Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

IT - Software

Rating :
70/99

BSE: 532341 | NSE: IZMO

45.95
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  49.50
  •  49.50
  •  45.55
  •  47.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45697
  •  21.16
  •  58.40
  •  10.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 59.98
  • 2.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 65.78
  • N/A
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.33%
  • 1.69%
  • 54.67%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 14.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.46
  • 18.73
  • 17.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.52
  • 24.48
  • 3.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.29
  • 46.90
  • 22.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.28
  • 11.43
  • 7.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.29
  • 0.35
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 5.87
  • 3.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
28.48
22.27
27.89%
24.65
21.09
16.88%
33.36
34.08
-2.11%
24.50
21.52
13.85%
Expenses
22.45
18.33
22.48%
20.00
16.51
21.14%
26.93
28.99
-7.11%
19.33
14.45
33.77%
EBITDA
6.03
3.94
53.05%
4.66
4.58
1.75%
6.43
5.10
26.08%
5.17
7.06
-26.77%
EBIDTM
21.16%
17.70%
18.89%
21.70%
19.28%
14.95%
21.09%
32.83%
Other Income
11.51
0.59
1,850.85%
0.56
0.56
0.00%
2.18
1.96
11.22%
5.15
0.15
3,333.33%
Interest
0.14
0.19
-26.32%
0.22
0.33
-33.33%
0.26
0.14
85.71%
0.26
0.41
-36.59%
Depreciation
5.47
3.34
63.77%
3.70
4.06
-8.87%
4.32
5.74
-24.74%
3.90
4.09
-4.65%
PBT
11.93
1.00
1,093.00%
1.30
0.75
73.33%
4.04
1.19
239.50%
6.15
2.71
126.94%
Tax
-0.08
0.24
-
0.00
0.00
0
0.54
0.64
-15.62%
0.00
0.00
0
PAT
12.01
0.76
1,480.26%
1.30
0.75
73.33%
3.49
0.55
534.55%
6.15
2.71
126.94%
PATM
42.16%
3.41%
5.29%
3.56%
10.47%
1.62%
25.11%
12.60%
EPS
9.19
0.58
1,484.48%
1.00
0.57
75.44%
2.67
0.42
535.71%
4.71
2.11
123.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
110.99
101.21
92.17
62.99
54.28
42.89
33.48
29.07
32.79
33.45
49.28
Net Sales Growth
12.16%
9.81%
46.32%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
-32.12%
 
Cost Of Goods Sold
0.72
0.00
-0.05
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
23.51
Gross Profit
110.27
101.21
92.21
62.98
54.27
42.89
33.45
29.08
32.81
33.43
25.76
GP Margin
99.35%
100%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
52.27%
Total Expenditure
88.71
80.86
72.03
45.52
41.43
36.08
30.05
37.39
21.37
22.54
45.86
Power & Fuel Cost
-
0.50
0.40
0.37
0.41
0.46
0.36
0.57
0.72
0.26
0.32
% Of Sales
-
0.49%
0.43%
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
0.78%
0.65%
Employee Cost
-
43.32
37.41
28.86
21.45
18.93
17.43
21.00
11.59
12.66
13.42
% Of Sales
-
42.80%
40.59%
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
37.85%
27.23%
Manufacturing Exp.
-
0.59
1.10
1.57
0.70
0.15
0.14
0.11
0.67
0.69
0.12
% Of Sales
-
0.58%
1.19%
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
2.06%
0.24%
General & Admin Exp.
-
33.71
31.93
13.72
16.34
5.87
7.16
7.30
5.71
4.69
7.18
% Of Sales
-
33.31%
34.64%
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
14.02%
14.57%
Selling & Distn. Exp.
-
2.44
1.04
0.69
1.15
1.49
2.18
1.23
0.18
0.60
0.52
% Of Sales
-
2.41%
1.13%
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
1.79%
1.06%
Miscellaneous Exp.
-
0.31
0.20
0.28
1.36
1.60
1.55
5.42
0.04
0.56
0.52
% Of Sales
-
0.31%
0.22%
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
1.67%
1.52%
EBITDA
22.29
20.35
20.14
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
3.42
EBITDA Margin
20.08%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
6.94%
Other Income
19.40
8.47
3.95
5.07
4.25
8.32
8.10
37.04
16.36
2.63
2.55
Interest
0.88
1.27
1.52
1.34
1.26
1.90
2.39
2.10
1.56
2.90
0.64
Depreciation
17.39
15.62
15.17
12.26
11.93
12.19
13.20
25.82
16.62
8.71
4.20
PBT
23.42
11.93
7.40
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
1.12
Tax
0.46
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
0.04
Tax Rate
1.96%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
3.57%
PAT
22.95
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
PAT before Minority Interest
22.95
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
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
20.68%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
2.19%
PAT Growth
381.13%
64.94%
11.74%
30.11%
185.28%
-
-
-90.94%
68.06%
276.85%
 
