Nifty
Sensex
:
:
16037.80
53749.26
-87.35 (-0.54%)
-303.35 (-0.56%)

IT - Software

Rating :
43/99

BSE: 532341 | NSE: IZMO

69.75
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  72.00
  •  72.00
  •  68.40
  •  70.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20703
  •  14.51
  •  149.20
  •  64.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 92.64
  • 6.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 88.16
  • N/A
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.69%
  • 2.14%
  • 59.71%
  • FII
  • DII
  • Others
  • 1.08%
  • 0.00%
  • 8.38%

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
  • 6.58
  • 7.11
  • 4.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.38
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 3.70
  • 2.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
35.22
28.58
23.23%
30.07
28.48
5.58%
29.35
24.65
19.07%
34.44
33.36
3.24%
Expenses
28.16
22.68
24.16%
25.67
22.45
14.34%
25.20
20.00
26.00%
24.25
26.93
-9.95%
EBITDA
7.06
5.90
19.66%
4.40
6.03
-27.03%
4.14
4.66
-11.16%
10.19
6.43
58.48%
EBIDTM
20.05%
20.63%
14.62%
21.16%
14.12%
18.89%
29.59%
19.28%
Other Income
2.40
8.04
-70.15%
0.92
11.51
-92.01%
0.78
0.56
39.29%
2.90
2.18
33.03%
Interest
0.08
0.18
-55.56%
0.16
0.14
14.29%
0.17
0.22
-22.73%
0.33
0.26
26.92%
Depreciation
3.10
5.46
-43.22%
3.09
5.47
-43.51%
3.05
3.70
-17.57%
7.43
4.32
71.99%
PBT
6.28
8.29
-24.25%
2.07
11.93
-82.65%
1.71
1.30
31.54%
5.32
4.04
31.68%
Tax
0.00
0.00
0
0.05
-0.08
-
0.00
0.00
0
0.26
0.54
-51.85%
PAT
6.28
8.29
-24.25%
2.02
12.01
-83.18%
1.71
1.30
31.54%
5.06
3.49
44.99%
PATM
17.83%
29.00%
6.73%
42.16%
5.82%
5.29%
14.69%
10.47%
EPS
4.70
6.34
-25.87%
1.51
9.19
-83.57%
1.29
1.00
29.00%
3.84
2.67
43.82%

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
129.08
116.14
101.21
92.17
62.99
54.28
42.89
33.48
29.07
32.79
33.45
Net Sales Growth
12.18%
14.75%
9.81%
46.32%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
 
Cost Of Goods Sold
1.16
0.00
0.00
-0.05
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
Gross Profit
127.92
116.14
101.21
92.21
62.98
54.27
42.89
33.45
29.08
32.81
33.43
GP Margin
99.10%
100%
100%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
Total Expenditure
103.28
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
25.79
27.57
20.35
20.14
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
EBITDA Margin
19.98%
23.74%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
Other Income
7.00
22.80
8.47
3.95
5.07
4.25
8.32
8.10
37.04
16.36
2.63
Interest
0.74
1.47
1.27
1.52
1.34
1.26
1.90
2.39
2.10
1.56
2.90
Depreciation
16.67
22.06
15.62
15.17
12.26
11.93
12.19
13.20
25.82
16.62
8.71
PBT
15.38
26.84
11.93
7.40
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
Tax
0.31
0.18
0.78
0.64
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
Tax Rate
2.02%
0.67%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
PAT
15.07
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
PAT before Minority Interest
15.07
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
11.67%
22.96%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
PAT Growth
-39.94%
139.10%
64.94%
11.74%
30.11%
185.28%
-
-
-90.94%
68.06%
 
EPS
11.25
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
0.00
218.00
140.52
67.17
61.89
36.24
31.41
28.02
138.72
352.43
Cash Conversion Cycle
115.61
-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

News Update:


  • IZMO featured in Economic Times’ India’s Growth Champions 2022 list
    12th Apr 2022, 14:20 PM

    The company has been ranked amongst the top 150 in India, in terms of organic growth

    Read More
  • IZMO launches new CGI-based product ‘izmoEmporio’ in US market
    28th Mar 2022, 14:48 PM

    izmoEmporio offers a CGI-powered 3D virtual showroom experience that can be embedded in auto dealer websites.

    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.