Inspirisys Solutions Ltd

Inspirisys Sol. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Inspirisys Solutions Ltd

₹ 111 -2.68%
13 Dec 4:00 p.m.
inspirisys.com BSE: 532774 NSE: INSPIRISYS
About

Incorporated in 1995, Inspirisys Solutions provides IT services, IT infrastructure management solutions, and warranty management solutions[1]

Key Points

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

Website BSE NSE
  • Market Cap ₹ 430 Cr.
  • Current Price ₹ 111
  • High / Low ₹ 193 / 80.0
  • Stock P/E 32.2
  • Book Value ₹ 8.32
  • Dividend Yield 0.00 %
  • ROCE 29.0 %
  • ROE 148 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 86.2% CAGR over last 5 years

Cons

  • Stock is trading at 13.4 times its book value
  • The company has delivered a poor sales growth of -2.14% over past five 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
84.13 75.27 82.66 89.15 100.87 85.56 100.92 86.13 184.14 121.57 98.65 104.15 84.15
85.38 84.18 75.44 88.42 96.35 78.13 88.53 79.12 172.45 114.25 92.81 98.18 78.38
Operating Profit -1.25 -8.91 7.22 0.73 4.52 7.43 12.39 7.01 11.69 7.32 5.84 5.97 5.77
OPM % -1.49% -11.84% 8.73% 0.82% 4.48% 8.68% 12.28% 8.14% 6.35% 6.02% 5.92% 5.73% 6.86%
0.98 0.95 2.45 1.14 -1.20 -2.99 -6.35 -5.58 -5.69 0.74 2.47 1.06 2.16
Interest 1.98 2.18 1.87 2.64 2.28 1.71 1.89 2.13 3.40 2.49 2.56 2.43 2.53
Depreciation 1.38 1.36 1.37 1.04 1.54 1.29 1.71 1.30 1.37 0.87 1.04 1.07 0.70
Profit before tax -3.63 -11.50 6.43 -1.81 -0.50 1.44 2.44 -2.00 1.23 4.70 4.71 3.53 4.70
Tax % 9.37% 1.91% 15.71% 45.86% 132.00% 51.39% 77.05% 59.00% 135.77% 24.47% 20.59% 29.46% 19.79%
-3.97 -11.72 5.42 -2.64 -1.16 0.70 0.56 -3.18 -0.44 3.55 3.74 2.49 3.77
EPS in Rs -1.00 -2.96 1.37 -0.67 -0.29 0.18 0.14 -0.80 -0.11 0.90 0.94 0.63 0.95
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
398 421 486 511 589 484 546 458 404 342 372 490 409
368 386 437 524 561 487 527 441 392 345 343 459 384
Operating Profit 30 36 49 -13 28 -2 20 18 11 -3 29 32 25
OPM % 7% 8% 10% -2% 5% -0% 4% 4% 3% -1% 8% 6% 6%
4 7 -14 -87 1 42 7 10 5 5 -14 -8 6
Interest 20 26 23 21 25 19 18 14 11 8 8 11 10
Depreciation 11 11 12 13 15 7 5 8 7 5 6 5 4
Profit before tax 3 5 1 -133 -10 14 4 6 -1 -12 2 9 18
Tax % 55% 13% -208% 3% 36% 15% 83% 56% 204% 15% 262% 58%
1 4 3 -137 -14 12 1 2 -3 -13 -3 4 14
EPS in Rs 0.49 1.13 -0.32 -48.73 -8.18 3.31 0.20 0.61 -0.72 -3.37 -0.64 0.93 3.42
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 2%
5 Years: -2%
3 Years: 7%
TTM: -11%
Compounded Profit Growth
10 Years: 16%
5 Years: 86%
3 Years: 95%
TTM: -36%
Stock Price CAGR
10 Years: 1%
5 Years: 25%
3 Years: 19%
1 Year: 39%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 148%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 24 30 30 30 30 30 34 40 40 40 40 40 40
Reserves 75 93 91 -52 -78 -67 -46 -22 -24 -39 -48 -10 -7
108 156 198 213 257 182 178 142 99 109 105 88 90
151 99 136 175 195 142 209 152 141 98 123 153 116
Total Liabilities 358 377 455 365 404 287 375 311 255 208 220 270 238
60 62 66 46 39 25 18 22 17 18 16 14 16
CWIP 1 0 1 0 0 0 1 2 4 0 0 1 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 33
298 315 388 319 365 262 356 287 233 189 204 256 189
Total Assets 358 377 455 365 404 287 375 311 255 208 220 270 238

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
30 -2 31 13 8 47 0 42 72 -12 18 29
-12 -18 -20 -7 -11 6 2 -2 -4 3 2 -13
-3 12 16 -11 16 -91 1 -36 -53 0 -11 1
Net Cash Flow 15 -8 27 -5 13 -38 3 4 15 -9 9 17

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 137 124 151 109 103 95 138 106 86 69 82 73
Inventory Days 97 84 90 84 62 33 23 33 35 52 38 21
Days Payable 233 120 146 112 98 107 148 133 161 116 160 115
Cash Conversion Cycle 1 88 95 81 67 21 13 5 -40 6 -39 -21
Working Capital Days 100 115 117 61 58 37 52 42 24 42 23 6
ROCE % 11% 13% 13% -2% 7% 26% 14% 12% 7% -3% 27% 29%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
69.95% 69.95% 69.95% 69.95% 69.95% 69.95% 69.95% 69.95% 69.95% 69.95% 69.95% 69.95%
0.01% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.13% 0.13% 0.00% 0.00%
30.04% 30.02% 30.05% 30.05% 30.05% 30.05% 30.05% 30.06% 29.93% 29.92% 30.05% 30.05%
No. of Shareholders 7,9747,7547,5677,6127,5567,5467,5477,3147,0166,4495,8096,941

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings