Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

IT - Software

Rating :
48/99

BSE: 532326 | NSE: INTENTECH

71.10
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 70.00
  • 72.50
  • 69.95
  • 68.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  84262
  •  60.09
  •  116.40
  •  57.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 152.71
  • 8.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 129.69
  • 0.59%
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.08%
  • 0.00%
  • 58.36%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 23.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.45
  • 9.10
  • 6.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.07
  • 29.40
  • 2.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.16
  • 28.52
  • 3.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 7.42
  • 7.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 2.04
  • 1.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.51
  • 7.26
  • 5.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
16.99
13.78
23.29%
33.81
30.52
10.78%
18.15
13.74
32.10%
17.26
15.51
11.28%
Expenses
14.89
11.21
32.83%
21.94
15.94
37.64%
12.48
12.12
2.97%
12.64
11.82
6.94%
EBITDA
2.11
2.57
-17.90%
11.87
14.58
-18.59%
5.67
1.62
250.00%
4.62
3.69
25.20%
EBIDTM
12.40%
18.65%
35.11%
47.77%
31.25%
11.80%
26.78%
23.78%
Other Income
0.26
0.47
-44.68%
0.24
0.42
-42.86%
0.18
0.43
-58.14%
0.07
0.24
-70.83%
Interest
0.12
0.13
-7.69%
-0.03
0.12
-
0.06
0.21
-71.43%
0.27
0.13
107.69%
Depreciation
0.26
0.31
-16.13%
0.15
0.25
-40.00%
0.32
0.14
128.57%
0.22
0.12
83.33%
PBT
1.99
2.59
-23.17%
11.99
14.63
-18.05%
5.47
1.71
219.88%
4.21
3.68
14.40%
Tax
0.68
0.69
-1.45%
2.34
2.69
-13.01%
1.32
0.42
214.29%
0.83
0.55
50.91%
PAT
1.31
1.91
-31.41%
9.64
11.94
-19.26%
4.15
1.29
221.71%
3.37
3.14
7.32%
PATM
7.71%
13.84%
28.52%
39.13%
22.86%
9.38%
19.54%
20.21%
EPS
0.58
0.85
-31.76%
4.29
5.33
-19.51%
1.85
0.58
218.97%
1.50
1.40
7.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
86.21
83.00
72.04
68.65
56.72
53.69
55.28
43.81
45.96
Net Sales Growth
17.21%
15.21%
4.94%
21.03%
5.64%
-2.88%
26.18%
-4.68%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.60
Gross Profit
86.22
83.00
72.04
68.65
56.72
53.69
55.28
43.81
47.56
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
100%
103.48%
Total Expenditure
61.95
58.26
50.67
47.05
51.40
46.87
55.73
54.88
42.09
Power & Fuel Cost
-
0.34
0.35
0.48
0.49
0.59
0.56
0.49
0.41
% Of Sales
-
0.41%
0.49%
0.70%
0.86%
1.10%
1.01%
1.12%
0.89%
Employee Cost
-
41.21
35.78
34.34
28.44
30.81
35.54
29.25
25.58
% Of Sales
-
49.65%
49.67%
50.02%
50.14%
57.38%
64.29%
66.77%
55.66%
Manufacturing Exp.
-
2.53
0.96
0.34
7.24
2.24
0.21
3.11
1.89
% Of Sales
-
3.05%
1.33%
0.50%
12.76%
4.17%
0.38%
7.10%
4.11%
General & Admin Exp.
-
13.71
12.99
11.49
9.44
11.07
17.35
20.23
15.44
% Of Sales
-
16.52%
18.03%
16.74%
16.64%
20.62%
31.39%
46.18%
33.59%
Selling & Distn. Exp.
-
0.29
0.12
0.28
0.15
0.11
0.45
0.27
0.27
% Of Sales
-
0.35%
0.17%
0.41%
0.26%
0.20%
0.81%
0.62%
0.59%
Miscellaneous Exp.
-
0.18
0.47
0.12
5.64
2.06
1.62
1.53
0.10
% Of Sales
-
0.22%
0.65%
0.17%
9.94%
3.84%
2.93%
3.49%
0.22%
EBITDA
24.27
24.74
21.37
21.60
5.32
6.82
-0.45
-11.07
3.87
EBITDA Margin
28.15%
29.81%
29.66%
31.46%
9.38%
12.70%
-0.81%
-25.27%
8.42%
Other Income
0.75
0.96
1.80
1.62
7.41
1.36
1.05
3.49
2.65
Interest
0.42
0.43
0.60
0.64
0.82
0.93
0.91
0.79
0.26
Depreciation
0.95
1.00
0.60
1.18
1.88
4.18
3.06
1.56
1.22
PBT
23.66
24.26
21.96
21.40
10.02
3.07
-3.37
-9.93
5.04
Tax
5.17
5.19
3.89
4.03
1.27
3.55
1.45
-0.09
1.18
Tax Rate
21.85%
21.39%
17.71%
18.83%
12.67%
115.64%
-43.03%
0.91%
23.41%
PAT
18.47
19.07
18.07
17.37
8.75
-0.47
-4.82
-9.84
3.86
PAT before Minority Interest
18.47
19.07
18.07
17.37
8.75
-0.47
-4.82
-9.84
3.86
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.42%
22.98%
25.08%
25.30%
15.43%
-0.88%
-8.72%
-22.46%
8.40%
PAT Growth
1.04%
5.53%
4.03%
98.51%
-
-
-
-
 
