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

IT - Software

Rating :
70/99

BSE: 532341 | NSE: IZMO

80.00
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  83.90
  •  83.90
  •  80.00
  •  84.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55788
  •  44.89
  •  92.40
  •  14.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 105.60
  • 4.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 111.40
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.05%
  • 1.42%
  • 55.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 14.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.46
  • 18.73
  • 17.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.52
  • 24.48
  • 3.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.29
  • 46.90
  • 22.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 9.11
  • 6.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 0.35
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 5.53
  • 2.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
28.58
24.50
16.65%
28.48
22.27
27.89%
24.65
21.09
16.88%
33.36
34.08
-2.11%
Expenses
22.68
19.33
17.33%
22.45
18.33
22.48%
20.00
16.51
21.14%
26.93
28.99
-7.11%
EBITDA
5.90
5.17
14.12%
6.03
3.94
53.05%
4.66
4.58
1.75%
6.43
5.10
26.08%
EBIDTM
20.63%
21.09%
21.16%
17.70%
18.89%
21.70%
19.28%
14.95%
Other Income
8.04
5.15
56.12%
11.51
0.59
1,850.85%
0.56
0.56
0.00%
2.18
1.96
11.22%
Interest
0.18
0.26
-30.77%
0.14
0.19
-26.32%
0.22
0.33
-33.33%
0.26
0.14
85.71%
Depreciation
5.46
3.90
40.00%
5.47
3.34
63.77%
3.70
4.06
-8.87%
4.32
5.74
-24.74%
PBT
8.29
6.15
34.80%
11.93
1.00
1,093.00%
1.30
0.75
73.33%
4.04
1.19
239.50%
Tax
0.00
0.00
0
-0.08
0.24
-
0.00
0.00
0
0.54
0.64
-15.62%
PAT
8.29
6.15
34.80%
12.01
0.76
1,480.26%
1.30
0.75
73.33%
3.49
0.55
534.55%
PATM
29.00%
25.11%
42.16%
3.41%
5.29%
3.56%
10.47%
1.62%
EPS
6.34
4.71
34.61%
9.19
0.58
1,484.48%
1.00
0.57
75.44%
2.67
0.42
535.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
115.07
101.21
92.17
62.99
54.28
42.89
33.48
29.07
32.79
33.45
49.28
Net Sales Growth
12.88%
9.81%
46.32%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
-32.12%
 
Cost Of Goods Sold
1.47
0.00
-0.05
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
23.51
Gross Profit
113.60
101.21
92.21
62.98
54.27
42.89
33.45
29.08
32.81
33.43
25.76
GP Margin
98.72%
100%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
52.27%
Total Expenditure
92.06
80.86
72.03
45.52
41.43
36.08
30.05
37.39
21.37
22.54
45.86
Power & Fuel Cost
-
0.50
0.40
0.37
0.41
0.46
0.36
0.57
0.72
0.26
0.32
% Of Sales
-
0.49%
0.43%
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
0.78%
0.65%
Employee Cost
-
43.32
37.41
28.86
21.45
18.93
17.43
21.00
11.59
12.66
13.42
% Of Sales
-
42.80%
40.59%
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
37.85%
27.23%
Manufacturing Exp.
-
0.59
1.10
1.57
0.70
0.15
0.14
0.11
0.67
0.69
0.12
% Of Sales
-
0.58%
1.19%
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
2.06%
0.24%
General & Admin Exp.
-
33.71
31.93
13.72
16.34
5.87
7.16
7.30
5.71
4.69
7.18
% Of Sales
-
33.31%
34.64%
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
14.02%
14.57%
Selling & Distn. Exp.
-
2.44
1.04
0.69
1.15
1.49
2.18
1.23
0.18
0.60
0.52
% Of Sales
-
2.41%
1.13%
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
1.79%
1.06%
Miscellaneous Exp.
-
0.31
0.20
0.28
1.36
1.60
1.55
5.42
0.04
0.56
0.52
% Of Sales
-
0.31%
0.22%
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
1.67%
1.52%
EBITDA
23.02
20.35
20.14
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
3.42
EBITDA Margin
20.01%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
6.94%
Other Income
22.29
8.47
3.95
5.07
4.25
8.32
8.10
37.04
16.36
2.63
2.55
Interest
0.80
1.27
1.52
1.34
1.26
1.90
2.39
2.10
1.56
2.90
0.64
Depreciation
18.95
15.62
15.17
12.26
11.93
12.19
13.20
25.82
16.62
8.71
4.20
PBT
25.56
11.93
7.40
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
1.12
Tax
0.46
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
0.04
Tax Rate
1.80%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
3.57%
PAT
25.09
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
PAT before Minority Interest
25.09
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.80%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
2.19%
PAT Growth
205.60%
64.94%
11.74%
30.11%
185.28%
-
-
-90.94%
68.06%
276.85%
 
