Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

IT - Software

Rating :
61/99

BSE: 532341 | NSE: IZMO

96.75
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  96.25
  •  98.00
  •  95.50
  •  96.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47806
  •  46.36
  •  149.20
  •  34.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 129.58
  • 4.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 125.10
  • N/A
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.69%
  • 2.31%
  • 57.76%
  • FII
  • DII
  • Others
  • 0.68%
  • 0.00%
  • 10.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.26
  • 16.43
  • 8.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.71
  • 16.49
  • 6.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.68
  • 41.80
  • 57.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 6.60
  • 4.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.32
  • 0.37
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.09
  • 4.97
  • 2.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
29.35
24.65
19.07%
34.44
33.36
3.24%
28.58
24.50
16.65%
28.48
22.27
27.89%
Expenses
25.20
20.00
26.00%
24.25
26.93
-9.95%
22.68
19.33
17.33%
22.45
18.33
22.48%
EBITDA
4.14
4.66
-11.16%
10.19
6.43
58.48%
5.90
5.17
14.12%
6.03
3.94
53.05%
EBIDTM
14.12%
18.89%
29.59%
19.28%
20.63%
21.09%
21.16%
17.70%
Other Income
0.78
0.56
39.29%
2.90
2.18
33.03%
8.04
5.15
56.12%
11.51
0.59
1,850.85%
Interest
0.17
0.22
-22.73%
0.33
0.26
26.92%
0.18
0.26
-30.77%
0.14
0.19
-26.32%
Depreciation
3.05
3.70
-17.57%
7.43
4.32
71.99%
5.46
3.90
40.00%
5.47
3.34
63.77%
PBT
1.71
1.30
31.54%
5.32
4.04
31.68%
8.29
6.15
34.80%
11.93
1.00
1,093.00%
Tax
0.00
0.00
0
0.26
0.54
-51.85%
0.00
0.00
0
-0.08
0.24
-
PAT
1.71
1.30
31.54%
5.06
3.49
44.99%
8.29
6.15
34.80%
12.01
0.76
1,480.26%
PATM
5.82%
5.29%
14.69%
10.47%
29.00%
25.11%
42.16%
3.41%
EPS
1.29
1.00
29.00%
3.84
2.67
43.82%
6.34
4.71
34.61%
9.19
0.58
1,484.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
120.85
116.14
101.21
92.17
62.99
54.28
42.89
33.48
29.07
32.79
33.45
Net Sales Growth
15.34%
14.75%
9.81%
46.32%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
 
Cost Of Goods Sold
2.15
0.00
0.00
-0.05
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
Gross Profit
118.70
116.14
101.21
92.21
62.98
54.27
42.89
33.45
29.08
32.81
33.43
GP Margin
98.22%
100%
100%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
Total Expenditure
94.58
88.57
80.86
72.03
45.52
41.43
36.08
30.05
37.39
21.37
22.54
Power & Fuel Cost
-
0.27
0.50
0.40
0.37
0.41
0.46
0.36
0.57
0.72
0.26
% Of Sales
-
0.23%
0.49%
0.43%
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
0.78%
Employee Cost
-
45.67
43.32
37.41
28.86
21.45
18.93
17.43
21.00
11.59
12.66
% Of Sales
-
39.32%
42.80%
40.59%
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
37.85%
Manufacturing Exp.
-
2.30
0.59
1.10
1.57
0.70
0.15
0.14
0.11
0.67
0.69
% Of Sales
-
1.98%
0.58%
1.19%
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
2.06%
General & Admin Exp.
-
35.14
33.71
31.93
13.72
16.34
5.87
7.16
7.30
5.71
4.69
% Of Sales
-
30.26%
33.31%
34.64%
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
14.02%
Selling & Distn. Exp.
-
2.55
2.44
1.04
0.69
1.15
1.49
2.18
1.23
0.18
0.60
% Of Sales
-
2.20%
2.41%
1.13%
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
1.79%
Miscellaneous Exp.
-
2.64
0.31
0.20
0.28
1.36
1.60
1.55
5.42
0.04
0.60
% Of Sales
-
2.27%
0.31%
0.22%
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
1.67%
EBITDA
26.26
27.57
20.35
20.14
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
EBITDA Margin
21.73%
23.74%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
Other Income
23.23
22.80
8.47
3.95
5.07
4.25
8.32
8.10
37.04
16.36
2.63
Interest
0.82
1.47
1.27
1.52
1.34
1.26
1.90
2.39
2.10
1.56
2.90
Depreciation
21.41
22.06
15.62
15.17
12.26
11.93
12.19
13.20
25.82
16.62
8.71
PBT
27.25
26.84
11.93
7.40
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
Tax
0.18
0.18
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
Tax Rate
0.66%
0.67%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
PAT
27.07
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
PAT before Minority Interest
27.07
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
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
22.40%
22.96%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
PAT Growth
131.37%
139.10%
64.94%
11.74%
30.11%
185.28%
-
-
-90.94%
68.06%
 
