Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

IT - Software

Rating :
60/99

BSE: 532326 | NSE: INTENTECH

63.85
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  63.25
  •  64.95
  •  63.25
  •  64.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30960
  •  19.87
  •  120.25
  •  31.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 143.50
  • 7.75
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 130.85
  • 0.63%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.08%
  • 0.00%
  • 54.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 27.30%

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
  • 4.62
  • 6.28
  • 6.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.77
  • 1.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 2.63
  • 5.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
17.26
15.51
11.28%
13.78
12.27
12.31%
30.52
30.74
-0.72%
13.74
12.52
9.74%
Expenses
12.64
11.82
6.94%
11.21
10.79
3.89%
15.94
16.43
-2.98%
12.12
10.44
16.09%
EBITDA
4.62
3.69
25.20%
2.57
1.48
73.65%
14.58
14.32
1.82%
1.62
2.08
-22.12%
EBIDTM
26.78%
23.78%
18.65%
12.04%
47.77%
46.57%
11.80%
16.60%
Other Income
0.07
0.24
-70.83%
0.47
0.71
-33.80%
0.42
0.36
16.67%
0.43
0.33
30.30%
Interest
0.27
0.13
107.69%
0.13
0.14
-7.14%
0.12
0.17
-29.41%
0.21
0.14
50.00%
Depreciation
0.22
0.12
83.33%
0.31
0.10
210.00%
0.25
0.19
31.58%
0.14
0.38
-63.16%
PBT
4.21
3.68
14.40%
2.59
1.95
32.82%
14.63
14.32
2.16%
1.71
1.89
-9.52%
Tax
0.83
0.55
50.91%
0.69
0.24
187.50%
2.69
2.30
16.96%
0.42
0.60
-30.00%
PAT
3.37
3.14
7.32%
1.91
1.71
11.70%
11.94
12.02
-0.67%
1.29
1.29
0.00%
PATM
19.54%
20.21%
13.84%
13.92%
39.13%
39.11%
9.38%
10.34%
EPS
1.50
1.40
7.14%
0.85
0.76
11.84%
5.33
5.37
-0.74%
0.58
0.58
0.00%

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
75.30
72.04
68.65
56.72
53.69
55.28
43.81
45.96
Net Sales Growth
6.00%
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
75.30
72.04
68.65
56.72
53.69
55.28
43.81
47.56
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
103.48%
Total Expenditure
51.91
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
23.39
21.37
21.60
5.32
6.82
-0.45
-11.07
3.87
EBITDA Margin
31.06%
29.66%
31.46%
9.38%
12.70%
-0.81%
-25.27%
8.42%
Other Income
1.39
1.80
1.62
7.41
1.36
1.05
3.49
2.65
Interest
0.73
0.60
0.64
0.82
0.93
0.91
0.79
0.26
Depreciation
0.92
0.60
1.18
1.88
4.18
3.06
1.56
1.22
PBT
23.14
21.96
21.40
10.02
3.07
-3.37
-9.93
5.04
Tax
4.63
3.89
4.03
1.27
3.55
1.45
-0.09
1.18
Tax Rate
20.01%
17.71%
18.83%
12.67%
115.64%
-43.03%
0.91%
23.41%
PAT
18.51
18.07
17.37
8.75
-0.47
-4.82
-9.84
3.86
PAT before Minority Interest
18.51
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
24.58%
25.08%
25.30%
15.43%
-0.88%
-8.72%
-22.46%
8.40%
PAT Growth
1.93%
4.03%
98.51%
-
-
-
-
 
EPS
8.23
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
14.57
10.13
9.32
34.65
27.33
6.33
11.32
Cash Conversion Cycle
206.77
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

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.