Nifty
:
24414.40
Sensex
:
80746.78
34.80 (0.14%)
105.71 (0.13%)
Nifty
Sensex
:
:
24414.40
80746.78
34.80 (0.14%)
105.71 (0.13%)

IZMO Ltd.

IT - Software

Rating :
N/A

BSE: 532341 | NSE: IZMO

NSE BSE
431.15
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  439.90
  •  440.00
  •  421.00
  •  438.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10504
  •  45.26
  •  649.45
  •  229.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 403.11
  • 7.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 379.09
  • N/A
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.00%
  • 2.14%
  • 50.89%
  • FII
  • DII
  • Others
  • 4.26%
  • 0.00%
  • 7.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.75
  • 13.03
  • 12.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.04
  • 14.83
  • 10.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.09
  • 18.50
  • 17.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 6.70
  • 11.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.81
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.17
  • 5.30
  • 7.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
58.66
50.21
16.83%
58.55
44.76
30.81%
47.58
41.49
14.68%
50.29
43.66
15.19%
Expenses
50.39
39.69
26.96%
49.06
35.71
37.38%
38.28
33.21
15.27%
38.24
31.51
21.36%
EBITDA
8.28
10.52
-21.29%
9.49
9.05
4.86%
9.30
8.28
12.32%
12.05
12.15
-0.82%
EBIDTM
14.11%
20.95%
16.20%
20.22%
19.54%
19.95%
23.96%
27.84%
Other Income
2.21
0.72
206.94%
31.41
0.76
4,032.89%
0.78
1.01
-22.77%
0.86
0.35
145.71%
Interest
0.11
0.23
-52.17%
0.15
0.26
-42.31%
0.18
0.26
-30.77%
0.23
0.17
35.29%
Depreciation
3.94
4.13
-4.60%
3.96
4.08
-2.94%
3.88
4.02
-3.48%
3.20
3.53
-9.35%
PBT
6.45
6.88
-6.25%
34.39
5.46
529.85%
6.03
5.01
20.36%
9.47
8.81
7.49%
Tax
0.39
0.00
0
4.49
0.34
1,220.59%
0.00
0.00
0
0.44
0.52
-15.38%
PAT
6.06
6.88
-11.92%
29.91
5.12
484.18%
6.03
5.01
20.36%
9.04
8.29
9.05%
PATM
10.33%
13.71%
51.07%
11.44%
12.67%
12.08%
17.97%
18.99%
EPS
4.07
5.12
-20.51%
21.14
3.81
454.86%
4.26
3.73
14.21%
6.40
6.19
3.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
215.08
186.75
153.83
132.43
116.14
101.21
92.17
62.99
54.28
42.89
33.48
Net Sales Growth
19.41%
21.40%
16.16%
14.03%
14.75%
9.81%
46.32%
16.05%
26.56%
28.11%
 