EPS
20.20
19.90
8.32
5.04
4.51
3.47
1.22
-2.87
0.46
5.10
3.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
235.54
208.91
197.35
189.30
180.47
173.79
172.16
177.19
175.37
168.54
Share Capital
13.19
13.07
13.07
12.82
12.16
12.10
12.10
12.10
12.10
12.10
Total Reserves
221.58
194.51
183.31
175.24
167.84
161.69
160.06
165.09
163.28
156.44
Non-Current Liabilities
13.26
6.02
9.93
12.00
17.93
1.02
1.53
2.02
3.04
3.61
Secured Loans
11.24
4.49
8.31
11.12
16.99
0.00
0.00
0.43
1.33
2.08
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
2.43
2.04
1.65
1.39
1.11
0.86
0.71
0.52
0.46
0.54
Current Liabilities
38.66
71.06
59.12
24.65
18.11
42.17
42.62
28.55
30.39
40.43
Trade Payables
3.84
41.07
35.18
8.05
8.42
3.97
2.78
3.09
4.50
18.94
Other Current Liabilities
34.47
29.52
23.33
16.04
2.69
10.24
12.18
13.24
13.16
7.81
Short Term Borrowings
0.00
0.00
0.00
0.00
6.75
27.84
27.55
12.15
12.29
13.47
Short Term Provisions
0.35
0.46
0.60
0.55
0.25
0.11
0.11
0.06
0.44
0.21
Total Liabilities
287.46
285.99
266.40
225.95
216.51
216.98
216.31
207.76
208.80
212.58
Net Block
214.75
210.40
191.24
176.77
161.19
162.63
167.38
174.61
193.81
180.90
Gross Block
386.97
366.73
338.61
309.12
281.68
275.15
267.71
261.94
255.32
221.19
Accumulated Depreciation
172.22
156.32
147.37
132.35
120.49
112.52
100.33
87.33
61.50
40.29
Non Current Assets
223.55
221.38
202.37
185.66
173.99
177.88
180.88
177.50
196.64
183.60
Capital Work in Progress
2.48
4.48
3.05
1.99
5.26
2.29
0.90
0.00
0.00
0.00
Non Current Investment
1.84
1.95
2.05
2.20
3.09
0.20
1.20
1.01
1.01
0.81
Long Term Loans & Adv.
4.48
4.56
6.03
4.70
4.44
12.75
11.40
1.88
1.81
1.89
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
63.91
64.61
64.03
40.29
42.52
39.10
35.42
30.25
12.16
28.98
Current Investments
0.00
0.00
0.00
0.00
9.38
14.51
17.21
0.00
0.00
0.00
Inventories
0.05
0.05
0.05
0.01
0.01
0.02
0.01
0.04
0.03
0.01
Sundry Debtors
27.75
45.72
40.28
17.48
12.72
6.31
3.01
3.22
7.33
9.14
Cash & Bank
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.50
Other Current Assets
13.23
2.50
4.84
5.17
17.57
12.92
10.74
4.24
4.00
19.32
Short Term Loans & Adv.
10.99
12.72
16.05
12.93
17.57
12.92
10.74
4.24
3.93
19.27
Net Current Assets
25.25
-6.45
4.91
15.64
24.40
-3.07
-7.20
1.70
-18.23
-11.45
Total Assets
287.46
285.99
266.40
225.95
216.51
216.98
216.30
207.75
208.80
212.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
36.81
40.70
31.77
25.45
9.07
11.33
0.75
29.31
0.00
0.00
PBT
26.81
12.00
7.56
7.27
4.00
1.02
-4.06
0.80
0.00
0.00
Adjustment
22.05
15.94
16.59
11.02
11.14
13.54
14.43
26.63
0.00
0.00
Changes in Working Capital
-11.97
13.01
7.64
7.51
-5.85
-3.24
-9.61
2.02
0.00
0.00
Cash after chg. in Working capital
36.89
40.95
31.78
25.80
9.28
11.33
0.75
29.44
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
-0.08
-0.24
-0.02
-0.35
-0.22
0.00
0.00
-0.14
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
-23.54
-35.04
-29.71
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
0.00
Net Fixed Assets
-0.53
-1.47
-1.56
-0.48
3.07
-2.25
-2.08
-20.06
0.12
0.10
Net Investments
0.11
0.11
0.11
9.48
3.07
3.70
-18.21
0.00
0.00
-5.45
Others
-23.12
-33.68
-28.26
-21.95
-13.09
-10.02
4.02
15.57
-0.12
5.35
Cash from Financing Activity
6.00
-4.85
-3.94
-10.63
-4.62
-1.86
-2.79
-2.86
0.00
0.00
Net Cash Inflow / Outflow
19.26
0.81
-1.89
1.87
-2.51
0.89
-18.31
21.95
0.00
0.00
Opening Cash & Equivalents
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.00
0.00
Closing Cash & Equivalent
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
177.97
158.85
150.28
146.67
148.00
143.64
142.29
146.45
144.95
139.30
ROA
9.30%
4.04%
2.75%
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
1.92%
ROE
12.05%
5.52%
3.52%
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
2.44%
ROCE
11.99%
6.18%
4.34%
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
3.98%
Fixed Asset Turnover
0.31
0.29
0.28
0.21
0.19
0.16
0.13
0.11
0.14
0.16
Receivable days
115.45
155.07
114.37
87.50
63.99
39.68
33.98
66.22
91.67
178.88
Inventory Days
0.16
0.18
0.11
0.05
0.10
0.14
0.29
0.43
0.24
0.27
Payable days
109.96
218.00
140.52
67.17
61.89
36.24
31.41
28.02
138.72
352.43
Cash Conversion Cycle
5.65
-62.74
-26.04
20.38
2.20
3.58
2.86
38.63
-46.81
-173.28
Total Debt/Equity
0.08
0.05
0.06
0.07
0.13
0.16
0.16
0.08
0.08
0.10
Interest Cover
19.21
10.37
5.87
6.25
4.09
1.54
-0.70
1.33
5.69
2.49

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.