Intellect Design Arena Ltd

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

Intellect Design Arena Ltd

₹ 1,090 1.85%
21 May 9:55 a.m.
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

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]

Website BSE NSE
  • Market Cap ₹ 15,139 Cr.
  • Current Price ₹ 1,090
  • High / Low ₹ 1,143 / 555
  • Stock P/E 45.5
  • Book Value ₹ 201
  • Dividend Yield 0.34 %
  • ROCE 16.6 %
  • ROE 12.7 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 18.9%

Cons

  • Company has a low return on equity of 13.7% 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
509 541 528 547 616 639 619 634 614 606 558 610 726
389 429 446 451 479 492 501 504 477 487 477 491 524
Operating Profit 121 113 82 96 137 148 118 131 136 119 81 119 202
OPM % 24% 21% 15% 18% 22% 23% 19% 21% 22% 20% 15% 19% 28%
26 10 11 20 20 13 13 20 9 17 29 16 23
Interest 1 1 1 1 0 1 1 1 1 1 1 1 1
Depreciation 26 28 29 31 33 34 34 34 35 37 39 40 41
Profit before tax 120 93 62 84 124 127 97 116 110 98 70 94 182
Tax % 20% 26% 26% 26% 26% 26% 27% 27% 33% 24% 25% 24% 25%
95 69 46 63 91 94 71 85 73 75 52 71 136
EPS in Rs 7.08 5.09 3.38 4.58 6.68 6.87 5.16 6.17 5.33 5.43 3.82 5.06 9.75
Raw PDF

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 Mar 2025
609 811 914 1,087 1,450 1,347 1,497 1,878 2,231 2,506 2,500
689 847 937 1,012 1,317 1,271 1,138 1,403 1,793 1,964 1,973
Operating Profit -80 -36 -23 75 132 75 360 475 439 542 527
OPM % -13% -4% -3% 7% 9% 6% 24% 25% 20% 22% 21%
18 27 41 32 66 38 20 43 53 49 77
Interest 1 2 13 17 16 22 13 7 6 6 4
Depreciation 19 21 24 27 42 69 77 98 122 137 156
Profit before tax -82 -33 -20 64 140 23 290 413 363 449 444
Tax % 2% -28% 15% 11% 6% 22% 9% 15% 26% 28% 25%
-83 -23 -22 57 131 18 265 350 269 323 334
EPS in Rs -6.75 -1.90 -1.79 3.72 9.97 1.21 19.76 25.94 19.69 23.47 23.97
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 10% 13% 15% 29%
Compounded Sales Growth
10 Years: 15%
5 Years: 13%
3 Years: 10%
TTM: 0%
Compounded Profit Growth
10 Years: 20%
5 Years: 129%
3 Years: -1%
TTM: 1%
Stock Price CAGR
10 Years: 26%
5 Years: 75%
3 Years: 19%
1 Year: 19%
Return on Equity
10 Years: 12%
5 Years: 16%
3 Years: 14%
Last Year: 13%

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 Mar 2025
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 2,716
8 23 232 159 133 300 82 20 27 44 72
304 378 353 400 478 525 567 764 802 895 1,024
Total Liabilities 931 1,012 1,184 1,361 1,631 1,869 2,042 2,593 2,887 3,378 3,882
213 258 278 274 334 368 397 435 494 558 1,032
CWIP 54 66 138 196 228 312 349 344 370 374 2
Investments 179 77 66 69 68 77 146 416 365 449 538
485 611 703 822 1,001 1,113 1,150 1,398 1,657 1,997 2,309
Total Assets 931 1,012 1,184 1,361 1,631 1,869 2,042 2,593 2,887 3,378 3,882

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 Mar 2025
-18 -101 -65 49 -50 44 463 453 174 410 431
132 31 -103 -154 1 -99 -193 -399 -177 -255 -245
-8 16 146 143 63 80 -225 -52 -50 -49 -63
Net Cash Flow 106 -54 -22 38 14 24 45 1 -52 106 123

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 Mar 2025
Debtor Days 100 68 82 81 51 77 46 50 68 81 65
Inventory Days
Days Payable
Cash Conversion Cycle 100 68 82 81 51 77 46 50 68 81 65
Working Capital Days 8 39 53 39 58 81 59 50 80 88 105
ROCE % -6% -4% 7% 15% 2% 21% 25% 19% 20% 17%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
30.76% 30.67% 30.64% 30.60% 30.50% 30.42% 30.38% 30.35% 30.26% 30.05% 29.95% 29.91%
24.60% 24.49% 22.20% 22.31% 23.03% 24.39% 25.09% 27.85% 27.53% 27.19% 26.21% 24.86%
2.50% 2.17% 4.44% 4.45% 4.91% 3.90% 3.84% 3.79% 5.23% 6.35% 7.09% 8.23%
42.13% 42.68% 42.71% 42.64% 41.57% 41.29% 40.68% 38.01% 36.99% 36.41% 36.74% 36.99%
0.01% 0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
No. of Shareholders 1,10,4441,21,5801,15,4771,12,9271,04,4621,00,6571,02,9851,03,4221,05,1761,05,7751,11,6491,12,152

* 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