Cost Of Goods Sold
3.91
0.05
0.00
0.00
0.00
0.00
-0.05
0.01
0.01
-0.01
0.03
Gross Profit
211.17
186.70
153.83
132.43
116.14
101.21
92.21
62.98
54.27
42.89
33.45
GP Margin
98.18%
99.97%
100%
100%
100%
100%
100.04%
99.98%
99.98%
100%
99.91%
Total Expenditure
175.97
146.12
123.76
108.04
88.57
80.86
72.03
45.52
41.43
36.08
30.05
Power & Fuel Cost
-
0.47
0.38
0.24
0.27
0.50
0.40
0.37
0.41
0.46
0.36
% Of Sales
-
0.25%
0.25%
0.18%
0.23%
0.49%
0.43%
0.59%
0.76%
1.07%
1.08%
Employee Cost
-
82.96
68.76
55.14
45.67
43.32
37.41
28.86
21.45
18.93
17.43
% Of Sales
-
44.42%
44.70%
41.64%
39.32%
42.80%
40.59%
45.82%
39.52%
44.14%
52.06%
Manufacturing Exp.
-
4.37
0.96
1.07
2.30
0.59
1.10
1.57
0.70
0.15
0.14
% Of Sales
-
2.34%
0.62%
0.81%
1.98%
0.58%
1.19%
2.49%
1.29%
0.35%
0.42%
General & Admin Exp.
-
53.93
50.06
48.16
35.14
33.71
31.93
13.72
16.34
5.87
7.16
% Of Sales
-
28.88%
32.54%
36.37%
30.26%
33.31%
34.64%
21.78%
30.10%
13.69%
21.39%
Selling & Distn. Exp.
-
3.59
3.23
2.49
2.55
2.44
1.04
0.69
1.15
1.49
2.18
% Of Sales
-
1.92%
2.10%
1.88%
2.20%
2.41%
1.13%
1.10%
2.12%
3.47%
6.51%
Miscellaneous Exp.
-
0.75
0.36
0.93
2.64
0.31
0.20
0.28
1.36
1.60
2.18
% Of Sales
-
0.40%
0.23%
0.70%
2.27%
0.31%
0.22%
0.44%
2.51%
3.73%
4.63%
EBITDA
39.12
40.63
30.07
24.39
27.57
20.35
20.14
17.47
12.85
6.81
3.43
EBITDA Margin
18.19%
21.76%
19.55%
18.42%
23.74%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
Other Income
35.26
3.34
3.53
5.50
22.80
8.47
3.95
5.07
4.25
8.32
8.10
Interest
0.67
1.70
1.27
1.23
1.47
1.27
1.52
1.34
1.26
1.90
2.39
Depreciation
14.98
15.44
11.63
12.48
22.06
15.62
15.17
12.26
11.93
12.19
13.20
PBT
56.34
26.83
20.71
16.18
26.84
11.93
7.40
8.95
3.91
1.02
-4.06
Tax
5.32
0.78
0.69
0.14
0.18
0.78
0.64
0.99
-0.74
-0.61
-0.23
Tax Rate
9.44%
2.91%
3.33%
0.87%
0.67%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
PAT
51.04
26.05
20.02
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
PAT before Minority Interest
51.04
26.05
20.02
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
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
23.73%
13.95%
13.01%
12.11%
22.96%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
PAT Growth
101.74%
30.12%
24.81%
-39.83%
139.10%
64.94%
11.74%
30.11%
185.28%
-
 
