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 ₹ 10,956 Cr.
- Current Price ₹ 790
- High / Low ₹ 1,143 / 555
- Stock P/E 40.6
- Book Value ₹ 185
- Dividend Yield 0.44 %
- ROCE 20.3 %
- ROE 14.7 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
Cons
- Dividend payout has been low at 12.4% of profits over last 3 years
- Debtor days have increased from 66.2 to 80.7 days.
* 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 Allcap BSE 500 BSE Information Technology Nifty 500 BSE 250 SmallCap Index
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|
609 | 811 | 914 | 1,087 | 1,450 | 1,347 | 1,497 | 1,878 | 2,231 | 2,506 | 2,388 | |
689 | 847 | 937 | 1,012 | 1,317 | 1,271 | 1,138 | 1,403 | 1,793 | 1,964 | 1,945 | |
Operating Profit | -80 | -36 | -23 | 75 | 132 | 75 | 360 | 475 | 439 | 542 | 443 |
OPM % | -13% | -4% | -3% | 7% | 9% | 6% | 24% | 25% | 20% | 22% | 19% |
18 | 27 | 41 | 32 | 66 | 38 | 20 | 43 | 53 | 49 | 83 | |
Interest | 1 | 2 | 13 | 17 | 16 | 22 | 13 | 7 | 6 | 6 | 4 |
Depreciation | 19 | 21 | 24 | 27 | 42 | 69 | 77 | 98 | 122 | 137 | 150 |
Profit before tax | -82 | -33 | -20 | 64 | 140 | 23 | 290 | 413 | 363 | 449 | 371 |
Tax % | 2% | -28% | 15% | 11% | 6% | 22% | 9% | 15% | 26% | 28% | |
-83 | -23 | -22 | 57 | 131 | 18 | 265 | 350 | 269 | 323 | 271 | |
EPS in Rs | -6.75 | -1.90 | -1.79 | 3.72 | 9.97 | 1.21 | 19.76 | 25.94 | 19.69 | 23.47 | 19.64 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 10% | 13% | 15% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 12% |
3 Years: | 19% |
TTM: | -5% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 20% |
3 Years: | 8% |
TTM: | -20% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 61% |
3 Years: | 0% |
1 Year: | -27% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 15% |
3 Years: | 16% |
Last Year: | 15% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 50 | 50 | 51 | 63 | 66 | 66 | 66 | 67 | 68 | 68 | 69 |
Reserves | 569 | 561 | 547 | 739 | 954 | 979 | 1,326 | 1,741 | 1,990 | 2,370 | 2,500 |
8 | 23 | 232 | 159 | 133 | 300 | 82 | 20 | 27 | 44 | 70 | |
304 | 378 | 353 | 400 | 478 | 525 | 567 | 764 | 802 | 895 | 819 | |
Total Liabilities | 931 | 1,012 | 1,184 | 1,361 | 1,631 | 1,869 | 2,042 | 2,593 | 2,887 | 3,378 | 3,458 |
213 | 258 | 278 | 274 | 334 | 368 | 397 | 435 | 494 | 558 | 985 | |
CWIP | 54 | 66 | 138 | 196 | 228 | 312 | 349 | 344 | 370 | 374 | 0 |
Investments | 179 | 77 | 66 | 69 | 68 | 77 | 146 | 416 | 365 | 449 | 442 |
485 | 611 | 703 | 822 | 1,001 | 1,113 | 1,150 | 1,398 | 1,657 | 1,997 | 2,031 | |
Total Assets | 931 | 1,012 | 1,184 | 1,361 | 1,631 | 1,869 | 2,042 | 2,593 | 2,887 | 3,378 | 3,458 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
-18 | -101 | -65 | 49 | -50 | 44 | 463 | 453 | 174 | 410 | |
132 | 31 | -103 | -154 | 1 | -99 | -193 | -399 | -177 | -255 | |
-8 | 16 | 146 | 143 | 63 | 80 | -225 | -52 | -50 | -49 | |
Net Cash Flow | 106 | -54 | -22 | 38 | 14 | 24 | 45 | 1 | -52 | 106 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 100 | 68 | 82 | 81 | 51 | 77 | 46 | 50 | 68 | 81 |
Inventory Days | ||||||||||
Days Payable | ||||||||||
Cash Conversion Cycle | 100 | 68 | 82 | 81 | 51 | 77 | 46 | 50 | 68 | 81 |
Working Capital Days | 8 | 39 | 53 | 39 | 58 | 81 | 59 | 50 | 80 | 88 |
ROCE % | -6% | -4% | 7% | 15% | 2% | 21% | 25% | 19% | 20% |
Documents
Announcements
-
Board Meeting Intimation for
Regulations 29(1)(A) And 29(1)(E) Of SEBI (LODR)
Regulations, 2015
2d - Board meeting on May 9 to approve FY25 results and consider final dividend recommendation.
-
Regarding Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015.Intellect Design Arena Limited Has informed Regarding Order Dated April 17, 2025 Received By The Company On April 25, 2025.
26 Apr - GST appeal: INR 72.17 Cr demand dropped; INR 7.35 Cr upheld; no significant financial impact expected.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
23 Apr - Ballot Notice to Shareholders - Disclosure under Regulation 47 of SEBI (LODR) Regulations, 2015.
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
22 Apr - Allotment of 60,489 Equity Shares under Associate (Employees) Stock Option Plan.
-
Shareholder Meeting / Postal Ballot-Notice of Postal Ballot
21 Apr - Postal ballot for re-appointment of Independent Director and amendments to stock option plan.
Annual reports
Concalls
-
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]