Intense Technologies Ltd

Intense Technologies Ltd

₹ 114 -4.31%
28 Mar - close price
About

Incorporated in 1990, Intense Technologies
Ltd develops software products that are
designed for data analytics and provides
tech-enabled services for organization[1]

Key Points

Business Overview[1][2]
ITL is a cloud-based global enterprise software products and services company. Its enterprise software products are used globally for the digital transformation of customer-centric business processes. The company provides Business Process Automation, Data Management, Data & AI, and personalized Digital Customer Engagement, etc.

Product & Services:[3]
a) UniServe NXT Marketing & Communication Hub:
360 -Communications, Hub Reach – Marketing Automation Hub, ConnectTransmission Services
b) AI-enabled Data Management:
IDM - Data Management, Hub 1Vu - Identity Management
c) Low-code platform:
Low code custom app development, Forms Automation, Process Automation
d) Data Services:
Data Management, Data Analytics, Process Automation
e) Cloud Services:
Cloud Consulting Services, Cloud Engineering, Cloud Security, and Compliance
f) Talent as a Service (TaaS):
Workforce Optimization
g) Managed Services:
Testing Services, Product Engineering, Infra Services

  • Market Cap 269 Cr.
  • Current Price 114
  • High / Low 158 / 54.3
  • Stock P/E 22.1
  • Book Value 49.8
  • Dividend Yield 0.44 %
  • ROCE 12.0 %
  • ROE 9.19 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 10.6% over past five years.
  • Promoter holding is low: 20.7%
  • Company has a low return on equity of 13.1% over last 3 years.
  • Company has high debtors of 202 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
13.34 29.18 12.99 16.69 17.67 32.68 15.16 21.06 19.15 30.70 21.34 30.59 24.18
12.20 19.77 11.39 12.79 12.51 22.06 13.39 15.19 16.22 28.44 18.10 24.50 19.31
Operating Profit 1.14 9.41 1.60 3.90 5.16 10.62 1.77 5.87 2.93 2.26 3.24 6.09 4.87
OPM % 8.55% 32.25% 12.32% 23.37% 29.20% 32.50% 11.68% 27.87% 15.30% 7.36% 15.18% 19.91% 20.14%
0.37 0.53 0.43 0.05 0.18 0.24 0.26 0.15 0.30 0.52 0.35 0.18 0.56
Interest 0.21 0.12 0.13 0.27 0.06 -0.03 0.12 0.01 0.07 0.03 0.14 0.08 0.08
Depreciation 0.13 0.24 0.31 0.22 0.32 0.15 0.26 0.34 0.46 0.48 0.37 0.39 0.77
Profit before tax 1.17 9.58 1.59 3.46 4.96 10.74 1.65 5.67 2.70 2.27 3.08 5.80 4.58
Tax % 35.90% 23.17% 42.77% 23.99% 26.61% 21.23% 41.21% 23.28% 24.81% 3.52% 29.22% 24.83% 25.11%
0.75 7.36 0.92 2.63 3.63 8.46 0.97 4.34 2.03 2.19 2.17 4.37 3.43
EPS in Rs 0.33 3.28 0.41 1.17 1.62 3.77 0.43 1.93 0.90 0.93 0.92 1.86 1.46
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
21 32 43 47 42 55 52 56 67 68 80 86 107
18 28 33 40 43 49 40 45 56 55 59 73 90
Operating Profit 3 4 10 7 -1 7 12 11 11 13 21 13 16
OPM % 13% 14% 24% 15% -2% 12% 23% 20% 16% 20% 27% 15% 15%
0 2 4 3 2 1 1 1 2 2 1 1 2
Interest 0 0 0 0 1 1 1 1 1 1 0 0 0
Depreciation 1 1 1 1 2 3 4 2 1 1 1 2 2
Profit before tax 2 6 12 8 -1 4 8 10 10 14 21 12 16
Tax % 6% 0% 9% 15% 9% 5% 44% 33% 25% 25% 25% 22%
2 6 11 7 -1 3 4 7 8 11 16 10 12
EPS in Rs 1.07 2.98 5.87 3.55 -0.43 1.55 2.02 2.95 3.48 4.69 6.96 4.06 5.17
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% 7% 6% 9% 6% 12%
Compounded Sales Growth
10 Years: 10%
5 Years: 11%
3 Years: 9%
TTM: 21%
Compounded Profit Growth
10 Years: 6%
5 Years: 16%
3 Years: 7%
TTM: -23%
Stock Price CAGR
10 Years: 11%
5 Years: 25%
3 Years: 51%
1 Year: 112%
Return on Equity
10 Years: 11%
5 Years: 12%
3 Years: 13%
Last Year: 9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 19 4 4 4 4 4 4 4 4 4 4 5 5
Reserves 15 36 49 56 55 56 59 61 68 78 93 104 112
-0 -0 -0 -0 4 2 5 5 3 2 1 0 0
4 4 6 14 7 14 11 11 21 38 38 41 44
Total Liabilities 38 44 59 74 70 77 80 82 98 123 137 150 161
3 4 4 4 3 7 3 3 3 3 3 4 25
CWIP -0 -0 -0 -0 -0 -0 2 -0 -0 6 12 19 -0
Investments -0 -0 1 1 1 1 24 28 27 28 28 28 28
35 40 54 69 67 69 51 51 67 87 94 99 109
Total Assets 38 44 59 74 70 77 80 82 98 123 137 150 161

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-4 12 -1 -9 -8 12 10 -1 6 5 21 -3
-0 1 1 1 3 -4 -19 -2 -0 0 -12 -9
-0 -0 1 6 -2 -2 2 1 -1 -0 0 2
Net Cash Flow -4 13 1 -1 -7 6 -7 -1 4 5 9 -10

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 309 86 137 224 239 125 194 174 170 271 182 202
Inventory Days
Days Payable
Cash Conversion Cycle 309 86 137 224 239 125 194 174 170 271 182 202
Working Capital Days 286 75 121 227 306 204 224 182 151 128 83 127
ROCE % 8% 15% 27% 15% 2% 7% 14% 15% 15% 18% 23% 12%

Shareholding Pattern

Numbers in percentages

14 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
18.28% 18.25% 18.08% 18.08% 18.08% 18.08% 18.08% 18.08% 18.08% 18.08% 20.71% 20.71%
0.00% 1.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
81.72% 80.00% 81.92% 81.92% 81.92% 81.92% 81.91% 81.92% 81.92% 81.92% 79.29% 79.28%
No. of Shareholders 10,68712,88313,77515,78018,59818,98119,77119,06718,92118,98520,36721,378

* 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

Concalls