Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

IT - Software

Rating :
62/99

BSE: 532326 | NSE: INTENTECH

70.90
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  71.40
  •  72.35
  •  70.50
  •  71.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39407
  •  28.16
  •  120.25
  •  27.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 160.12
  • 8.76
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 156.34
  • 0.56%
  • 1.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.25%
  • 0.00%
  • 51.97%
  • FII
  • DII
  • Others
  • 1.75%
  • 0.00%
  • 28.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.44
  • 9.40
  • 8.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.38
  • 5.53
  • 5.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.83
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.70
  • 1.92
  • 6.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
13.78
12.27
12.31%
30.52
30.74
-0.72%
13.74
12.52
9.74%
15.51
12.97
19.58%
Expenses
11.21
10.79
3.89%
15.94
16.43
-2.98%
12.12
10.44
16.09%
11.82
10.03
17.85%
EBITDA
2.57
1.48
73.65%
14.58
14.32
1.82%
1.62
2.08
-22.12%
3.69
2.94
25.51%
EBIDTM
18.65%
12.04%
47.77%
46.57%
11.80%
16.60%
23.78%
22.67%
Other Income
0.47
0.71
-33.80%
0.42
0.36
16.67%
0.43
0.33
30.30%
0.24
0.29
-17.24%
Interest
0.13
0.14
-7.14%
0.12
0.17
-29.41%
0.21
0.14
50.00%
0.13
0.16
-18.75%
Depreciation
0.31
0.10
210.00%
0.25
0.19
31.58%
0.14
0.38
-63.16%
0.12
0.32
-62.50%
PBT
2.59
1.95
32.82%
14.63
14.32
2.16%
1.71
1.89
-9.52%
3.68
2.74
34.31%
Tax
0.69
0.24
187.50%
2.69
2.30
16.96%
0.42
0.60
-30.00%
0.55
0.42
30.95%
PAT
1.91
1.71
11.70%
11.94
12.02
-0.67%
1.29
1.29
0.00%
3.14
2.32
35.34%
PATM
13.84%
13.92%
39.13%
39.11%
9.38%
10.34%
20.21%
17.89%
EPS
0.85
0.76
11.84%
5.33
5.37
-0.74%
0.58
0.58
0.00%
1.40
1.04
34.62%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
73.55
68.65
56.72
53.69
55.28
43.81
45.96
Net Sales Growth
7.37%
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
-1.60
Gross Profit
73.54
68.65
56.72
53.69
55.28
43.81
47.56
GP Margin
99.99%
100%
100%
100%
100%
100%
103.48%
Total Expenditure
51.09
47.05
51.40
46.87
55.73
54.88
42.09
Power & Fuel Cost
-
0.48
0.49
0.59
0.56
0.49
0.41
% Of Sales
-
0.70%
0.86%
1.10%
1.01%
1.12%
0.89%
Employee Cost
-
34.34
28.44
30.81
35.54
29.25
25.58
% Of Sales
-
50.02%
50.14%
57.38%
64.29%
66.77%
55.66%
Manufacturing Exp.
-
0.34
7.24
2.24
0.21
3.11
1.89
% Of Sales
-
0.50%
12.76%
4.17%
0.38%
7.10%
4.11%
General & Admin Exp.
-
11.49
9.44
11.07
17.35
20.23
15.44
% Of Sales
-
16.74%
16.64%
20.62%
31.39%
46.18%
33.59%
Selling & Distn. Exp.
-
0.28
0.15
0.11
0.45
0.27
0.27
% Of Sales
-
0.41%
0.26%
0.20%
0.81%
0.62%
0.59%
Miscellaneous Exp.
-
0.12
5.64
2.06
1.62
1.53
0.10
% Of Sales
-
0.17%
9.94%
3.84%
2.93%
3.49%
0.22%
EBITDA
22.46
21.60
5.32
6.82
-0.45
-11.07
3.87
EBITDA Margin
30.54%
31.46%
9.38%
12.70%
-0.81%
-25.27%
8.42%
Other Income
1.56
1.62
7.41
1.36
1.05
3.49
2.65
Interest
0.59
0.64
0.82
0.93
0.91
0.79
0.26
Depreciation
0.82
1.18
1.88
4.18
3.06
1.56
1.22
PBT
22.61
21.40
10.02
3.07
-3.37
-9.93
5.04
Tax
4.35
4.03
1.27
3.55
1.45
-0.09
1.18
Tax Rate
19.24%
18.83%
12.67%
115.64%
-43.03%
0.91%
23.41%
PAT
18.28
17.37
8.75
-0.47
-4.82
-9.84
3.86
PAT before Minority Interest
18.28
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
PAT Margin
24.85%
25.30%
15.43%
-0.88%
-8.72%
-22.46%
8.40%
PAT Growth
5.42%
98.51%
-
-
-
-
 
