Nifty
Sensex
:
:
11205.25
37886.41
-45.30 (-0.40%)
-147.73 (-0.39%)

IT - Software

Rating :
65/99

BSE: 532341 | NSE: IZMO

34.10
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  36.70
  •  36.85
  •  33.65
  •  35.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44642
  •  15.90
  •  37.25
  •  10.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44.56
  • 3.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 53.15
  • N/A
  • 0.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.33%
  • 3.65%
  • 54.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.71
  • 22.45
  • 19.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 42.48
  • 9.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.47
  • -9.25
  • 13.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 12.52
  • 12.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 0.36
  • 0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 6.34
  • 4.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
24.65
21.09
16.88%
33.36
34.08
-2.11%
24.50
21.52
13.85%
22.27
18.83
18.27%
Expenses
20.00
16.51
21.14%
26.93
28.99
-7.11%
19.33
14.45
33.77%
18.33
14.69
24.78%
EBITDA
4.66
4.58
1.75%
6.43
5.10
26.08%
5.17
7.06
-26.77%
3.94
4.13
-4.60%
EBIDTM
18.89%
21.70%
19.28%
14.95%
21.09%
32.83%
17.70%
21.94%
Other Income
0.56
0.56
0.00%
2.18
1.96
11.22%
5.15
0.15
3,333.33%
0.59
1.09
-45.87%
Interest
0.22
0.33
-33.33%
0.26
0.14
85.71%
0.26
0.41
-36.59%
0.19
0.51
-62.75%
Depreciation
3.70
4.06
-8.87%
4.32
5.74
-24.74%
3.90
4.09
-4.65%
3.34
2.92
14.38%
PBT
1.30
0.75
73.33%
4.04
1.19
239.50%
6.15
2.71
126.94%
1.00
1.78
-43.82%
Tax
0.00
0.00
0
0.54
0.64
-15.62%
0.00
0.00
0
0.24
0.00
0
PAT
1.30
0.75
73.33%
3.49
0.55
534.55%
6.15
2.71
126.94%
0.76
1.78
-57.30%
PATM
5.29%
3.56%
10.47%
1.61%
25.11%
12.60%
3.41%
9.47%
EPS
1.00
0.57
75.44%
2.67
0.42
535.71%
4.69
2.07
126.57%
0.58
1.36
-57.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
104.78
92.17
62.99
54.28
42.89
33.48
29.07
32.79
33.45
49.28
36.50
Net Sales Growth
9.69%
46.32%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
-32.12%
35.01%
 
Cost Of Goods Sold
0.48
-0.05
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
23.51
6.02
Gross Profit
104.30
92.21
62.98
54.27
42.89
33.45
29.08
32.81
33.43
25.76
30.47
GP Margin
99.54%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
52.27%
83.48%
Total Expenditure
84.59
72.03
45.52
41.43
36.08
30.05
37.39
21.37
22.54
45.86
38.67
Power & Fuel Cost
-
0.40
0.37
0.41
0.46
0.36
0.57
0.72
0.26
0.32
0.35
% Of Sales
-
0.43%
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
0.78%
0.65%
0.96%
Employee Cost
-
37.41
28.86
21.45
18.93
17.43
21.00
11.59
12.66
13.42
17.68
% Of Sales
-
40.59%
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
37.85%
27.23%
48.44%
Manufacturing Exp.
-
1.04
1.57
0.70
0.15
0.14
0.11
0.67
0.69
0.12
0.02
% Of Sales
-
1.13%
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
2.06%
0.24%
0.05%
General & Admin Exp.
-
31.99
13.72
16.34
5.87
7.16
7.30
5.71
4.69
7.18
4.95
% Of Sales
-
34.71%
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
14.02%
14.57%
13.56%
Selling & Distn. Exp.
-
1.04
0.69
1.15
1.49
2.18
1.23
0.18
0.60
0.52
0.47
% Of Sales
-
1.13%
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
1.79%
1.06%
1.29%
Miscellaneous Exp.
-
0.20
0.28
1.36
1.60
1.55
5.42
0.04
0.56
0.75
0.47
% Of Sales
-
0.22%
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
1.67%
1.52%
24.99%
EBITDA
20.20
20.14
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
3.42
-2.17
EBITDA Margin
19.28%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
6.94%
-5.95%
Other Income
8.48
3.95
5.07
4.25
8.32
8.10
37.04
16.36
2.63
2.55
7.08
Interest
0.93
1.52
1.34
1.26
1.90
2.39
2.10
1.56
2.90
0.64
0.69
Depreciation
15.26
15.17
12.26
11.93
12.19
13.20
25.82
16.62
8.71
4.20
2.86
PBT
12.49
7.40
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
1.12
1.36
Tax
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
0.04
0.31
Tax Rate
6.24%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
3.57%
22.79%
PAT
11.70
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
PAT before Minority Interest
11.70
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
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
11.17%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
2.19%
2.88%
PAT Growth
102.07%
11.74%
30.11%
185.28%
-
-
-90.94%
68.06%
276.85%
2.86%
 
