IZMO Ltd

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

IZMO Ltd

₹ 330 1.99%
12 Jun - close price
izmoltd.com BSE: 532341 NSE: IZMO
About

Izmo ltd. (founded in 1995) is into the business of interactive marketing solutions. It is the World leader in Automotive Interactive Marketing Solutions.[1]The co offers hi-tech automotive e-retailing solutions in North America, Europe, and Asia. They offer sales performance coaching, OEM-certified CRM and ILM Solutions, etc. The co. also owns the world's largest collection of Automotive Images and Animation and has a client base of some of the largest automotive retail groups in the world. Hughes Precision Manufacturing Ltd. was incorporated in 2016 for the manufacture of defense equipment. It would be a 100% wholly-owned subsidiary of IZMO Ltd shortly. [2][3][4]

Key Points

Business Divisions

Website BSE NSE - BE
  • Market Cap ₹ 491 Cr.
  • Current Price ₹ 330
  • High / Low ₹ 651 / 230
  • Stock P/E 18.6
  • Book Value ₹ 142
  • Dividend Yield 0.00 %
  • ROCE 16.1 %
  • ROE 13.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 266% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 35.0%
  • Company has a low return on equity of 4.94% over last 3 years.
  • Earnings include an other income of Rs.29.8 Cr.
  • Company has high debtors of 228 days.
  • Working capital days have increased from 109 days to 252 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

Information Technology Information Technology IT - Services IT Enabled Services

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
9.02 8.43 8.71 8.27 9.17 9.37 10.53 11.24 11.47 10.93 12.07 11.65 12.21
8.42 8.26 8.31 8.08 8.67 9.12 10.04 10.99 10.93 10.68 11.50 11.63 12.07
Operating Profit 0.60 0.17 0.40 0.19 0.50 0.25 0.49 0.25 0.54 0.25 0.57 0.02 0.14
OPM % 6.65% 2.02% 4.59% 2.30% 5.45% 2.67% 4.65% 2.22% 4.71% 2.29% 4.72% 0.17% 1.15%
0.19 0.23 0.20 0.23 0.26 0.23 0.32 0.27 0.32 0.25 28.41 0.85 0.31
Interest 0.04 0.02 0.03 0.02 0.02 0.07 0.09 0.06 0.06 0.05 0.08 0.04 0.06
Depreciation 0.08 0.33 0.35 0.34 0.36 0.34 0.36 0.37 0.36 0.37 0.36 0.34 0.34
Profit before tax 0.67 0.05 0.22 0.06 0.38 0.07 0.36 0.09 0.44 0.08 28.54 0.49 0.05
Tax % 1.49% 0.00% 77.27% 0.00% 94.74% 0.00% 94.44% 0.00% 95.45% 0.00% 15.73% 79.59% -280.00%
0.66 0.05 0.05 0.06 0.01 0.07 0.02 0.09 0.02 0.08 24.06 0.10 0.19
EPS in Rs 0.49 0.04 0.04 0.04 0.01 0.05 0.01 0.07 0.01 0.06 17.01 0.07 0.13
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
16 18 19 22 23 26 25 27 30 35 43 47
11 12 14 18 23 23 23 26 29 33 41 46
Operating Profit 5 6 4 4 -1 3 2 1 0 1 2 1
OPM % 33% 32% 23% 18% -3% 10% 7% 3% 2% 4% 4% 2%
2 2 2 3 5 2 2 1 1 1 1 30
Interest 2 2 2 1 1 1 1 1 0 0 0 0
Depreciation 6 6 6 6 1 3 2 1 1 1 1 1
Profit before tax 0 0 -2 0 1 1 1 0 0 1 1 29
Tax % 30% -550% -37% -7,400% 67% 81% 94% 69% 38% 75% 80% 16%
0 0 -1 1 0 0 0 0 0 0 0 24
EPS in Rs 0.17 0.21 -0.88 0.62 0.39 0.12 0.03 0.06 0.07 0.13 0.13 16.43
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 10%
5 Years: 13%
3 Years: 16%
TTM: 10%
Compounded Profit Growth
10 Years: 73%
5 Years: 266%
3 Years: 542%
TTM: 13800%
Stock Price CAGR
10 Years: 24%
5 Years: 70%
3 Years: 62%
1 Year: -2%
Return on Equity
10 Years: 2%
5 Years: 3%
3 Years: 5%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 12 12 12 12 13 13 13 13 13 13 14 15
Reserves 150 151 150 152 155 156 157 157 157 158 165 196
15 28 28 24 13 11 9 6 1 2 2 2
21 23 26 21 21 23 24 9 11 11 19 18
Total Liabilities 199 213 215 209 202 203 203 184 182 184 199 231
19 14 10 4 8 5 4 6 6 6 5 2
CWIP 0 1 2 4 0 1 2 0 0 0 0 0
Investments 160 179 175 169 160 160 160 160 160 160 160 160
19 19 29 31 34 37 37 18 16 19 34 69
Total Assets 199 213 215 209 202 203 203 184 182 184 199 231

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
22 6 6 -5 0 4 8 3 2 1 -2 -32
-20 -3 -3 8 10 -1 -1 0 -1 -0 -0 32
-3 -2 -2 -5 -11 -4 -5 -5 -0 1 5 7
Net Cash Flow -0 1 1 -2 -0 -0 2 -1 1 2 3 7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 334 233 320 331 386 357 327 93 37 27 127 228
Inventory Days 8 0
Days Payable 127
Cash Conversion Cycle 334 233 320 331 386 357 327 -25 37 27 127 228
Working Capital Days -76 -95 -39 122 130 104 42 16 9 16 58 252
ROCE % 1% 1% 1% 0% 0% 1% 1% 1% 0% 1% 1% 16%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
28.69% 28.62% 28.62% 28.62% 28.56% 28.56% 28.51% 31.90% 31.82% 31.82% 35.00% 35.00%
1.31% 1.23% 1.23% 1.29% 1.43% 1.17% 1.16% 2.44% 4.28% 4.29% 4.35% 4.26%
0.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
69.68% 70.15% 70.14% 70.09% 70.01% 70.27% 70.34% 65.66% 63.89% 63.89% 60.65% 60.72%
No. of Shareholders 16,32716,14515,57115,24714,46714,63614,02414,29215,54720,47722,94223,374

* 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

Credit ratings

Concalls