EPS
8.12
7.72
3.89
-0.21
-2.14
-4.37
1.72

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
60.84
43.98
37.89
39.12
47.10
56.10
Share Capital
4.48
4.48
4.42
4.42
4.34
3.86
Total Reserves
54.28
37.42
31.00
32.27
41.86
51.34
Non-Current Liabilities
4.92
6.01
6.81
1.83
-0.02
0.24
Secured Loans
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
Long Term Provisions
3.80
3.87
4.05
2.38
2.43
2.36
Current Liabilities
7.57
6.76
8.91
14.95
8.91
11.98
Trade Payables
1.73
0.48
1.53
5.83
0.35
0.90
Other Current Liabilities
5.84
5.20
4.27
5.47
4.05
6.41
Short Term Borrowings
0.00
1.08
0.00
2.39
0.00
0.00
Short Term Provisions
0.00
0.00
3.12
1.26
4.51
4.67
Total Liabilities
73.33
56.75
53.61
55.90
55.99
68.32
Net Block
2.89
2.77
3.48
7.46
2.59
3.94
Gross Block
28.41
27.34
26.39
26.19
18.27
16.64
Accumulated Depreciation
25.52
24.56
22.91
18.73
15.68
12.70
Non Current Assets
18.72
17.87
11.45
23.63
11.00
13.29
Capital Work in Progress
0.00
0.00
1.52
0.90
0.00
0.00
Non Current Investment
0.01
0.02
0.01
0.01
0.00
0.00
Long Term Loans & Adv.
0.56
0.65
1.11
4.51
7.41
7.93
Other Non Current Assets
15.25
14.43
5.33
10.76
1.00
1.42
Current Assets
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
Inventories
0.00
0.00
0.04
0.00
0.00
1.60
Sundry Debtors
34.32
29.00
25.51
15.93
26.60
27.43
Cash & Bank
7.09
2.95
5.20
10.99
17.19
24.55
Other Current Assets
13.20
0.70
0.71
0.85
1.15
1.31
Short Term Loans & Adv.
5.79
6.22
10.71
4.49
1.15
1.31
Net Current Assets
47.04
32.11
33.25
17.31
36.02
42.92
Total Assets
73.33
56.74
53.62
55.89
55.99
68.31

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
5.26
1.46
-12.75
12.19
-14.38
-15.91
PBT
21.40
9.94
3.07
-3.37
-7.57
4.88
Adjustment
-3.12
-4.07
-2.08
-3.16
-2.11
-2.73
Changes in Working Capital
-12.45
-3.38
-13.74
18.71
-3.24
-18.04
Cash after chg. in Working capital
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
Tax Paid
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
Extra & Other Items
-0.57
-1.03
0.00
0.00
-1.47
-0.02
Cash From Investing Activity
0.33
-1.57
4.30
-4.36
3.23
1.44
Net Fixed Assets
-1.06
0.58
-1.72
-7.92
-1.62
Net Investments
0.01
-3.67
-23.11
-0.01
-0.05
Others
1.38
1.52
29.13
3.57
4.90
Cash from Financing Activity
-1.46
-2.13
2.66
-1.58
3.79
14.00
Net Cash Inflow / Outflow
4.14
-2.25
-5.79
6.25
-7.37
-0.48
Opening Cash & Equivalents
2.95
5.20
10.99
4.74
24.55
25.03
Closing Cash & Equivalent
7.09
2.95
5.20
10.99
17.19
24.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
26.22
18.72
16.01
16.59
21.26
28.56
ROA
26.71%
15.85%
-0.86%
-8.61%
-15.83%
5.65%
ROE
34.51%
22.62%
-1.31%
-11.63%
-19.45%
7.01%
ROCE
38.93%
23.57%
9.48%
-5.55%
-17.75%
9.46%
Fixed Asset Turnover
2.46
2.11
2.04
2.49
2.51
2.76
Receivable days
168.33
175.39
140.86
140.39
225.03
217.82
Inventory Days
0.00
0.00
0.25
0.00
0.00
12.74
Payable days
10.13
9.32
34.65
27.33
6.33
11.32
Cash Conversion Cycle
158.20
166.07
106.46
113.06
218.70
219.24
Total Debt/Equity
0.06
0.12
0.14
0.07
0.00
0.00
Interest Cover
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.