Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

IT - Software

Rating :
42/99

BSE: 532341 | NSE: IZMO

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95.88
  • 5.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 93.74
  • N/A
  • 0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.62%
  • 2.04%
  • 59.68%
  • FII
  • DII
  • Others
  • 1.23%
  • 0.00%
  • 8.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.98
  • 16.02
  • 9.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.88
  • 6.90
  • 3.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.90
  • 21.53
  • 12.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 6.21
  • 4.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 0.38
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.40
  • 3.23
  • 2.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
35.68
30.07
18.66%
34.75
29.35
18.40%
37.80
34.44
9.76%
35.22
28.58
23.23%
Expenses
30.72
25.67
19.67%
32.19
25.20
27.74%
29.77
24.25
22.76%
28.16
22.68
24.16%
EBITDA
4.96
4.40
12.73%
2.56
4.14
-38.16%
8.02
10.19
-21.30%
7.06
5.90
19.66%
EBIDTM
13.89%
14.62%
7.38%
14.12%
21.23%
29.59%
20.05%
20.63%
Other Income
1.08
0.92
17.39%
1.71
0.78
119.23%
1.40
2.90
-51.72%
2.40
8.04
-70.15%
Interest
0.06
0.16
-62.50%
0.06
0.17
-64.71%
0.06
0.33
-81.82%
0.08
0.18
-55.56%
Depreciation
2.71
3.09
-12.30%
2.12
3.05
-30.49%
3.24
7.43
-56.39%
3.10
5.46
-43.22%
PBT
3.26
2.07
57.49%
2.10
1.71
22.81%
6.12
5.32
15.04%
6.28
8.29
-24.25%
Tax
0.17
0.05
240.00%
0.00
0.00
0
0.10
0.26
-61.54%
0.00
0.00
0
PAT
3.09
2.02
52.97%
2.10
1.71
22.81%
6.03
5.06
19.17%
6.28
8.29
-24.25%
PATM
8.67%
6.73%
6.04%
5.82%
15.94%
14.69%
17.83%
29.00%
EPS
2.31
1.51
52.98%
1.57
1.29
21.71%
4.51
3.84
17.45%
4.70
6.34
-25.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
143.45
132.43
116.14
101.21
92.17
62.99
54.28
42.89
33.48
29.07
32.79
Net Sales Growth
17.16%
14.03%
14.75%
9.81%
46.32%
16.05%
26.56%
28.11%
15.17%
-11.34%
 
Cost Of Goods Sold
0.90
0.00
0.00
0.00
-0.05
0.01
0.01
-0.01
0.03
-0.01
-0.02
Gross Profit
142.55
132.43
116.14
101.21
92.21
62.98
54.27
42.89
33.45
29.08
32.81
GP Margin
99.37%
100%
100%
100%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
Total Expenditure
120.84
108.04
88.57
80.86
72.03
45.52
41.43
36.08
30.05
37.39
21.37
Power & Fuel Cost
-
0.24
0.27
0.50
0.40
0.37
0.41
0.46
0.36
0.57
0.72
% Of Sales
-
0.18%
0.23%
0.49%
0.43%
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
Employee Cost
-
55.14
45.67
43.32
37.41
28.86
21.45
18.93
17.43
21.00
11.59
% Of Sales
-
41.64%
39.32%
42.80%
40.59%
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
Manufacturing Exp.
-
1.07
2.30
0.59
1.10
1.57
0.70
0.15
0.14
0.11
0.67
% Of Sales
-
0.81%
1.98%
0.58%
1.19%
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
General & Admin Exp.
-
48.16
35.14
33.71
31.93
13.72
16.34
5.87
7.16
7.30
5.71
% Of Sales
-
36.37%
30.26%
33.31%
34.64%
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
Selling & Distn. Exp.
-
2.49
2.55
2.44
1.04
0.69
1.15
1.49
2.18
1.23
0.18
% Of Sales
-
1.88%
2.20%
2.41%
1.13%
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
Miscellaneous Exp.
-
0.93
2.64
0.31
0.20
0.28
1.36
1.60
1.55
5.42
0.18
% Of Sales
-
0.70%
2.27%
0.31%
0.22%
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
EBITDA
22.60
24.39
27.57
20.35
20.14
17.47
12.85
6.81
3.43
-8.32
11.42
EBITDA Margin
15.75%
18.42%
23.74%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
Other Income
6.59
5.50
22.80
8.47
3.95
5.07
4.25
8.32
8.10
37.04
16.36
Interest
0.26
1.23
1.47
1.27
1.52
1.34
1.26
1.90
2.39
2.10
1.56
Depreciation
11.17
12.48
22.06
15.62
15.17
12.26
11.93
12.19
13.20
25.82
16.62
PBT
17.76
16.18
26.84
11.93
7.40
8.95
3.91
1.02
-4.06
0.80
9.61
Tax
0.27
0.14
0.18
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
0.47
Tax Rate
1.52%
0.87%
0.67%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
PAT
17.50
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
PAT before Minority Interest
17.50
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
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
12.20%
12.11%
22.96%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
PAT Growth
2.46%
-39.83%
139.10%
64.94%
11.74%
30.11%
185.28%
-
-
-90.94%
 
