Nifty
Sensex
:
:
14521.15
49398.29
239.85 (1.68%)
834.02 (1.72%)

IT - Software Products

Rating :
68/99  (View)

BSE: 538835 | NSE: INTELLECT

326.35
2.30 (0.71%)
19-Jan-2021 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  323.10
  •  334.50
  •  318.00
  •  324.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  219162
  •  715.24
  •  364.20
  •  43.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,279.09
  • 32.72
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,449.53
  • N/A
  • 3.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.30%
  • 2.69%
  • 30.13%
  • FII
  • DII
  • Others
  • 24.12%
  • 2.96%
  • 8.80%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.69
  • 7.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.04
  • 0.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -38.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 27.03
  • 40.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.64
  • 2.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 106.85
  • 19.51

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
371.81
326.58
13.85%
345.89
342.79
0.90%
358.02
395.62
-9.50%
319.49
374.72
-14.74%
Expenses
285.42
332.45
-14.15%
277.96
331.13
-16.06%
301.94
348.50
-13.36%
316.75
350.78
-9.70%
EBITDA
86.39
-5.88
-
67.93
11.67
482.09%
56.09
47.12
19.04%
2.74
23.95
-88.56%
EBIDTM
23.24%
-1.80%
19.64%
3.40%
15.67%
11.91%
0.86%
6.39%
Other Income
2.17
11.51
-81.15%
7.76
9.77
-20.57%
2.98
5.66
-47.35%
8.43
4.89
72.39%
Interest
2.55
4.78
-46.65%
3.95
3.94
0.25%
3.82
2.71
40.96%
4.83
2.25
114.67%
Depreciation
19.39
16.21
19.62%
18.84
16.54
13.91%
19.12
11.47
66.70%
17.08
10.93
56.27%
PBT
66.61
-15.35
-
52.90
6.49
715.10%
36.13
38.60
-6.40%
-10.74
15.66
-
Tax
7.00
0.69
914.49%
4.50
0.27
1,566.67%
1.29
1.74
-25.86%
2.84
1.96
44.90%
PAT
59.61
-16.04
-
48.40
6.22
678.14%
34.84
36.87
-5.51%
-13.58
13.71
-
PATM
16.03%
-4.91%
13.99%
1.81%
9.73%
9.32%
-4.25%
3.66%
EPS
4.47
-1.29
-
3.22
0.26
1,138.46%
3.10
3.26
-4.91%
-0.86
1.02
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,395.21
1,346.88
1,449.57
1,087.29
913.58
810.66
608.75
Net Sales Growth
-3.09%
-7.08%
33.32%
19.01%
12.70%
33.17%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,395.22
1,346.88
1,449.57
1,087.29
913.58
810.66
608.75
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,182.07
1,271.42
1,317.48
1,012.18
936.98
846.94
688.60
Power & Fuel Cost
-
9.26
8.36
7.79
5.84
7.40
7.19
% Of Sales
-
0.69%
0.58%
0.72%
0.64%
0.91%
1.18%
Employee Cost
-
812.09
838.87
767.12
717.84
642.54
531.23
% Of Sales
-
60.29%
57.87%
70.55%
78.57%
79.26%
87.27%
Manufacturing Exp.
-
6.13
8.95
5.14
6.50
18.99
8.39
% Of Sales
-
0.46%
0.62%
0.47%
0.71%
2.34%
1.38%
General & Admin Exp.
-
154.11
186.17
136.14
145.68
117.92
101.84
% Of Sales
-
11.44%
12.84%
12.52%
15.95%
14.55%
16.73%
Selling & Distn. Exp.
-
32.49
30.50
26.39
24.80
18.77
14.37
% Of Sales
-
2.41%
2.10%
2.43%
2.71%
2.32%
2.36%
Miscellaneous Exp.
-
29.55
44.76
25.79
19.40
23.58
12.46
% Of Sales
-
2.19%
3.09%
2.37%
2.12%
2.91%
2.05%
EBITDA
213.15
75.46
132.09
75.11
-23.40
-36.28
-79.85
EBITDA Margin
15.28%
5.60%
9.11%
6.91%
-2.56%
-4.48%
-13.12%
Other Income
21.34
26.47
62.74
26.68
34.13
25.75
27.53
Interest
15.15
21.99
16.03
16.56
12.69
2.16
1.26
Depreciation
74.43
68.96
41.56
26.53
24.14
20.65
19.01
PBT
144.90
10.98
137.24
58.70
-26.11
-33.34
-72.60
Tax
15.63
5.09
8.95
7.03
2.84
-9.06
1.76
Tax Rate
10.79%
30.81%
6.52%
11.98%
-10.88%
27.17%
-2.14%
PAT
129.27
9.78
128.29
41.69
-28.95
-24.28
-84.13
PAT before Minority Interest
128.32
11.44
128.29
51.67
-28.95
-24.28
-84.12
Minority Interest
-0.95
-1.66
0.00
-9.98
0.00
0.00
-0.01
PAT Margin
9.27%
0.73%
8.85%
3.83%
-3.17%
-3.00%
-13.82%
PAT Growth
217.15%
-92.38%
207.72%
244.01%
-19.23%
71.14%
 