EPS
8.93
5.16
4.62
3.55
1.24
-2.93
0.47
5.22
3.11
0.82
0.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
197.35
189.30
180.47
173.79
172.16
177.19
175.37
168.54
166.86
165.78
Share Capital
13.07
12.82
12.16
12.10
12.10
12.10
12.10
12.10
12.10
12.10
Total Reserves
183.31
175.24
167.84
161.69
160.06
165.09
163.28
156.44
152.37
151.29
Non-Current Liabilities
9.93
12.00
17.93
1.02
1.53
2.02
3.04
3.61
1.47
21.23
Secured Loans
8.31
11.12
16.99
0.00
0.00
0.43
1.33
2.08
0.00
21.32
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
1.65
1.39
1.11
0.86
0.71
0.52
0.46
0.54
0.59
0.00
Current Liabilities
59.12
24.65
18.11
42.17
42.62
28.55
30.39
40.43
43.53
20.76
Trade Payables
35.18
8.05
8.42
3.97
2.78
3.09
4.50
18.94
27.51
17.58
Other Current Liabilities
23.33
16.04
2.69
10.24
12.18
13.24
13.16
7.81
4.39
2.00
Short Term Borrowings
0.00
0.00
6.75
27.84
27.55
12.15
12.29
13.47
11.25
0.00
Short Term Provisions
0.60
0.55
0.25
0.11
0.11
0.06
0.44
0.21
0.38
1.18
Total Liabilities
266.40
225.95
216.51
216.98
216.31
207.76
208.80
212.58
211.86
207.77
Net Block
191.24
176.77
161.19
162.63
167.38
174.61
193.81
180.90
167.00
131.83
Gross Block
338.61
309.12
281.68
275.15
267.71
261.94
255.32
221.19
203.50
163.92
Accumulated Depreciation
147.37
132.35
120.49
112.52
100.33
87.33
61.50
40.29
36.51
32.09
Non Current Assets
202.37
185.66
173.99
177.88
180.88
177.50
196.64
183.60
169.58
131.56
Capital Work in Progress
3.05
1.99
5.26
2.29
0.90
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.05
2.20
3.09
0.20
1.20
1.01
1.01
0.81
0.81
-0.27
Long Term Loans & Adv.
6.03
4.70
4.44
12.75
11.40
1.88
1.81
1.89
1.77
0.00
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
64.03
40.29
42.52
39.10
35.42
30.25
12.16
28.98
42.27
72.35
Current Investments
0.00
0.00
9.38
14.51
17.21
0.00
0.00
0.00
1.54
30.95
Inventories
0.05
0.01
0.01
0.02
0.01
0.04
0.03
0.01
0.04
1.99
Sundry Debtors
40.28
17.48
12.72
6.31
3.01
3.22
7.33
9.14
23.65
14.65
Cash & Bank
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.50
0.89
7.16
Other Current Assets
20.89
5.17
0.00
0.00
10.74
4.24
4.00
19.32
16.17
17.61
Short Term Loans & Adv.
16.05
12.93
17.57
12.92
10.74
4.24
3.93
19.27
15.95
15.41
Net Current Assets
4.91
15.64
24.40
-3.07
-7.20
1.70
-18.23
-11.45
-1.26
51.59
Total Assets
266.40
225.95
216.51
216.98
216.30
207.75
208.80
212.58
211.85
207.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 09
Cash From Operating Activity
31.77
25.45
9.07
11.33
0.75
29.31
0.00
0.00
0.00
0.00
PBT
7.56
7.27
4.00
1.02
-4.06
0.80
0.00
0.00
0.00
0.00
Adjustment
16.59
11.02
11.14
13.54
14.43
26.63
0.00
0.00
0.00
0.00
Changes in Working Capital
7.64
7.51
-5.85
-3.24
-9.61
2.02
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
31.78
25.80
9.28
11.33
0.75
29.44
0.00
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
-0.02
-0.35
-0.22
0.00
0.00
-0.14
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
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
-29.71
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
0.00
0.00
0.00
Net Fixed Assets
-1.56
-0.48
3.07
-2.25
-2.08
-20.06
0.12
0.10
-0.52
Net Investments
0.11
9.48
3.07
3.70
-18.21
0.00
0.00
-5.45
-13.53
Others
-28.26
-21.95
-13.09
-10.02
4.02
15.57
-0.12
5.35
14.05
Cash from Financing Activity
-3.94
-10.63
-4.62
-1.86
-2.79
-2.86
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
-1.89
1.87
-2.51
0.89
-18.31
21.95
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
4.70
2.83
5.33
4.44
22.75
0.80
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
2.81
4.70
2.83
5.33
4.44
22.75
0.00
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
150.28
146.67
148.00
143.64
142.29
146.45
144.95
139.30
135.94
131.86
ROA
2.75%
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
1.92%
0.51%
0.54%
ROE
3.52%
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
2.44%
0.67%
0.66%
ROCE
4.34%
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
3.98%
0.98%
1.17%
Fixed Asset Turnover
0.28
0.21
0.19
0.16
0.13
0.11
0.14
0.16
0.27
0.26
Receivable days
114.37
87.50
63.99
39.68
33.98
66.22
91.67
178.88
141.82
127.83
Inventory Days
0.11
0.05
0.10
0.14
0.29
0.43
0.24
0.27
7.49
42.23
Payable days
140.68
67.17
61.89
36.24
31.41
28.02
138.72
352.43
189.96
148.04
Cash Conversion Cycle
-26.20
20.38
2.20
3.58
2.86
38.63
-46.81
-173.28
-40.64
22.01
Total Debt/Equity
0.06
0.07
0.13
0.16
0.16
0.08
0.08
0.10
0.07
0.13
Interest Cover
5.87
6.25
4.09
1.54
-0.70
1.33
5.69
2.49
2.74
2.97

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.