EPS
13.06
11.97
19.90
8.32
5.04
4.51
3.47
1.22
-2.87
0.46
5.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
252.31
235.54
208.91
197.35
189.30
180.47
173.79
172.16
177.19
175.37
Share Capital
13.36
13.19
13.07
13.07
12.82
12.16
12.10
12.10
12.10
12.10
Total Reserves
238.28
221.58
194.51
183.31
175.24
167.84
161.69
160.06
165.09
163.28
Non-Current Liabilities
8.19
13.26
6.02
9.93
12.00
17.93
1.02
1.53
2.02
3.04
Secured Loans
5.99
11.24
4.49
8.31
11.12
16.99
0.00
0.00
0.43
1.33
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
2.77
2.43
2.04
1.65
1.39
1.11
0.86
0.71
0.52
0.46
Current Liabilities
37.62
38.63
71.06
59.12
24.65
18.11
42.17
42.62
28.55
30.39
Trade Payables
3.25
3.84
41.07
35.18
8.05
8.42
3.97
2.78
3.09
4.50
Other Current Liabilities
33.64
34.43
29.52
23.33
16.04
2.69
10.24
12.18
13.24
13.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
6.75
27.84
27.55
12.15
12.29
Short Term Provisions
0.72
0.35
0.46
0.60
0.55
0.25
0.11
0.11
0.06
0.44
Total Liabilities
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.31
207.76
208.80
Net Block
227.10
214.75
210.40
191.24
176.77
161.19
162.63
167.38
174.61
193.81
Gross Block
401.12
383.90
366.73
338.61
309.12
281.68
275.15
267.71
261.94
255.32
Accumulated Depreciation
174.02
169.15
156.32
147.37
132.35
120.49
112.52
100.33
87.33
61.50
Non Current Assets
233.57
223.55
221.38
202.37
185.66
173.99
177.88
180.88
177.50
196.64
Capital Work in Progress
0.00
2.48
4.48
3.05
1.99
5.26
2.29
0.90
0.00
0.00
Non Current Investment
1.73
1.84
1.95
2.05
2.20
3.09
0.20
1.20
1.01
1.01
Long Term Loans & Adv.
4.74
4.48
4.56
6.03
4.70
4.44
12.75
11.40
1.88
1.81
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
64.55
63.88
64.61
64.03
40.29
42.52
39.10
35.42
30.25
12.16
Current Investments
0.00
0.00
0.00
0.00
0.00
9.38
14.51
17.21
0.00
0.00
Inventories
0.05
0.05
0.05
0.05
0.01
0.01
0.02
0.01
0.04
0.03
Sundry Debtors
36.73
27.71
45.72
40.28
17.48
12.72
6.31
3.01
3.22
7.33
Cash & Bank
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.80
Other Current Assets
16.45
2.24
2.50
4.84
18.10
17.57
12.92
10.74
4.24
4.00
Short Term Loans & Adv.
13.53
10.99
12.72
16.05
12.93
17.57
12.92
10.74
4.24
3.93
Net Current Assets
26.93
25.25
-6.45
4.91
15.64
24.40
-3.07
-7.20
1.70
-18.23
Total Assets
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.30
207.75
208.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
15.61
36.81
40.70
31.77
25.45
9.07
11.33
0.75
29.31
0.00
PBT
16.15
26.81
12.00
7.56
7.27
4.00
1.02
-4.06
0.80
0.00
Adjustment
12.93
22.05
15.94
16.59
11.02
11.14
13.54
14.43
26.63
0.00
Changes in Working Capital
-13.16
-11.97
13.01
7.64
7.51
-5.85
-3.24
-9.61
2.02
0.00
Cash after chg. in Working capital
15.92
36.89
40.95
31.78
25.80
9.28
11.33
0.75
29.44
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
-0.30
-0.08
-0.24
-0.02
-0.35
-0.22
0.00
0.00
-0.14
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
-21.63
-23.54
-35.04
-29.71
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
Net Fixed Assets
-1.24
-0.53
-1.47
-1.56
-0.48
3.07
-2.25
-2.08
-20.06
0.12
Net Investments
0.00
1.95
0.11
0.11
9.48
3.07
3.70
-18.21
0.00
0.00
Others
-20.39
-24.96
-33.68
-28.26
-21.95
-13.09
-10.02
4.02
15.57
-0.12
Cash from Financing Activity
-5.55
6.00
-4.85
-3.94
-10.63
-4.62
-1.86
-2.79
-2.86
0.00
Net Cash Inflow / Outflow
-11.56
19.26
0.81
-1.89
1.87
-2.51
0.89
-18.31
21.95
0.00
Opening Cash & Equivalents
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.00
Closing Cash & Equivalent
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
188.37
177.97
158.85
150.28
146.67
148.00
143.64
142.29
146.45
144.95
ROA
5.48%
9.30%
4.04%
2.75%
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
ROE
6.59%
12.05%
5.52%
3.52%
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
ROCE
6.76%
11.99%
6.18%
4.34%
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
Fixed Asset Turnover
0.34
0.31
0.29
0.28
0.21
0.19
0.16
0.13
0.11
0.14
Receivable days
88.80
115.40
155.07
114.37
87.50
63.99
39.68
33.98
66.22
91.67
Inventory Days
0.14
0.16
0.18
0.11
0.05
0.10
0.14
0.29
0.43
0.24
Payable days
0.00
0.00
218.00
140.52
67.17
61.89
36.24
31.41
28.02
138.72
Cash Conversion Cycle
88.94
115.55
-62.74
-26.04
20.38
2.20
3.58
2.86
38.63
-46.81
Total Debt/Equity
0.04
0.08
0.05
0.06
0.07
0.13
0.16
0.16
0.08
0.08
Interest Cover
14.11
19.21
10.37
5.87
6.25
4.09
1.54
-0.70
1.33
5.69

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.