Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

IT - Software

Rating :
63/99

BSE: 532326 | NSE: INTENTECH

68.70
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  68.20
  •  69.00
  •  65.50
  •  68.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34511
  •  23.12
  •  120.25
  •  52.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 153.49
  • 7.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 140.85
  • 0.59%
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.08%
  • 10.97%
  • 57.71%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 13.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 5.44
  • 8.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.64
  • 11.46
  • 32.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.08
  • 25.03
  • 27.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 7.42
  • 7.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.32
  • 2.23
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.25
  • 7.63
  • 5.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
18.15
13.74
32.10%
17.26
15.51
11.28%
13.78
12.27
12.31%
30.52
30.74
-0.72%
Expenses
12.48
12.12
2.97%
12.64
11.82
6.94%
11.21
10.79
3.89%
15.94
16.43
-2.98%
EBITDA
5.67
1.62
250.00%
4.62
3.69
25.20%
2.57
1.48
73.65%
14.58
14.32
1.82%
EBIDTM
31.25%
11.80%
26.78%
23.78%
18.65%
12.04%
47.77%
46.57%
Other Income
0.18
0.43
-58.14%
0.07
0.24
-70.83%
0.47
0.71
-33.80%
0.42
0.36
16.67%
Interest
0.06
0.21
-71.43%
0.27
0.13
107.69%
0.13
0.14
-7.14%
0.12
0.17
-29.41%
Depreciation
0.32
0.14
128.57%
0.22
0.12
83.33%
0.31
0.10
210.00%
0.25
0.19
31.58%
PBT
5.47
1.71
219.88%
4.21
3.68
14.40%
2.59
1.95
32.82%
14.63
14.32
2.16%
Tax
1.32
0.42
214.29%
0.83
0.55
50.91%
0.69
0.24
187.50%
2.69
2.30
16.96%
PAT
4.15
1.29
221.71%
3.37
3.14
7.32%
1.91
1.71
11.70%
11.94
12.02
-0.67%
PATM
22.86%
9.38%
19.54%
20.21%
13.84%
13.92%
39.13%
39.11%
EPS
1.85
0.58
218.97%
1.50
1.40
7.14%
0.85
0.76
11.84%
5.33
5.37
-0.74%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
79.71
72.04
68.65
56.72
53.69
55.28
43.81
45.96
Net Sales Growth
10.31%
4.94%
21.03%
5.64%
-2.88%
26.18%
-4.68%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.60
Gross Profit
79.71
72.04
68.65
56.72
53.69
55.28
43.81
47.56
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
103.48%
Total Expenditure
52.27
50.67
47.05
51.40
46.87
55.73
54.88
42.09
Power & Fuel Cost
-
0.35
0.48
0.49
0.59
0.56
0.49
0.41
% Of Sales
-
0.49%
0.70%
0.86%
1.10%
1.01%
1.12%
0.89%
Employee Cost
-
35.78
34.34
28.44
30.81
35.54
29.25
25.58
% Of Sales
-
49.67%
50.02%
50.14%
57.38%
64.29%
66.77%
55.66%
Manufacturing Exp.
-
0.96
0.34
7.24
2.24
0.21
3.11
1.89
% Of Sales
-
1.33%
0.50%
12.76%
4.17%
0.38%
7.10%
4.11%
General & Admin Exp.
-
12.99
11.49
9.44
11.07
17.35
20.23
15.44
% Of Sales
-
18.03%
16.74%
16.64%
20.62%
31.39%
46.18%
33.59%
Selling & Distn. Exp.
-
0.12
0.28
0.15
0.11
0.45
0.27
0.27
% Of Sales
-
0.17%
0.41%
0.26%
0.20%
0.81%
0.62%
0.59%
Miscellaneous Exp.
-
0.47
0.12
5.64
2.06
1.62
1.53
0.10
% Of Sales
-
0.65%
0.17%
9.94%
3.84%
2.93%
3.49%
0.22%
EBITDA
27.44
21.37
21.60
5.32
6.82
-0.45
-11.07
3.87
EBITDA Margin
34.42%
29.66%
31.46%
9.38%
12.70%
-0.81%
-25.27%
8.42%
Other Income
1.14
1.80
1.62
7.41
1.36
1.05
3.49
2.65
Interest
0.58
0.60
0.64
0.82
0.93
0.91
0.79
0.26
Depreciation
1.10
0.60
1.18
1.88
4.18
3.06
1.56
1.22
PBT
26.90
21.96
21.40
10.02
3.07
-3.37
-9.93
5.04
Tax
5.53
3.89
4.03
1.27
3.55
1.45
-0.09
1.18
Tax Rate
20.56%
17.71%
18.83%
12.67%
115.64%
-43.03%
0.91%
23.41%
PAT
21.37
18.07
17.37
8.75
-0.47
-4.82
-9.84
3.86
PAT before Minority Interest
21.37
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
PAT Margin
26.81%
25.08%
25.30%
15.43%
-0.88%
-8.72%
-22.46%
8.40%
PAT Growth
17.68%
4.03%
98.51%
-
-
-
-
 
