Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

IZMO Ltd.

IT - Software

Rating :
63/99

BSE: 532341 | NSE: IZMO

NSE BSE
412.75
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  393.05
  •  421.00
  •  382.05
  •  392.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  356686
  •  1449.81
  •  558.95
  •  150.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 716.60
  • 27.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 704.09
  • N/A
  • 2.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.82%
  • 2.73%
  • 51.99%
  • FII
  • DII
  • Others
  • 4.28%
  • 0.00%
  • 9.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.13
  • 10.79
  • 9.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.70
  • 8.35
  • 1.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.55
  • 24.25
  • -9.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 6.16
  • 7.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.56
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.36
  • 4.04
  • 5.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
50.29
43.66
15.19%
50.21
39.74
26.35%
44.76
35.68
25.45%
41.49
34.75
19.40%
Expenses
38.24
31.51
21.36%
39.69
30.28
31.08%
35.71
30.72
16.24%
33.21
32.19
3.17%
EBITDA
12.05
12.15
-0.82%
10.52
9.47
11.09%
9.05
4.96
82.46%
8.28
2.56
223.44%
EBIDTM
23.96%
27.84%
20.95%
23.82%
20.22%
13.89%
19.95%
7.38%
Other Income
0.86
0.35
145.71%
0.72
0.39
84.62%
0.76
1.08
-29.63%
1.01
1.71
-40.94%
Interest
0.23
0.17
35.29%
0.23
0.06
283.33%
0.26
0.06
333.33%
0.26
0.06
333.33%
Depreciation
3.20
3.53
-9.35%
4.13
3.27
26.30%
4.08
2.71
50.55%
4.02
2.12
89.62%
PBT
9.47
8.81
7.49%
6.88
6.53
5.36%
5.46
3.26
67.48%
5.01
2.10
138.57%
Tax
0.44
0.52
-15.38%
0.00
0.00
0
0.34
0.17
100.00%
0.00
0.00
0
PAT
9.04
8.29
9.05%
6.88
6.53
5.36%
5.12
3.09
65.70%
5.01
2.10
138.57%
PATM
17.97%
18.99%
13.71%
16.44%
11.44%
8.67%
12.08%
6.04%
EPS
6.40
6.19
3.39%
5.12
4.88
4.92%
3.81
2.31
64.94%
3.73
1.57
137.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
186.75
153.83
132.43
116.14
101.21
92.17
62.99
54.28
42.89
33.48
29.07
Net Sales Growth
21.40%
16.16%
14.03%
14.75%
9.81%
46.32%
16.05%
26.56%
28.11%
15.17%
 
