Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

IT - Software

Rating :
60/99

BSE: 532341 | NSE: IZMO

313.45
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  302.85
  •  315.40
  •  302.85
  •  302.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61633
  •  192.16
  •  373.00
  •  147.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 442.04
  • 17.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 434.88
  • N/A
  • 1.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.90%
  • 3.40%
  • 52.59%
  • FII
  • DII
  • Others
  • 2.44%
  • 0.00%
  • 9.67%

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
  • -
  • 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
  • 6.15
  • 6.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.51
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.30
  • 3.70
  • 4.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
50.21
39.74
26.35%
44.76
35.68
25.45%
41.49
34.75
19.40%
43.66
37.80
15.50%
Expenses
39.69
30.28
31.08%
35.71
30.72
16.24%
33.21
32.19
3.17%
31.51
29.77
5.84%
EBITDA
10.52
9.47
11.09%
9.05
4.96
82.46%
8.28
2.56
223.44%
12.16
8.02
51.62%
EBIDTM
20.95%
23.82%
20.22%
13.89%
19.95%
7.38%
27.84%
21.23%
Other Income
0.72
0.39
84.62%
0.76
1.08
-29.63%
1.01
1.71
-40.94%
0.35
1.40
-75.00%
Interest
0.23
0.06
283.33%
0.26
0.06
333.33%
0.26
0.06
333.33%
0.17
0.06
183.33%
Depreciation
4.13
3.27
26.30%
4.08
2.71
50.55%
4.02
2.12
89.62%
3.53
3.24
8.95%
PBT
6.88
6.53
5.36%
5.46
3.26
67.48%
5.01
2.10
138.57%
8.81
6.12
43.95%
Tax
0.00
0.00
0
0.34
0.17
100.00%
0.00
0.00
0
0.52
0.10
420.00%
PAT
6.88
6.53
5.36%
5.12
3.09
65.70%
5.01
2.10
138.57%
8.29
6.03
37.48%
PATM
13.71%
16.44%
11.44%
8.67%
12.08%
6.04%
18.99%
15.94%
EPS
5.12
4.88
4.92%
3.81
2.31
64.94%
3.73
1.57
137.58%
6.19
4.51
37.25%

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
180.12
153.83
132.43
116.14
101.21
92.17
62.99
54.28
42.89
33.48
29.07
Net Sales Growth
21.73%
16.16%
14.03%
14.75%
9.81%
46.32%
16.05%
26.56%
28.11%
15.17%
 
Cost Of Goods Sold
2.95
0.00
0.00
0.00
0.00
-0.05
0.01
0.01
-0.01
0.03
-0.01
Gross Profit
177.17
153.83
132.43
116.14
101.21
92.21
62.98
54.27
42.89
33.45
29.08
GP Margin
98.36%
100%
100%
100%
100%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
Total Expenditure
140.12
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
40.01
30.07
24.39
27.57
20.35
20.14
17.47
12.85
6.81
3.43
-8.32
EBITDA Margin
22.21%
19.55%
18.42%
23.74%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
Other Income
2.84
3.53
5.50
22.80
8.47
3.95
5.07
4.25
8.32
8.10
37.04
Interest
0.92
1.27
1.23
1.47
1.27
1.52
1.34
1.26
1.90
2.39
2.10
Depreciation
15.76
11.63
12.48
22.06
15.62
15.17
12.26
11.93
12.19
13.20
25.82
PBT
26.16
20.71
16.18
26.84
11.93
7.40
8.95
3.91
1.02
-4.06
0.80
Tax
0.86
0.69
0.14
0.18
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
Tax Rate
3.29%
3.33%
0.87%
0.67%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
PAT
25.30
20.02
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
PAT before Minority Interest
25.30
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
14.05%
13.01%
12.11%
22.96%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
PAT Growth
42.54%
24.81%
-39.83%
139.10%
64.94%
11.74%
30.11%
185.28%
-
-
 
EPS
17.94
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

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.