EPS
9.50
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
78.43
60.84
43.98
37.89
39.12
47.10
56.10
Share Capital
4.48
4.48
4.48
4.42
4.42
4.34
3.86
Total Reserves
71.86
54.28
37.42
31.00
32.27
41.86
51.34
Non-Current Liabilities
4.09
4.92
6.01
6.81
1.83
-0.02
0.24
Secured Loans
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
Long Term Provisions
4.34
3.80
3.87
4.05
2.38
2.43
2.36
Current Liabilities
18.23
7.57
6.76
8.91
14.95
8.91
11.98
Trade Payables
1.65
1.73
0.48
1.53
5.83
0.35
0.90
Other Current Liabilities
16.58
5.84
5.20
4.27
5.47
4.05
6.41
Short Term Borrowings
0.00
0.00
1.08
0.00
2.39
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
3.12
1.26
4.51
4.67
Total Liabilities
100.75
73.33
56.75
53.61
55.90
55.99
68.32
Net Block
3.12
2.89
2.77
3.48
7.46
2.59
3.94
Gross Block
28.44
27.61
27.34
26.39
26.19
18.27
16.64
Accumulated Depreciation
25.32
24.72
24.56
22.91
18.73
15.68
12.70
Non Current Assets
26.28
18.72
17.87
11.45
23.63
11.00
13.29
Capital Work in Progress
5.96
0.00
0.00
1.52
0.90
0.00
0.00
Non Current Investment
0.02
0.01
0.02
0.01
0.01
0.00
0.00
Long Term Loans & Adv.
0.55
0.56
0.65
1.11
4.51
7.41
7.93
Other Non Current Assets
16.63
15.25
14.43
5.33
10.76
1.00
1.42
Current Assets
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
Inventories
0.00
0.00
0.00
0.04
0.00
0.00
1.60
Sundry Debtors
53.04
34.32
29.00
25.51
15.93
26.60
27.43
Cash & Bank
14.82
7.09
2.95
5.20
10.99
17.19
24.55
Other Current Assets
6.61
7.41
0.70
0.71
5.34
1.15
1.31
Short Term Loans & Adv.
5.69
5.79
6.22
10.71
4.49
1.15
1.31
Net Current Assets
56.23
47.04
32.11
33.25
17.31
36.02
42.92
Total Assets
100.75
73.33
56.74
53.62
55.89
55.99
68.31

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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

News Update:


  • Intense Technologies recognized in 2022 SPARK Matrix for customer communication management
    19th May 2022, 11:50 AM

    The study conducted by Quadrant Solutions provides a comprehensive market analysis of the global CCM market

    Read More
  • Intense Technologies bags ‘Best Innovative Company of the year’ award
    8th Apr 2022, 10:56 AM

    The company was given this award post a rigorous nomination and evaluation process

    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.