EPS
17.52
8.51
5.16
4.62
3.55
1.24
-2.93
0.47
5.22
3.11
0.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
208.91
197.35
189.30
180.47
173.79
172.16
177.19
175.37
168.54
166.86
Share Capital
13.07
13.07
12.82
12.16
12.10
12.10
12.10
12.10
12.10
12.10
Total Reserves
194.53
183.31
175.24
167.84
161.69
160.06
165.09
163.28
156.44
152.37
Non-Current Liabilities
7.08
9.93
12.00
17.93
1.02
1.53
2.02
3.04
3.61
1.47
Secured Loans
4.49
8.31
11.12
16.99
0.00
0.00
0.43
1.33
2.08
0.00
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
2.02
1.65
1.39
1.11
0.86
0.71
0.52
0.46
0.54
0.59
Current Liabilities
70.01
59.12
24.65
18.11
42.17
42.62
28.55
30.39
40.43
43.53
Trade Payables
41.07
35.18
8.05
8.42
3.97
2.78
3.09
4.50
18.94
27.51
Other Current Liabilities
28.45
23.33
16.04
2.69
10.24
12.18
13.24
13.16
7.81
4.39
Short Term Borrowings
0.00
0.00
0.00
6.75
27.84
27.55
12.15
12.29
13.47
11.25
Short Term Provisions
0.49
0.60
0.55
0.25
0.11
0.11
0.06
0.44
0.21
0.38
Total Liabilities
286.00
266.40
225.95
216.51
216.98
216.31
207.76
208.80
212.58
211.86
Net Block
210.40
191.24
176.77
161.19
162.63
167.38
174.61
193.81
180.90
167.00
Gross Block
366.73
338.61
309.12
281.68
275.15
267.71
261.94
255.32
221.19
203.50
Accumulated Depreciation
156.32
147.37
132.35
120.49
112.52
100.33
87.33
61.50
40.29
36.51
Non Current Assets
222.81
202.37
185.66
173.99
177.88
180.88
177.50
196.64
183.60
169.58
Capital Work in Progress
4.48
3.05
1.99
5.26
2.29
0.90
0.00
0.00
0.00
0.00
Non Current Investment
1.95
2.05
2.20
3.09
0.20
1.20
1.01
1.01
0.81
0.81
Long Term Loans & Adv.
5.98
6.03
4.70
4.44
12.75
11.40
1.88
1.81
1.89
1.77
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
63.19
64.03
40.29
42.52
39.10
35.42
30.25
12.16
28.98
42.27
Current Investments
0.00
0.00
0.00
9.38
14.51
17.21
0.00
0.00
0.00
1.54
Inventories
0.05
0.05
0.01
0.01
0.02
0.01
0.04
0.03
0.01
0.04
Sundry Debtors
45.72
40.28
17.48
12.72
6.31
3.01
3.22
7.33
9.14
23.65
Cash & Bank
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.50
0.89
Other Current Assets
13.79
4.84
5.17
0.00
12.92
10.74
4.24
4.00
19.32
16.17
Short Term Loans & Adv.
12.72
16.05
12.93
17.57
12.92
10.74
4.24
3.93
19.27
15.95
Net Current Assets
-6.82
4.91
15.64
24.40
-3.07
-7.20
1.70
-18.23
-11.45
-1.26
Total Assets
286.00
266.40
225.95
216.51
216.98
216.30
207.75
208.80
212.58
211.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
40.70
31.77
25.45
9.07
11.33
0.75
29.31
0.00
0.00
0.00
PBT
12.00
7.56
7.27
4.00
1.02
-4.06
0.80
0.00
0.00
0.00
Adjustment
15.94
16.59
11.02
11.14
13.54
14.43
26.63
0.00
0.00
0.00
Changes in Working Capital
13.01
7.64
7.51
-5.85
-3.24
-9.61
2.02
0.00
0.00
0.00
Cash after chg. in Working capital
40.95
31.78
25.80
9.28
11.33
0.75
29.44
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
-0.24
-0.02
-0.35
-0.22
0.00
0.00
-0.14
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
-35.04
-29.71
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
0.00
0.00
Net Fixed Assets
-1.47
-1.56
-0.48
3.07
-2.25
-2.08
-20.06
0.12
0.10
-0.52
Net Investments
0.11
0.11
9.48
3.07
3.70
-18.21
0.00
0.00
-5.45
-13.53
Others
-33.68
-28.26
-21.95
-13.09
-10.02
4.02
15.57
-0.12
5.35
14.05
Cash from Financing Activity
-4.85
-3.94
-10.63
-4.62
-1.86
-2.79
-2.86
0.00
0.00
0.00
Net Cash Inflow / Outflow
0.81
-1.89
1.87
-2.51
0.89
-18.31
21.95
0.00
0.00
0.00
Opening Cash & Equivalents
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.00
0.00
0.00
Closing Cash & Equivalent
3.62
2.81
4.70
2.83
5.33
4.44
22.75
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
158.87
150.28
146.67
148.00
143.64
142.29
146.45
144.95
139.30
135.94
ROA
4.04%
2.75%
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
1.92%
0.51%
ROE
5.52%
3.52%
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
2.44%
0.67%
ROCE
6.18%
4.34%
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
3.98%
0.98%
Fixed Asset Turnover
0.29
0.28
0.21
0.19
0.16
0.13
0.11
0.14
0.16
0.27
Receivable days
155.07
114.37
87.50
63.99
39.68
33.98
66.22
91.67
178.88
141.82
Inventory Days
0.18
0.11
0.05
0.10
0.14
0.29
0.43
0.24
0.27
7.49
Payable days
218.00
140.52
67.17
61.89
36.24
31.41
28.02
138.72
352.43
189.96
Cash Conversion Cycle
-62.74
-26.04
20.38
2.20
3.58
2.86
38.63
-46.81
-173.28
-40.64
Total Debt/Equity
0.05
0.06
0.07
0.13
0.16
0.16
0.08
0.08
0.10
0.07
Interest Cover
10.37
5.87
6.25
4.09
1.54
-0.70
1.33
5.69
2.49
2.74

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.