EPS
19.01
8.45
5.12
4.58
3.52
1.23
-2.91
0.47
5.18
3.08
0.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
208.91
197.35
189.30
180.47
173.79
172.16
177.19
175.37
168.54
166.86
Share Capital
13.07
13.07
12.82
12.16
12.10
12.10
12.10
12.10
12.10
12.10
Total Reserves
194.53
183.31
175.24
167.84
161.69
160.06
165.09
163.28
156.44
152.37
Non-Current Liabilities
7.08
9.93
12.00
17.93
1.02
1.53
2.02
3.04
3.61
1.47
Secured Loans
4.49
8.31
11.12
16.99
0.00
0.00
0.43
1.33
2.08
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.02
1.65
1.39
1.11
0.86
0.71
0.52
0.46
0.54
0.59
Current Liabilities
70.01
59.12
24.65
18.11
42.17
42.62
28.55
30.39
40.43
43.53
Trade Payables
41.07
35.18
8.05
8.42
3.97
2.78
3.09
4.50
18.94
27.51
Other Current Liabilities
28.45
23.33
16.04
2.69
10.24
12.18
13.24
13.16
7.81
4.39
Short Term Borrowings
0.00
0.00
0.00
6.75
27.84
27.55
12.15
12.29
13.47
11.25
Short Term Provisions
0.49
0.60
0.55
0.25
0.11
0.11
0.06
0.44
0.21
0.38
Total Liabilities
286.00
266.40
225.95
216.51
216.98
216.31
207.76
208.80
212.58
211.86
Net Block
210.40
191.24
176.77
161.19
162.63
167.38
174.61
193.81
180.90
167.00
Gross Block
366.73
338.61
309.12
281.68
275.15
267.71
261.94
255.32
221.19
203.50
Accumulated Depreciation
156.32
147.37
132.35
120.49
112.52
100.33
87.33
61.50
40.29
36.51
Non Current Assets
222.81
202.37
185.66
173.99
177.88
180.88
177.50
196.64
183.60
169.58
Capital Work in Progress
4.48
3.05
1.99
5.26
2.29
0.90
0.00
0.00
0.00
0.00
Non Current Investment
1.95
2.05
2.20
3.09
0.20
1.20
1.01
1.01
0.81
0.81
Long Term Loans & Adv.
5.98
6.03
4.70
4.44
12.75
11.40
1.88
1.81
1.89
1.77
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
63.19
64.03
40.29
42.52
39.10
35.42
30.25
12.16
28.98
42.27
Current Investments
0.00
0.00
0.00
9.38
14.51
17.21
0.00
0.00
0.00
1.54
Inventories
0.05
0.05
0.01
0.01
0.02
0.01
0.04
0.03
0.01
0.04
Sundry Debtors
45.72
40.28
17.48
12.72
6.31
3.01
3.22
7.33
9.14
23.65
Cash & Bank
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.50
0.89
Other Current Assets
13.79
4.84
5.17
0.00
12.92
10.74
4.24
4.00
19.32
16.17
Short Term Loans & Adv.
12.72
16.05
12.93
17.57
12.92
10.74
4.24
3.93
19.27
15.95
Net Current Assets
-6.82
4.91
15.64
24.40
-3.07
-7.20
1.70
-18.23
-11.45
-1.26
Total Assets
286.00
266.40
225.95
216.51
216.98
216.30
207.75
208.80
212.58
211.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
40.70
31.77
25.45
9.07
11.33
0.75
29.31
0.00
0.00
0.00
PBT
12.00
7.56
7.27
4.00
1.02
-4.06
0.80
0.00
0.00
0.00
Adjustment
15.94
16.59
11.02
11.14
13.54
14.43
26.63
0.00
0.00
0.00
Changes in Working Capital
13.01
7.64
7.51
-5.85
-3.24
-9.61
2.02
0.00
0.00
0.00
Cash after chg. in Working capital
40.95
31.78
25.80
9.28
11.33
0.75
29.44
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.24
-0.02
-0.35
-0.22
0.00
0.00
-0.14
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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-35.04
-29.71
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
0.00
0.00
Net Fixed Assets
-1.47
-1.56
-0.48
3.07
-2.25
-2.08
-20.06
0.12
0.10
-0.52
Net Investments
0.11
0.11
9.48
3.07
3.70
-18.21
0.00
0.00
-5.45
-13.53
Others
-33.68
-28.26
-21.95
-13.09
-10.02
4.02
15.57
-0.12
5.35
14.05
Cash from Financing Activity
-4.85
-3.94
-10.63
-4.62
-1.86
-2.79
-2.86
0.00
0.00
0.00
Net Cash Inflow / Outflow
0.81
-1.89
1.87
-2.51
0.89
-18.31
21.95
0.00
0.00
0.00
Opening Cash & Equivalents
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.00
0.00
0.00
Closing Cash & Equivalent
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
158.87
150.28
146.67
148.00
143.64
142.29
146.45
144.95
139.30
135.94
ROA
4.04%
2.75%
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
1.92%
0.51%
ROE
5.52%
3.52%
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
2.44%
0.67%
ROCE
6.18%
4.34%
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
3.98%
0.98%
Fixed Asset Turnover
0.29
0.28
0.21
0.19
0.16
0.13
0.11
0.14
0.16
0.27
Receivable days
155.07
114.37
87.50
63.99
39.68
33.98
66.22
91.67
178.88
141.82
Inventory Days
0.18
0.11
0.05
0.10
0.14
0.29
0.43
0.24
0.27
7.49
Payable days
218.00
140.52
67.17
61.89
36.24
31.41
28.02
138.72
352.43
189.96
Cash Conversion Cycle
-62.74
-26.04
20.38
2.20
3.58
2.86
38.63
-46.81
-173.28
-40.64
Total Debt/Equity
0.05
0.06
0.07
0.13
0.16
0.16
0.08
0.08
0.10
0.07
Interest Cover
10.37
5.87
6.25
4.09
1.54
-0.70
1.33
5.69
2.49
2.74

News Update:


  • IZMO ranked 71st in 'Economic Times India's Growth Champions 2021'
    11th Mar 2021, 12:49 PM

    The Company was also part of 'Economic Times India's Growth Champions 2020' list last year

    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.