Cost Of Goods Sold
4.11
0.00
0.00
0.00
0.00
-0.05
0.01
0.01
-0.01
0.03
-0.01
Gross Profit
182.64
153.83
132.43
116.14
101.21
92.21
62.98
54.27
42.89
33.45
29.08
GP Margin
97.80%
100%
100%
100%
100%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
Total Expenditure
146.85
123.76
108.04
88.57
80.86
72.03
45.52
41.43
36.08
30.05
37.39
Power & Fuel Cost
-
0.38
0.24
0.27
0.50
0.40
0.37
0.41
0.46
0.36
0.57
% Of Sales
-
0.25%
0.18%
0.23%
0.49%
0.43%
0.59%
0.76%
1.07%
1.08%
1.96%
Employee Cost
-
68.58
55.14
45.67
43.32
37.41
28.86
21.45
18.93
17.43
21.00
% Of Sales
-
44.58%
41.64%
39.32%
42.80%
40.59%
45.82%
39.52%
44.14%
52.06%
72.24%
Manufacturing Exp.
-
0.96
1.07
2.30
0.59
1.10
1.57
0.70
0.15
0.14
0.11
% Of Sales
-
0.62%
0.81%
1.98%
0.58%
1.19%
2.49%
1.29%
0.35%
0.42%
0.38%
General & Admin Exp.
-
50.24
48.16
35.14
33.71
31.93
13.72
16.34
5.87
7.16
7.30
% Of Sales
-
32.66%
36.37%
30.26%
33.31%
34.64%
21.78%
30.10%
13.69%
21.39%
25.11%
Selling & Distn. Exp.
-
3.23
2.49
2.55
2.44
1.04
0.69
1.15
1.49
2.18
1.23
% Of Sales
-
2.10%
1.88%
2.20%
2.41%
1.13%
1.10%
2.12%
3.47%
6.51%
4.23%
Miscellaneous Exp.
-
0.36
0.93
2.64
0.31
0.20
0.28
1.36
1.60
1.55
1.23
% Of Sales
-
0.23%
0.70%
2.27%
0.31%
0.22%
0.44%
2.51%
3.73%
4.63%
18.64%
EBITDA
39.90
30.07
24.39
27.57
20.35
20.14
17.47
12.85
6.81
3.43
-8.32
EBITDA Margin
21.37%
19.55%
18.42%
23.74%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
Other Income
3.35
3.53
5.50
22.80
8.47
3.95
5.07
4.25
8.32
8.10
37.04
Interest
0.98
1.27
1.23
1.47
1.27
1.52
1.34
1.26
1.90
2.39
2.10
Depreciation
15.43
11.63
12.48
22.06
15.62
15.17
12.26
11.93
12.19
13.20
25.82
PBT
26.82
20.71
16.18
26.84
11.93
7.40
8.95
3.91
1.02
-4.06
0.80
Tax
0.78
0.69
0.14
0.18
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
Tax Rate
2.91%
3.33%
0.87%
0.67%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
PAT
26.05
20.02
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
PAT before Minority Interest
26.05
20.02
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
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
13.95%
13.01%
12.11%
22.96%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
PAT Growth
30.18%
24.81%
-39.83%
139.10%
64.94%
11.74%
30.11%
185.28%
-
-
 
