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 ₹ 9,781 Cr.
- Current Price ₹ 705
- High / Low ₹ 1,199 / 693
- Stock P/E 36.2
- Book Value ₹ 185
- Dividend Yield 0.50 %
- ROCE 20.3 %
- ROE 14.7 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
Cons
- Promoter holding is low: 30.0%
- 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 250 SmallCap Index BSE 400 MidSmallCap Index Nifty 500 BSE SmallCap Nifty Smallcap 100
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: | 21% |
5 Years: | 39% |
3 Years: | 2% |
1 Year: | -24% |
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
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
13 Feb - In furtherance to our Intimation dated February 07, 2025 wherein we had informed regarding participation in Investor Conference of Systematix Institutional Equities, we submit herewith …
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
12 Feb - John Owen appointed as President for Western Hemisphere.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
10 Feb - Intellect Design Arena Limited has informed regarding Investor meeting held on one-to-one basis.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
7 Feb - The Company's Management / representatives will be participating in the investor conference for group and one on one meeting on February 13, 2025.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
7 Feb - Details of the Schedule of Analyst / Institutional Investor Meeting held on a one-to-one basis
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]