Unadjusted EPS
9.74
0.74
9.67
3.14
-2.18
-1.83
-6.34

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,045.01
1,019.73
801.92
598.34
611.32
619.20
Share Capital
66.17
65.89
62.76
50.87
50.39
50.10
Total Reserves
936.05
927.04
710.24
524.82
542.46
569.11
Non-Current Liabilities
37.93
21.95
75.01
45.12
-9.07
6.32
Secured Loans
34.71
63.55
90.50
56.33
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
3.24
1.19
Current Liabilities
730.27
536.47
458.67
529.51
397.90
305.19
Trade Payables
207.97
166.41
116.59
99.43
110.55
136.36
Other Current Liabilities
292.94
290.19
271.75
224.64
244.90
145.06
Short Term Borrowings
185.84
37.18
38.20
176.04
22.91
7.71
Short Term Provisions
43.52
42.69
32.13
29.40
19.55
16.07
Total Liabilities
1,825.01
1,587.19
1,345.58
1,172.97
1,000.15
930.73
Net Block
368.07
334.09
273.99
277.76
258.42
212.70
Gross Block
730.32
632.44
543.60
528.27
491.29
422.68
Accumulated Depreciation
362.26
298.35
269.62
250.50
232.87
209.98
Non Current Assets
873.54
761.75
648.01
548.56
454.08
362.59
Capital Work in Progress
311.52
227.65
196.26
138.29
65.53
54.09
Non Current Investment
60.27
52.45
48.64
43.91
47.21
28.01
Long Term Loans & Adv.
75.97
94.98
102.34
75.97
59.76
50.60
Other Non Current Assets
57.71
52.58
26.78
12.63
23.16
17.19
Current Assets
951.48
825.45
697.58
624.41
546.07
568.14
Current Investments
16.57
15.61
20.65
21.64
30.07
151.42
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
284.71
202.73
241.17
204.84
151.08
167.08
Cash & Bank
106.29
81.87
140.23
116.08
53.92
106.22
Other Current Assets
543.91
493.33
274.93
260.91
311.00
143.43
Short Term Loans & Adv.
39.37
31.91
20.60
20.94
75.02
24.27
Net Current Assets
221.21
288.98
238.90
94.90
148.17
262.95
Total Assets
1,825.02
1,587.20
1,345.59
1,172.97
1,000.15
930.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
43.57
-50.34
49.46
-64.95
-100.61
-17.55
PBT
17.19
140.21
63.74
-19.55
-32.51
-82.37
Adjustment
99.56
19.84
33.44
20.14
31.75
-0.80
Changes in Working Capital
-80.29
-177.54
-19.26
-50.75
-79.96
86.21
Cash after chg. in Working capital
36.46
-17.49
77.92
-50.16
-80.73
3.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
7.11
-32.86
-28.45
-14.79
-19.89
-20.59
Other Direct Exp. Paid
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
Cash From Investing Activity
-99.88
1.10
-149.49
-108.87
31.09
85.16
Net Fixed Assets
-105.91
-112.98
-82.54
-62.80
-55.41
Net Investments
14.48
73.23
-6.58
15.81
86.88
Others
-8.45
40.85
-60.37
-61.88
-0.38
Cash from Financing Activity
80.10
62.97
142.51
145.97
16.43
-8.49
Net Cash Inflow / Outflow
23.79
13.73
42.48
-27.85
-53.09
59.11
Opening Cash & Equivalents
75.29
61.47
23.03
44.83
98.39
46.10
Closing Cash & Equivalent
99.72
75.29
61.47
23.03
44.83
106.22

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
75.73
75.35
61.58
53.02
55.11
57.90
ROA
0.67%
8.75%
4.10%
-2.66%
-2.51%
-9.04%
ROE
1.15%
14.53%
7.66%
-4.95%
-4.01%
-13.59%
ROCE
3.14%
14.50%
8.40%
-1.83%
-4.94%
-12.94%
Fixed Asset Turnover
1.98
2.47
2.03
1.79
1.77
1.44
Receivable days
66.05
55.89
74.86
71.10
71.63
100.18
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
73.30
55.47
47.21
49.06
63.49
85.68
Cash Conversion Cycle
-7.26
0.42
27.65
22.04
8.14
14.50
Total Debt/Equity
0.26
0.13
0.21
0.40
0.04
0.01
Interest Cover
1.75
9.56
4.55
-1.06
-14.43
-64.23

Annual Reports:


News Update


  • Intellect Design Arena’s Wealth Qube recognised for initiative along with MAS’ APIX
    23rd Dec 2020, 12:32 PM

    Intellect’s digital wealth suite, the Wealth Qube, is an API-first platform that promises to increase the productivity of relationship managers

    Read More
  • Intellect Design Arena appoints CreditorWatch to deliver commercial data
    9th Dec 2020, 11:58 AM

    CreditorWatch is an Australian- owned credit reporting bureau that manages the credit file of every entity in Australia

    Read More
  • Burgan Bank deploys Intellect Design Arena’s digital transaction banking platform
    23rd Nov 2020, 15:11 PM

    Burgan Bank is now positioned to strengthen its corporate customer footprint

    Read More
  • Intellect Design - Quarterly Results
    30th Oct 2020, 14:09 PM

    Read More
  • Intellect Design Arena wins IDC Real Results Award 2020
    16th Oct 2020, 15:30 PM

    Aligning with the Bank’s aspiration to be a purely digital bank, Intellect’s digital wealth solution for CIMB Thai empowered Bank’s Relationship Managers

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.