Intellect Design Arena Ltd

Intellect Design Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Intellect Design Arena Ltd

₹ 750 0.48%
06 Dec - close price
intellectdesign.com BSE: 538835 NSE : INTELLECT
About

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.

Key Points

Products Offered
Intellect is structured with two banking verticals - iGCB and iGTB - catering to specific banking needs, and recently, the iRTM unit merged with iGCB. Their product offerings include IDC, Digital Lending, Quantum, and Capital Cube, while their platforms consist of eMACH.ai, iKredit360, and Digital Experience Platform, with technology like iTurmeric. [1] [2]

Website BSE NSE
  • Market Cap ₹ 10,230 Cr.
  • Current Price ₹ 750
  • High / Low ₹ 782 / 388
  • Stock P/E 62.1
  • Book Value ₹ 121
  • Dividend Yield 0.33 %
  • ROCE 13.7 %
  • ROE 8.93 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 32.3% CAGR over last 5 years

Cons

  • Company has a low return on equity of 13.9% 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
239 271 280 278 313 315 349 362 348 348 411 424 408
176 195 210 212 223 257 269 287 311 301 336 334 344
Operating Profit 63 77 70 66 90 58 80 75 37 48 76 89 64
OPM % 26% 28% 25% 24% 29% 18% 23% 21% 11% 14% 18% 21% 16%
3 6 3 17 4 10 11 6 8 24 11 11 10
Interest 2 1 1 1 1 1 1 1 1 1 0 0 0
Depreciation 13 12 13 16 17 18 18 19 20 20 21 21 22
Profit before tax 51 70 59 66 76 50 72 61 25 51 65 79 51
Tax % 10% 5% 6% 18% 26% 21% 28% 33% 32% 29% 39% 33% 30%
46 67 56 54 56 40 52 41 17 36 40 53 36
EPS in Rs 3.47 5.02 4.19 4.07 4.19 2.95 3.85 3.03 1.25 2.67 2.94 3.88 2.63
Raw PDF

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 TTM
0 453 546 517 675 931 741 1,003 1,255 1,470 1,591
0 532 528 571 630 800 721 734 953 1,227 1,314
Operating Profit 0 -79 18 -54 45 132 21 269 302 243 277
OPM % -17% 3% -10% 7% 14% 3% 27% 24% 17% 17%
0 22 17 31 32 62 28 14 36 44 56
Interest 0 0 1 11 16 15 20 11 5 5 1
Depreciation 0 17 19 23 25 35 49 50 69 80 85
Profit before tax 0 -74 16 -56 35 143 -20 223 264 202 246
Tax % 4% -69% 0% 6% 4% -58% 7% 24% 34%
0 -71 26 -56 33 137 -31 207 202 134 165
EPS in Rs -5.79 2.13 -4.50 2.63 10.40 -2.36 15.59 15.02 9.87 12.12
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 17% 25%
Compounded Sales Growth
10 Years: %
5 Years: 17%
3 Years: 26%
TTM: 16%
Compounded Profit Growth
10 Years: %
5 Years: 32%
3 Years: 70%
TTM: 10%
Stock Price CAGR
10 Years: %
5 Years: 28%
3 Years: 37%
1 Year: 64%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 14%
Last Year: 9%

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 Sep 2023
Equity Capital 0 50 50 51 63 66 66 66 67 68 68
Reserves 0 471 507 474 640 864 827 1,120 1,388 1,477 1,581
0 0 15 228 129 132 272 51 6 12 10
0 177 189 155 246 309 357 500 700 802 877
Total Liabilities 0 699 761 907 1,078 1,372 1,523 1,737 2,162 2,360 2,536
0 103 147 165 200 232 227 260 280 293 584
CWIP 0 45 41 71 108 144 215 200 212 271 0
Investments 0 294 207 191 129 124 110 190 496 443 490
0 257 366 479 640 871 971 1,086 1,173 1,352 1,462
Total Assets 0 699 761 907 1,078 1,372 1,523 1,737 2,162 2,360 2,536

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
-45 -105 -120 12 -85 -10 378 462 164
78 61 -76 -109 27 -60 -151 -396 -154
2 17 155 143 62 87 -219 -40 -35
Net Cash Flow 35 -26 -42 46 5 17 8 26 -25

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
Debtor Days 77 111 118 141 85 219 134 91 102
Inventory Days
Days Payable
Cash Conversion Cycle 77 111 118 141 85 219 134 91 102
Working Capital Days 18 78 153 97 134 200 131 71 78
ROCE % -29% 2% -10% 6% 11% -1% 20% 19% 14%

Shareholding Pattern

Numbers in percentages

22 Recently
Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
31.30% 31.23% 31.05% 30.96% 30.91% 30.86% 30.76% 30.67% 30.64% 30.60% 30.50% 30.42%
24.12% 27.21% 27.33% 26.83% 25.96% 25.42% 24.60% 24.49% 22.20% 22.31% 23.03% 24.39%
4.74% 2.99% 2.34% 2.33% 2.11% 2.60% 2.50% 2.17% 4.44% 4.45% 4.91% 3.90%
39.13% 37.85% 38.57% 39.88% 41.01% 41.11% 42.13% 42.68% 42.71% 42.64% 41.57% 41.29%
0.72% 0.71% 0.71% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00%
No. of Shareholders 50,27260,60595,3811,05,0401,03,1201,03,2041,10,4441,21,5801,15,4771,12,9271,04,4621,00,657

* 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

Right Issue

Credit ratings

Concalls