Intrasoft Technologies Ltd

Intrasoft Technologies is engaged in development and delivery of e-commerce and e-cards through internet platform. Considering the nature of the business in which the Company is engaged, energy cost forms an insignificant portion of the total expenses and hence the financial impact of the said cost is not material. Adequate measures have, however, been taken to conserve energy at optimum level.(Source : 201903 Annual Report Page No: 33)

  • Market Cap: 79.91 Cr.
  • Current Price: 57.10
  • 52 weeks High / Low 130.00 / 20.60
  • Book Value: 97.77
  • Stock P/E: 17.88
  • Dividend Yield: 3.50 %
  • ROCE: 2.22 %
  • ROE: 2.08 %
  • Sales Growth (3Yrs): 5.28 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.58 times its book value
Stock is providing a good dividend yield of 3.50%.
Company has been maintaining a healthy dividend payout of 31.90%
Cons:
Company has low interest coverage ratio.
Tax rate seems low
Company has a low return on equity of 5.82% for last 3 years.
Earnings include an other income of Rs.4.92 Cr.
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: IT - Software // Industry: Computers - Software - Medium / Small

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
216 260 287 338 284 258 216 191 171 171 157 138
217 256 281 331 283 257 215 189 170 169 156 136
Operating Profit -1 4 6 7 2 1 0 3 1 2 1 2
OPM % -0% 2% 2% 2% 1% 0% 0% 1% 0% 1% 1% 2%
Other Income 2 2 1 0 1 1 1 1 2 1 2 1
Interest 1 0 0 1 1 1 1 1 2 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 1 1 1
Profit before tax -0 5 7 6 2 0 0 2 0 0 1 1
Tax % -212% 28% 41% 18% 36% 36% -1,186% 3% -450% 0% 8% 1%
Net Profit -1 4 4 5 1 0 1 2 2 0 1 1
EPS in Rs -0.53 2.45 2.68 3.44 0.75 0.11 0.60 1.56 1.57 0.27 0.37 0.83
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
20 20 29 43 66 88 148 343 717 939 1,170 837 637
15 16 20 33 53 97 168 338 708 922 1,151 832 631
Operating Profit 5 5 10 10 14 -9 -20 5 8 17 19 5 7
OPM % 24% 23% 33% 22% 20% -10% -14% 2% 1% 2% 2% 1% 1%
Other Income 1 2 1 5 6 18 23 4 65 7 5 5 5
Interest 0 0 0 0 0 1 1 1 2 4 3 5 5
Depreciation 1 1 2 2 3 7 4 1 28 2 2 2 3
Profit before tax 4 6 9 12 16 1 -2 7 43 19 20 3 3
Tax % -14% 4% 2% 18% 31% -140% 194% 13% 5% 29% 30% -81%
Net Profit 4 5 9 10 11 3 2 6 42 13 14 6 4
EPS in Rs 6.60 7.30 1.90 1.23 3.64 27.77 8.61 9.32 3.85 3.04
Dividend Payout % 0% 0% 19% 22% 13% 48% 72% 49% 7% 22% 21% 52%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:45.02%
5 Years:41.42%
3 Years:5.28%
TTM:-32.91%
Compounded Profit Growth
10 Years:-5.76%
5 Years:51.07%
3 Years:-40.18%
TTM:0.45%
Stock Price CAGR
10 Years:-6.72%
5 Years:-29.45%
3 Years:-45.70%
1 Year:-48.51%
Return on Equity
10 Years:7.60%
5 Years:7.23%
3 Years:5.82%
Last Year:2.08%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
21 21 11 15 15 15 15 15 15 15 15 15 15
Reserves 14 20 36 84 94 80 63 65 103 117 127 131 129
Borrowings 0 2 6 11 26 28 22 4 37 16 79 69 72
21 24 453 6 14 10 12 24 52 40 57 41 48
Total Liabilities 37 47 507 116 149 134 112 108 207 188 278 256 264
3 5 6 16 46 39 18 18 20 20 22 30 45
CWIP 8 10 13 16 21 26 27 26 0 0 0 1 1
Investments 1 1 1 46 42 40 29 9 59 72 72 74 69
26 31 487 37 40 28 37 55 129 96 185 151 149
Total Assets 37 47 507 116 149 134 112 108 207 188 278 256 264

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
3 6 10 2 9 9 2 3 -42 39 -55 16
-4 -9 -8 -75 -19 -11 11 25 16 -9 1 -8
20 2 444 -389 13 0 -9 -22 29 -28 57 -19
Net Cash Flow 18 -1 446 -462 2 -2 4 5 3 3 3 -11

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 17% 14% 20% 15% 13% 2% -3% 7% 8% 11% 10% 2%
Debtor Days 78 91 81 47 43 14 13 3 5 4 4 5
Inventory Turnover 233.36 43.85 24.55 41.14 156.48 51.13 21.26 19.45 14.17 7.50