EPS
34.26
17.48
13.44
10.77
17.89
7.48
4.54
4.06
3.12
1.09
-2.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
306.45
272.91
252.31
235.54
208.91
197.35
189.30
180.47
173.79
172.16
Share Capital
14.11
13.39
13.36
13.19
13.07
13.07
12.82
12.16
12.10
12.10
Total Reserves
290.67
258.65
238.28
221.58
194.51
183.31
175.24
167.84
161.69
160.06
Non-Current Liabilities
7.14
8.33
8.19
13.26
6.02
9.93
12.00
17.93
1.02
1.53
Secured Loans
4.02
5.03
5.99
11.24
4.49
8.31
11.12
16.99
0.00
0.00
Unsecured Loans
0.39
0.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.20
2.77
2.77
2.43
2.04
1.65
1.39
1.11
0.86
0.71
Current Liabilities
49.61
41.47
37.62
38.63
71.06
59.12
24.65
18.11
42.17
42.62
Trade Payables
4.45
2.12
3.25
3.84
41.07
35.18
8.05
8.42
3.97
2.78
Other Current Liabilities
43.75
38.37
33.64
34.43
29.52
23.33
16.04
2.69
10.24
12.18
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.75
27.84
27.55
Short Term Provisions
1.41
0.98
0.72
0.35
0.46
0.60
0.55
0.25
0.11
0.11
Total Liabilities
363.20
322.71
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.31
Net Block
259.56
245.53
227.10
214.75
210.40
191.24
176.77
161.19
162.63
167.38
Gross Block
447.75
424.58
401.12
383.90
366.73
338.61
309.12
281.68
275.15
267.71
Accumulated Depreciation
188.20
179.05
174.02
169.15
156.32
147.37
132.35
120.49
112.52
100.33
Non Current Assets
266.01
251.74
233.57
223.55
221.38
202.37
185.66
173.99
177.88
180.88
Capital Work in Progress
0.00
0.00
0.00
2.48
4.48
3.05
1.99
5.26
2.29
0.90
Non Current Investment
0.00
0.00
0.00
1.84
1.95
2.05
2.20
3.09
0.20
1.20
Long Term Loans & Adv.
4.94
4.59
4.74
4.48
4.56
6.03
4.70
4.44
12.75
11.40
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
97.20
70.97
64.55
63.88
64.61
64.03
40.29
42.52
39.10
35.42
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.38
14.51
17.21
Inventories
0.00
0.05
0.05
0.05
0.05
0.05
0.01
0.01
0.02
0.01
Sundry Debtors
56.31
29.13
36.73
27.71
45.72
40.28
17.48
12.72
6.31
3.01
Cash & Bank
16.92
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
Other Current Assets
23.96
6.30
2.92
2.24
15.22
20.89
18.10
17.57
12.92
10.74
Short Term Loans & Adv.
19.20
23.86
13.53
10.99
12.72
16.05
12.93
17.57
12.92
10.74
Net Current Assets
47.58
29.50
26.93
25.25
-6.45
4.91
15.64
24.40
-3.07
-7.20
Total Assets
363.21
322.71
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
30.54
29.91
15.61
36.81
40.70
31.77
25.45
9.07
11.33
0.75
PBT
26.93
20.75
16.15
26.81
12.00
7.56
7.27
4.00
1.02
-4.06
Adjustment
17.19
11.77
12.93
22.05
15.94
16.59
11.02
11.14
13.54
14.43
Changes in Working Capital
-12.72
-2.10
-13.16
-11.97
13.01
7.64
7.51
-5.85
-3.24
-9.61
Cash after chg. in Working capital
31.40
30.42
15.92
36.89
40.95
31.78
25.80
9.28
11.33
0.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.86
-0.51
-0.30
-0.08
-0.24
-0.02
-0.35
-0.22
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
-28.69
-29.25
-21.63
-23.54
-35.04
-29.71
-12.95
-6.95
-8.57
-16.27
Net Fixed Assets
-1.05
-0.86
-1.24
-0.53
-1.47
-1.56
-0.48
3.07
-2.25
-2.08
Net Investments
-0.01
0.00
0.00
1.95
0.11
0.11
9.48
3.07
3.70
-18.21
Others
-27.63
-28.39
-20.39
-24.96
-33.68
-28.26
-21.95
-13.09
-10.02
4.02
Cash from Financing Activity
3.44
-0.35
-5.55
6.00
-4.85
-3.94
-10.63
-4.62
-1.86
-2.79
Net Cash Inflow / Outflow
5.28
0.32
-11.56
19.26
0.81
-1.89
1.87
-2.51
0.89
-18.31
Opening Cash & Equivalents
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
Closing Cash & Equivalent
16.92
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
215.95
203.15
188.37
177.97
158.85
150.28
146.67
148.00
143.64
142.29
ROA
7.60%
6.45%
5.48%
9.30%
4.04%
2.75%
2.74%
2.15%
0.75%
-1.81%
ROE
9.03%
7.64%
6.59%
12.05%
5.52%
3.52%
3.29%
2.63%
0.94%
-2.20%
ROCE
9.53%
8.06%
6.76%
11.99%
6.18%
4.34%
4.12%
2.55%
1.46%
-0.86%
Fixed Asset Turnover
0.43
0.37
0.34
0.31
0.29
0.28
0.21
0.19
0.16
0.13
Receivable days
83.50
78.13
88.80
115.40
155.07
114.37
87.50
63.99
39.68
33.98
Inventory Days
0.00
0.12
0.14
0.16
0.18
0.11
0.05
0.10
0.14
0.29
Payable days
0.00
0.00
0.00
0.00
218.00
140.52
67.17
61.89
36.24
31.41
Cash Conversion Cycle
83.50
78.25
88.94
115.55
-62.74
-26.04
20.38
2.20
3.58
2.86
Total Debt/Equity
0.03
0.04
0.04
0.08
0.05
0.06
0.07
0.13
0.16
0.16
Interest Cover
16.77
17.27
14.11
19.21
10.37
5.87
6.25
4.09
1.54
-0.70

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • IZMO’s Microsystems division partners with IIT Madras
    25th Mar 2025, 12:51 PM

    The partnership focuses on the design, development, and advanced packaging of programmable photonic processor core using Silicon Photonics Technology

    Read More
  • Izmo gets ISO 27001:2022 certification
    12th Mar 2025, 11:12 AM

    The certification helps organizations become risk-aware and address any weaknesses proactively

    Read More
  • IZMO - Quarterly Results
    14th Feb 2025, 15:59 PM

    Read More

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.