EPS
8.21
8.48
8.03
7.72
3.89
-0.21
-2.14
-4.37
1.72

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
97.25
78.43
60.84
43.98
37.89
39.12
47.10
56.10
Share Capital
4.49
4.48
4.48
4.48
4.42
4.42
4.34
3.86
Total Reserves
89.75
71.86
54.28
37.42
31.00
32.27
41.86
51.34
Non-Current Liabilities
3.85
4.09
4.92
6.01
6.81
1.83
-0.02
0.24
Secured Loans
0.14
0.91
2.20
3.18
3.89
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.93
4.34
3.80
3.87
4.05
2.38
2.43
2.36
Current Liabilities
14.28
18.23
7.57
6.76
8.91
14.95
8.91
11.98
Trade Payables
1.38
1.65
1.73
0.48
1.53
5.83
0.35
0.90
Other Current Liabilities
12.91
16.58
5.84
5.20
4.27
5.47
4.05
6.41
Short Term Borrowings
0.00
0.00
0.00
1.08
0.00
2.39
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
3.12
1.26
4.51
4.67
Total Liabilities
115.38
100.75
73.33
56.75
53.61
55.90
55.99
68.32
Net Block
3.39
3.12
2.89
2.77
3.48
7.46
2.59
3.94
Gross Block
29.71
28.44
27.61
27.34
26.39
26.19
18.27
16.64
Accumulated Depreciation
26.32
25.32
24.72
24.56
22.91
18.73
15.68
12.70
Non Current Assets
38.03
26.28
18.72
17.87
11.45
23.63
11.00
13.29
Capital Work in Progress
11.92
5.96
0.00
0.00
1.52
0.90
0.00
0.00
Non Current Investment
0.03
0.02
0.01
0.02
0.01
0.01
0.00
0.00
Long Term Loans & Adv.
0.66
0.55
0.56
0.65
1.11
4.51
7.41
7.93
Other Non Current Assets
22.03
16.63
15.25
14.43
5.33
10.76
1.00
1.42
Current Assets
77.35
74.47
54.61
38.87
42.17
32.26
44.93
54.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.04
0.00
0.00
1.60
Sundry Debtors
44.01
53.04
34.32
29.00
25.51
15.93
26.60
27.43
Cash & Bank
23.96
14.82
7.09
2.95
5.20
10.99
17.19
24.55
Other Current Assets
9.37
1.24
7.41
0.70
11.42
5.34
1.15
1.31
Short Term Loans & Adv.
7.82
5.36
5.79
6.22
10.71
4.49
1.15
1.31
Net Current Assets
63.07
56.23
47.04
32.11
33.25
17.31
36.02
42.92
Total Assets
115.38
100.75
73.33
56.74
53.62
55.89
55.99
68.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
11.88
10.96
5.80
1.46
-12.75
12.19
-14.38
-15.91
PBT
24.26
21.96
21.40
9.94
3.07
-3.37
-7.57
4.88
Adjustment
-5.14
-4.61
-3.12
-4.07
-2.08
-3.16
-2.11
-2.73
Changes in Working Capital
-7.10
-6.40
-12.45
-3.38
-13.74
18.71
-3.24
-18.04
Cash after chg. in Working capital
12.02
10.95
5.84
2.49
-12.75
12.19
-12.92
-15.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-0.14
0.00
-0.03
-1.03
0.00
0.00
-1.47
-0.02
Cash From Investing Activity
-1.22
0.50
-0.21
-1.57
4.30
-4.36
3.23
1.44
Net Fixed Assets
-7.24
-6.78
-0.25
0.58
-1.72
-7.92
-1.62
Net Investments
-0.01
-0.02
0.01
-3.67
-23.11
-0.01
-0.05
Others
6.03
7.30
0.03
1.52
29.13
3.57
4.90
Cash from Financing Activity
-1.51
-3.73
-1.46
-2.13
2.66
-1.58
3.79
14.00
Net Cash Inflow / Outflow
9.14
7.74
4.14
-2.25
-5.79
6.25
-7.37
-0.48
Opening Cash & Equivalents
14.82
7.09
2.95
5.20
10.99
4.74
24.55
25.03
Closing Cash & Equivalent
23.96
14.82
7.09
2.95
5.20
10.99
17.19
24.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
41.97
34.05
26.22
18.72
16.01
16.59
21.26
28.56
ROA
17.65%
20.76%
26.71%
15.85%
-0.86%
-8.61%
-15.83%
5.65%
ROE
22.36%
26.75%
34.51%
22.62%
-1.31%
-11.63%
-19.45%
7.01%
ROCE
27.62%
31.15%
38.90%
23.57%
9.48%
-5.55%
-17.75%
9.46%
Fixed Asset Turnover
2.85
2.57
2.50
2.11
2.04
2.49
2.51
2.76
Receivable days
213.40
221.34
168.33
175.39
140.86
140.39
225.03
217.82
Inventory Days
0.00
0.00
0.00
0.00
0.25
0.00
0.00
12.74
Payable days
0.00
0.00
10.13
9.32
34.65
27.33
6.33
11.32
Cash Conversion Cycle
213.40
221.34
158.20
166.07
106.46
113.06
218.70
219.24
Total Debt/Equity
0.01
0.03
0.06
0.12
0.14
0.07
0.00
0.00
Interest Cover
57.04
37.80
34.53
13.24
4.31
-2.71
-11.63
20.19

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.