Inspirisys Solutions Ltd
Incorporated in 1995, Inspirisys Solutions provides IT services, IT infrastructure management solutions, and warranty management solutions[1]
- Market Cap ₹ 457 Cr.
- Current Price ₹ 115
- High / Low ₹ 128 / 50.5
- Stock P/E 18.4
- Book Value ₹ 25.3
- Dividend Yield 0.00 %
- ROCE 21.5 %
- ROE 22.2 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is expected to give good quarter
- Company has delivered good profit growth of 48.5% CAGR over last 5 years
Cons
- Stock is trading at 4.56 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -2.33% over past five years.
- Company has a low return on equity of 8.31% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
417 | 326 | 297 | 340 | 322 | 363 | 400 | 444 | 345 | 326 | 298 | 355 | 479 | |
387 | 296 | 263 | 306 | 333 | 354 | 385 | 426 | 324 | 314 | 291 | 326 | 439 | |
Operating Profit | 30 | 30 | 34 | 34 | -11 | 10 | 15 | 18 | 21 | 12 | 8 | 29 | 40 |
OPM % | 7% | 9% | 11% | 10% | -3% | 3% | 4% | 4% | 6% | 4% | 3% | 8% | 8% |
6 | 3 | 4 | -13 | -98 | 2 | 73 | 8 | 9 | 5 | 5 | 5 | 3 | |
Interest | 17 | 20 | 25 | 21 | 20 | 24 | 18 | 17 | 13 | 8 | 6 | 6 | 7 |
Depreciation | 8 | 10 | 10 | 10 | 8 | 9 | 6 | 4 | 8 | 7 | 5 | 6 | 5 |
Profit before tax | 11 | 4 | 3 | -11 | -137 | -21 | 63 | 5 | 10 | 2 | 2 | 22 | 31 |
Tax % | 17% | 34% | 17% | 33% | -0% | 0% | 19% | 65% | 32% | 80% | 86% | 19% | |
9 | 3 | 2 | -7 | -138 | -21 | 51 | 2 | 7 | 0 | 0 | 18 | 25 | |
EPS in Rs | 1.15 | 0.82 | -2.50 | -46.23 | -7.09 | 17.11 | 0.54 | 1.66 | 0.12 | 0.07 | 4.53 | 6.28 | |
Dividend Payout % | 39% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | -2% |
3 Years: | 1% |
TTM: | 44% |
Compounded Profit Growth | |
---|---|
10 Years: | 20% |
5 Years: | 48% |
3 Years: | 40% |
TTM: | 83% |
Stock Price CAGR | |
---|---|
10 Years: | 10% |
5 Years: | 19% |
3 Years: | 33% |
1 Year: | 118% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 9% |
3 Years: | 8% |
Last Year: | 22% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 24 | 24 | 30 | 30 | 30 | 30 | 30 | 34 | 40 | 40 | 40 | 40 | 40 |
Reserves | 68 | 71 | 93 | 84 | -53 | -75 | -23 | 1 | 33 | 32 | 32 | 50 | 61 |
100 | 106 | 153 | 179 | 193 | 239 | 173 | 154 | 112 | 78 | 59 | 45 | 46 | |
128 | 122 | 62 | 73 | 100 | 98 | 106 | 117 | 103 | 107 | 87 | 108 | 269 | |
Total Liabilities | 320 | 323 | 337 | 366 | 270 | 292 | 286 | 306 | 287 | 258 | 219 | 243 | 416 |
41 | 42 | 42 | 46 | 27 | 20 | 17 | 13 | 21 | 17 | 18 | 16 | 15 | |
CWIP | 2 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 2 | 4 | 0 | 0 | 0 |
Investments | 15 | 22 | 25 | 25 | 22 | 22 | 15 | 7 | 5 | 1 | 0 | 0 | 0 |
263 | 260 | 270 | 294 | 220 | 250 | 254 | 285 | 258 | 236 | 200 | 227 | 401 | |
Total Assets | 320 | 323 | 337 | 366 | 270 | 292 | 286 | 306 | 287 | 258 | 219 | 243 | 416 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | 39 | -8 | 27 | 4 | -27 | 16 | 9 | 47 | 58 | 13 | 36 | |
-51 | -15 | -8 | -16 | 1 | -3 | 71 | 2 | -3 | -4 | 3 | 1 | |
41 | -18 | 9 | 1 | -9 | 23 | -84 | -10 | -39 | -40 | -26 | -25 | |
Net Cash Flow | -9 | 7 | -8 | 12 | -4 | -7 | 3 | 1 | 6 | 15 | -10 | 12 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 126 | 140 | 143 | 149 | 100 | 117 | 114 | 133 | 129 | 123 | 110 | 121 |
Inventory Days | 63 | 111 | 119 | 108 | 130 | 93 | 32 | 24 | 30 | 39 | 53 | 38 |
Days Payable | 150 | 227 | 104 | 84 | 89 | 61 | 89 | 87 | 133 | 164 | 109 | 152 |
Cash Conversion Cycle | 39 | 24 | 159 | 172 | 141 | 149 | 58 | 69 | 26 | -2 | 54 | 7 |
Working Capital Days | 95 | 119 | 167 | 160 | 86 | 101 | 76 | 87 | 83 | 22 | 79 | 65 |
ROCE % | 17% | 12% | 12% | 9% | -8% | 1% | 8% | 12% | 12% | 6% | 5% | 21% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 29 Apr
- Submission Of Post Offer Public Announcement For Failure Of Delisting Offer In Relation To Voluntary Delisting Of Equity Shares Of Lnspirisys Solutions Limited ("Company") From BSE Limited And National Stock Exchange Of India Limited ("Delisting Offer"). 23 Apr
-
Updates on Delisting Offer
23 Apr - Vivro Financial Services Pvt Ltd ("Manager to the Delisting Offer") has submitted to BSE a copy of Post Offer Public Announcement for failure of Delisting …
- Board Meeting Intimation for Intimation Of Board Meeting Under Regulation 29 (1) & (2) Of SEBI (Listing Obligation And Disclosure Requirements) Regulations, 2015. 22 Apr
- Outcome of the Reverse Book Building Process pursuant to Regulation 17(3) of SEBI (Delisting of Equity Shares) Regulations, 2021 19 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Business Overview:[1]
ISL is an ISO 9001:2015, CMMI Level 5 Dev certified information technology services and consulting company. It offers solutions & services across Infrastructure, IoT, Enterprise Security & Risk Services, Cloud & Mobility and Product Engineering & Development to Industry Verticals like BFSI, Telecom, Government / PSU, Manufacturing, and Healthcare. Company provides IT training through its subsidiary – Inspirisys Solutions IT Resources Limited