Intellect Design Arena Ltd
Incorporated in 2011, Intellect Design Arena Limited works globally in the fields of Financial Technology for Banking, Insurance and other Financial Services.
The company has a comprehensive portfolio of products across Global Consumer Banking, Central Banking, Risk & Treasury Management, Global Transaction Banking and Insurance and is also engaged in the business of software development.
- Market Cap ₹ 15,084 Cr.
- Current Price ₹ 1,086
- High / Low ₹ 1,143 / 555
- Stock P/E 77.8
- Book Value ₹ 140
- Dividend Yield 0.34 %
- ROCE 14.1 %
- ROE 10.5 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 34.8%
- Debtor days have improved from 78.1 to 55.1 days.
Cons
- Stock is trading at 7.72 times its book value
- Company has a low return on equity of 10.0% 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
Part of BSE 500 BSE Information Technology Nifty 500 BSE SmallCap BSE Allcap
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 453 | 546 | 517 | 675 | 931 | 741 | 1,003 | 1,255 | 1,470 | 1,679 | 1,569 | |
0 | 532 | 528 | 571 | 630 | 800 | 721 | 734 | 953 | 1,227 | 1,378 | 1,260 | |
Operating Profit | 0 | -79 | 18 | -54 | 45 | 132 | 21 | 269 | 302 | 243 | 301 | 308 |
OPM % | -17% | 3% | -10% | 7% | 14% | 3% | 27% | 24% | 17% | 18% | 20% | |
0 | 22 | 17 | 31 | 32 | 62 | 28 | 14 | 36 | 44 | 44 | 59 | |
Interest | 0 | 0 | 1 | 11 | 16 | 15 | 20 | 11 | 5 | 5 | 3 | 2 |
Depreciation | 0 | 17 | 19 | 23 | 25 | 35 | 49 | 50 | 69 | 80 | 89 | 104 |
Profit before tax | 0 | -74 | 16 | -56 | 35 | 143 | -20 | 223 | 264 | 202 | 253 | 261 |
Tax % | -4% | -69% | 0% | 6% | 4% | 58% | 7% | 24% | 34% | 34% | 26% | |
0 | -71 | 26 | -56 | 33 | 137 | -31 | 207 | 202 | 134 | 166 | 194 | |
EPS in Rs | -5.79 | 2.13 | -4.50 | 2.63 | 10.40 | -2.36 | 15.59 | 15.02 | 9.87 | 12.10 | 13.96 | |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 17% | 25% | 29% | 50% |
Compounded Sales Growth | |
---|---|
10 Years: | 13% |
5 Years: | 16% |
3 Years: | 8% |
TTM: | -7% |
Compounded Profit Growth | |
---|---|
10 Years: | 17% |
5 Years: | 44% |
3 Years: | 0% |
TTM: | 12% |
Stock Price CAGR | |
---|---|
10 Years: | 26% |
5 Years: | 75% |
3 Years: | 19% |
1 Year: | 19% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 12% |
3 Years: | 10% |
Last Year: | 10% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.05 | 50 | 50 | 51 | 63 | 66 | 66 | 66 | 67 | 68 | 68 | 69 |
Reserves | 0 | 471 | 507 | 474 | 640 | 864 | 827 | 1,120 | 1,388 | 1,477 | 1,689 | 1,868 |
0 | 0 | 15 | 228 | 129 | 132 | 272 | 51 | 6 | 12 | 8 | 27 | |
0 | 177 | 189 | 155 | 246 | 309 | 357 | 500 | 700 | 802 | 980 | 791 | |
Total Liabilities | 0 | 699 | 761 | 907 | 1,078 | 1,372 | 1,523 | 1,737 | 2,162 | 2,360 | 2,746 | 2,755 |
0 | 103 | 147 | 165 | 200 | 232 | 227 | 260 | 280 | 293 | 319 | 659 | |
CWIP | 0 | 45 | 41 | 71 | 108 | 144 | 215 | 200 | 212 | 271 | 278 | 0 |
Investments | 0 | 294 | 207 | 191 | 129 | 124 | 110 | 190 | 496 | 443 | 527 | 629 |
0 | 257 | 366 | 479 | 640 | 871 | 971 | 1,086 | 1,173 | 1,352 | 1,623 | 1,466 | |
Total Assets | 0 | 699 | 761 | 907 | 1,078 | 1,372 | 1,523 | 1,737 | 2,162 | 2,360 | 2,746 | 2,755 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-45 | -105 | -120 | 12 | -85 | -10 | 378 | 462 | 164 | 256 | 299 | ||
78 | 61 | -76 | -109 | 27 | -60 | -151 | -396 | -154 | -198 | -242 | ||
2 | 17 | 155 | 143 | 62 | 87 | -219 | -40 | -35 | -37 | -52 | ||
Net Cash Flow | 35 | -26 | -42 | 46 | 5 | 17 | 8 | 26 | -25 | 21 | 5 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 77 | 111 | 118 | 141 | 85 | 219 | 134 | 91 | 102 | 77 | 55 | |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 77 | 111 | 118 | 141 | 85 | 219 | 134 | 91 | 102 | 77 | 55 | |
Working Capital Days | 18 | 78 | 153 | 97 | 134 | 200 | 131 | 71 | 78 | 79 | 130 | |
ROCE % | -29% | 2% | -10% | 6% | 11% | -1% | 20% | 19% | 14% | 16% | 14% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
12h - Scheduled analyst meeting with Anand Rathi Securities on May 20, 2025, 4:30-5:15 PM, virtual.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
16 May - Q4 FY25 revenue Rs.749 Cr, 19% growth; 200 Cr AI deal; Purple Fabric AI platform launched; strong profitability.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
15 May - Submission of Annual Secretarial Compliance Report for FY 2024-25 by Intellect Design Arena.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 May - Compliance under Regulation 47 of SEBI (LODR) Regulations, 2015.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
14 May - Scheduled one-to-one analyst meeting with Carnelian Asset Management on May 14, 2025, virtual format.
Annual reports
Concalls
-
May 2025Transcript PPT REC
-
Feb 2025Transcript PPT
-
Jan 2025Transcript PPT
-
Dec 2024TranscriptNotesPPT
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT REC
-
Feb 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Aug 2022TranscriptPPT
-
Aug 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Dec 2021TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Mar 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Oct 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Jul 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Jan 2019TranscriptNotesPPT
-
Oct 2018TranscriptNotesPPT
-
Jul 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Jan 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
Jan 2016TranscriptNotesPPT
Business Verticals
The company is the world’s largest event-driven, microservices-based API-led cloud-native, multi-product Financial Technology platform for the Banking, Insurance, and Capital Markets. It offer a full spectrum of banking & insurance technology products through 4 lines of businesses: [1]