assets
951.48
825.45
697.58
624.41
546.07
568.14
Current Investments
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
Sundry Debtors
284.71
202.73
241.17
204.84
151.08
167.08
Cash & Bank
106.29
81.87
140.23
116.08
53.92
106.22
Other Current Assets
543.91
505.22
276.84
264.17
311.00
143.43
Short Term Loans & Adv.
15.03
20.03
18.68
17.69
75.02
24.27
Net Current Assets
221.21
288.98
238.90
94.90
148.17
262.95
Total Assets
1,825.02
1,587.20
1,345.59
1,172.97
1,000.15
930.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
43.57
-50.34
49.46
-64.95
-100.61
-17.55
PBT
17.19
140.21
63.74
-19.55
-32.51
-82.37
Adjustment
99.56
19.84
33.44
20.14
31.75
-0.80
Changes in Working Capital
-80.29
-177.54
-19.26
-50.75
-79.96
86.21
Cash after chg. in Working capital
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
Tax Paid
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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-99.88
1.10
-149.49
-108.87
31.09
85.16
Net Fixed Assets
-105.91
-112.98
-82.54
-62.80
-55.41
Net Investments
14.48
73.23
-6.58
15.81
86.88
Others
-8.45
40.85
-60.37
-61.88
-0.38
Cash from Financing Activity
80.10
62.97
142.51
145.97
16.43
-8.49
Net Cash Inflow / Outflow
23.79
13.73
42.48
-27.85
-53.09
59.11
Opening Cash & Equivalents
75.29
61.47
23.03
44.83
98.39
0.00
Closing Cash & Equivalent
99.72
75.29
61.47
23.03
44.83
106.22

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
75.73
75.35
61.58
53.02
55.11
57.90
ROA
0.67%
8.75%
4.10%
-2.66%
-2.51%
-9.04%
ROE
1.15%
14.53%
7.66%
-4.95%
-4.01%
-13.59%
ROCE
3.14%
14.50%
8.40%
-1.83%
-4.94%
-12.94%
Fixed Asset Turnover
1.98
2.47
2.03
1.79
1.77
1.44
Receivable days
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
Payable days
73.30
55.47
47.21
49.06
63.49
85.68
Cash Conversion Cycle
-7.26
0.42
27.65
22.04
8.14
14.50
Total Debt/Equity
0.26
0.13
0.21
0.40
0.04
0.01
Interest Cover
1.75
9.56
4.55
-1.06
-14.43
-64.23

News Update:


  • Intellect Design Arena reports 97% rise in Q4 consolidated net profit
    11th May 2021, 12:15 PM

    Total consolidated income of the company increased by 10.91% at Rs 400.38 crore for Q4FY21

    Read More
  • Intellect Design Arena bags large destiny deal win
    3rd May 2021, 14:46 PM

    SocieteGenerale chooses iGTB for its world-leading Liquidity Management System

    Read More
  • SFS chooses Intellect Design Arena’s Capital Sigma to digitise its custody & fund administration
    22nd Apr 2021, 14:02 PM

    The appointment attests to Intellect’s position as the leading fintech player in the Middle East for capital markets offerings

    Read More
  • Intellect Design Arena’s iGTB ranked 1 for transaction banking by IBS intelligence
    8th Apr 2021, 12:06 PM

    The awards program honours Asian financial services institutions who have realized business outcomes well through the novel application of IT innovation

    Read More
  • Intellect Design Arena, Yes Bank win ‘Best Fintech Partner in Asia’ award
    5th Apr 2021, 13:15 PM

    Yes Bank's initiative was among the 100 high-quality entries submitted for this award by leading banks across the Asia/Pacific (excluding Japan) or APEJ region

    Read More
  • Intellect Design Arena bags large deal from Concentra Bank
    30th Mar 2021, 12:39 PM

    Concentra’s vision is to become the leading mid-market digital bank in the country

    Read More
  • Intellect Design Arena to organize virtual event ‘Intellect Technology Day 2021’
    12th Mar 2021, 15:09 PM

    Intellect Technology Day is specifically designed for the investors to help them demystify the products and platforms of Intellect

    Read More
  • Intellect Design Arena launches AI powered comprehensive Aadhaar processing solution
    9th Mar 2021, 09:54 AM

    To ensure the companies are in compliance with the guidelines, Intellect has come up with such a comprehensive solution

    Read More
  • China Bank goes live with Intellect Design Arena’s digital trust and wealth management solution
    8th Mar 2021, 14:43 PM

    China Bank now joins the ranks of the very few financial institutions in Asia Pacific with 100% digitized Trust and Wealth Management operations

    Read More
  • Bank Rakyat Indonesia chooses Intellect Design Arena’s wealth platform for digital transformation
    22nd Feb 2021, 12:56 PM

    An empowered RM is Intellect’s promise

    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.