EPS
18.48
14.20
11.38
18.91
7.91
4.79
4.29
3.30
1.16
-2.72
0.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
272.91
252.31
235.54
208.91
197.35
189.30
180.47
173.79
172.16
177.19
Share Capital
13.39
13.36
13.19
13.07
13.07
12.82
12.16
12.10
12.10
12.10
Total Reserves
258.65
238.28
221.58
194.51
183.31
175.24
167.84
161.69
160.06
165.09
Non-Current Liabilities
8.33
8.19
13.26
6.02
9.93
12.00
17.93
1.02
1.53
2.02
Secured Loans
5.03
5.99
11.24
4.49
8.31
11.12
16.99
0.00
0.00
0.43
Unsecured Loans
0.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.77
2.77
2.43
2.04
1.65
1.39
1.11
0.86
0.71
0.52
Current Liabilities
41.47
37.62
38.63
71.06
59.12
24.65
18.11
42.17
42.62
28.55
Trade Payables
2.12
3.25
3.84
41.07
35.18
8.05
8.42
3.97
2.78
3.09
Other Current Liabilities
38.37
33.64
34.43
29.52
23.33
16.04
2.69
10.24
12.18
13.24
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
6.75
27.84
27.55
12.15
Short Term Provisions
0.98
0.72
0.35
0.46
0.60
0.55
0.25
0.11
0.11
0.06
Total Liabilities
322.71
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.31
207.76
Net Block
245.53
227.10
214.75
210.40
191.24
176.77
161.19
162.63
167.38
174.61
Gross Block
424.58
401.12
383.90
366.73
338.61
309.12
281.68
275.15
267.71
261.94
Accumulated Depreciation
179.06
174.02
169.15
156.32
147.37
132.35
120.49
112.52
100.33
87.33
Non Current Assets
251.74
233.57
223.55
221.38
202.37
185.66
173.99
177.88
180.88
177.50
Capital Work in Progress
0.00
0.00
2.48
4.48
3.05
1.99
5.26
2.29
0.90
0.00
Non Current Investment
0.00
0.00
1.84
1.95
2.05
2.20
3.09
0.20
1.20
1.01
Long Term Loans & Adv.
4.59
4.74
4.48
4.56
6.03
4.70
4.44
12.75
11.40
1.88
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
70.97
64.55
63.88
64.61
64.03
40.29
42.52
39.10
35.42
30.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
9.38
14.51
17.21
0.00
Inventories
0.05
0.05
0.05
0.05
0.05
0.01
0.01
0.02
0.01
0.04
Sundry Debtors
29.13
36.73
27.71
45.72
40.28
17.48
12.72
6.31
3.01
3.22
Cash & Bank
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
Other Current Assets
30.16
2.92
2.24
2.50
20.89
18.10
17.57
12.92
10.74
4.24
Short Term Loans & Adv.
23.86
13.53
10.99
12.72
16.05
12.93
17.57
12.92
10.74
4.24
Net Current Assets
29.51
26.93
25.25
-6.45
4.91
15.64
24.40
-3.07
-7.20
1.70
Total Assets
322.71
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.30
207.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
29.91
15.61
36.81
40.70
31.77
25.45
9.07
11.33
0.75
29.31
PBT
20.75
16.15
26.81
12.00
7.56
7.27
4.00
1.02
-4.06
0.80
Adjustment
11.77
12.93
22.05
15.94
16.59
11.02
11.14
13.54
14.43
26.63
Changes in Working Capital
-2.10
-13.16
-11.97
13.01
7.64
7.51
-5.85
-3.24
-9.61
2.02
Cash after chg. in Working capital
30.42
15.92
36.89
40.95
31.78
25.80
9.28
11.33
0.75
29.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.51
-0.30
-0.08
-0.24
-0.02
-0.35
-0.22
0.00
0.00
-0.14
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
-29.25
-21.63
-23.54
-35.04
-29.71
-12.95
-6.95
-8.57
-16.27
-4.49
Net Fixed Assets
-0.86
-1.24
-0.53
-1.47
-1.56
-0.48
3.07
-2.25
-2.08
-20.06
Net Investments
0.00
0.00
1.95
0.11
0.11
9.48
3.07
3.70
-18.21
0.00
Others
-28.39
-20.39
-24.96
-33.68
-28.26
-21.95
-13.09
-10.02
4.02
15.57
Cash from Financing Activity
-0.35
-5.55
6.00
-4.85
-3.94
-10.63
-4.62
-1.86
-2.79
-2.86
Net Cash Inflow / Outflow
0.32
-11.56
19.26
0.81
-1.89
1.87
-2.51
0.89
-18.31
21.95
Opening Cash & Equivalents
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.80
Closing Cash & Equivalent
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
203.15
188.37
177.97
158.85
150.28
146.67
148.00
143.64
142.29
146.45
ROA
6.45%
5.48%
9.30%
4.04%
2.75%
2.74%
2.15%
0.75%
-1.81%
0.30%
ROE
7.64%
6.59%
12.05%
5.52%
3.52%
3.29%
2.63%
0.94%
-2.20%
0.35%
ROCE
8.06%
6.76%
11.99%
6.18%
4.34%
4.12%
2.55%
1.46%
-0.86%
1.47%
Fixed Asset Turnover
0.37
0.34
0.31
0.29
0.28
0.21
0.19
0.16
0.13
0.11
Receivable days
78.13
88.80
115.40
155.07
114.37
87.50
63.99
39.68
33.98
66.22
Inventory Days
0.12
0.14
0.16
0.18
0.11
0.05
0.10
0.14
0.29
0.43
Payable days
0.00
0.00
0.00
218.00
140.52
67.17
61.89
36.24
31.41
28.02
Cash Conversion Cycle
78.25
88.94
115.55
-62.74
-26.04
20.38
2.20
3.58
2.86
38.63
Total Debt/Equity
0.04
0.04
0.08
0.05
0.06
0.07
0.13
0.16
0.16
0.08
Interest Cover
17.27
14.11
19.21
10.37
5.87
6.25
4.09
1.54
-0.70
1.33

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Izmo’s arm acquires Geronimo Web
    9th Jul 2024, 15:41 PM

    Post the acquisition, izmo’s clientele will expand to over 4,000 automotive dealers worldwide, offering services in 37 countries, in 16 languages

    Read More
  • IZMO - Quarterly Results
    30th May 2024, 19:56 PM

    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.