Intellect Design Arena Ltd

₹ 526 -0.57%
06 Oct 3:02 p.m.
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:[1]
The company's products are offered under these verticals:
a) IGCB – Intellect Global Consumer Banking,
b) iGTB –Intellect Global Transaction Banking
c) iRTM – Intellect Risk, Treasury and Markets which addresses the requirements of the respective Banking verticals.
d) iSEEC – Intellect SEEC caters to the Insurance carriers, predominantly in the P&C segment and leads the Data business.
e) iWealth is an emerging vertical aligned to the Wealth Management, Private Banking segment.
f) iGov Business manages the Government eMarketplace (GeM).
g) iCommerce caters to the Retail chains

  • Market Cap 7,117 Cr.
  • Current Price 526
  • High / Low 987 / 506
  • Stock P/E 20.7
  • Book Value 134
  • Dividend Yield 0.46 %
  • ROCE 24.8 %
  • ROE 21.3 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 63.5% CAGR over last 5 years
  • Debtor days have improved from 53.2 to 36.8 days.

Cons

  • Promoter holding is low: 30.8%

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
343 327 319 358 346 372 382 398 408 452 508 509 541
334 333 317 302 284 286 286 298 313 337 378 389 429
Operating Profit 9 -6 3 56 62 86 96 100 95 115 130 121 113
OPM % 3% -2% 1% 16% 18% 23% 25% 25% 23% 26% 26% 24% 21%
15 12 11 9 8 2 10 11 16 0 11 26 10
Interest 4 5 5 4 4 3 1 1 1 1 1 1 1
Depreciation 17 16 17 19 19 19 19 20 23 24 25 26 28
Profit before tax 4 -15 -8 42 47 66 86 90 88 91 115 120 93
Tax % 7% -4% -36% 3% 10% 11% 7% 9% 16% 12% 12% 20% 26%
Net Profit 3 -16 -11 41 43 59 80 82 74 80 101 95 69
EPS in Rs 0.26 -1.29 -0.86 3.10 3.22 4.47 6.06 6.06 5.51 5.91 7.51 7.08 5.09
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 TTM
609 811 914 1,087 1,450 1,347 1,497 1,878 2,011
689 847 937 1,012 1,317 1,271 1,138 1,403 1,532
Operating Profit -80 -36 -23 75 132 75 360 475 479
OPM % -13% -4% -3% 7% 9% 6% 24% 25% 24%
18 27 41 32 66 38 20 43 47
Interest 1 2 13 17 16 22 13 7 4
Depreciation 19 21 24 27 42 69 77 98 103
Profit before tax -82 -33 -20 64 140 23 290 413 418
Tax % -2% 28% -15% 11% 6% 22% 9% 15%
Net Profit -83 -23 -22 57 131 18 265 350 345
EPS in Rs -6.75 -1.90 -1.79 3.72 9.97 1.21 19.76 25.94 25.59
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 10%
Compounded Sales Growth
10 Years: %
5 Years: 16%
3 Years: 9%
TTM: 29%
Compounded Profit Growth
10 Years: %
5 Years: 64%
3 Years: 37%
TTM: 17%
Stock Price CAGR
10 Years: %
5 Years: 32%
3 Years: 44%
1 Year: -22%
Return on Equity
10 Years: %
5 Years: 14%
3 Years: 16%
Last Year: 21%

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
50 50 51 63 66 66 66 67
Reserves 569 561 547 739 954 979 1,326 1,741
8 23 232 159 133 300 82 20
304 378 353 400 478 525 567 763
Total Liabilities 931 1,012 1,184 1,361 1,631 1,869 2,042 2,592
213 258 278 274 334 368 397 435
CWIP 54 66 138 196 228 312 349 344
Investments 179 77 66 69 68 77 146 416
485 611 703 822 1,001 1,113 1,150 1,397
Total Assets 931 1,012 1,184 1,361 1,631 1,869 2,042 2,592

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
-18 -101 -65 49 -50 44 463 453
132 31 -103 -154 1 -99 -193 -399
-8 16 146 143 63 80 -225 -52
Net Cash Flow 106 -54 -22 38 14 24 45 1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 100 68 82 81 51 77 46 37
Inventory Days
Days Payable
Cash Conversion Cycle 100 68 82 81 51 77 46 37
Working Capital Days 8 39 53 39 58 81 59 57
ROCE % -6% -4% 7% 15% 2% 22% 25%

Shareholding Pattern

Numbers in percentages

19 recently
Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
31.41 31.40 31.38 31.35 31.33 31.30 31.23 31.05 30.96 30.91 30.86 30.76
20.83 21.10 21.59 21.57 23.12 24.12 27.21 27.33 26.83 25.96 25.42 24.60
5.08 4.70 4.73 4.59 5.05 4.74 2.99 2.34 2.33 2.11 2.60 2.50
42.67 42.80 42.30 41.76 39.78 39.13 37.85 38.57 39.88 41.01 41.11 42.13
0.01 0.01 0.01 0.72 0.72 0.72 0.71 0.71 0.01 0.01 0.01 0.01

Documents

Concalls