IZMO Ltd

₹ 324 1.99%

11 Jun 4:01 p.m.

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 ₹ 481 Cr.
Current Price ₹ 324
High / Low ₹ 651 / 230
Stock P/E 9.43
Book Value ₹ 241
Dividend Yield 0.00 %
ROCE 16.8 %
ROE 15.3 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company has delivered good profit growth of 35.8% CAGR over last 5 years
Company's median sales growth is 16.2% of last 10 years

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 35.0%
Tax rate seems low
Company has a low return on equity of 11.0% over last 3 years.
Earnings include an other income of Rs.32.9 Cr.
Company has high debtors of 161 days.
Working capital days have increased from 65.6 days to 94.3 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 ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	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
	37.80	34.75	35.68	39.74	43.66	41.49	44.76	50.21	50.29	47.58	58.55	58.67	59.81
	29.78	32.18	30.73	30.27	31.50	33.21	35.71	39.68	38.24	38.27	49.07	50.40	48.57
Operating Profit	8.02	2.57	4.95	9.47	12.16	8.28	9.05	10.53	12.05	9.31	9.48	8.27	11.24
OPM %	21.22%	7.40%	13.87%	23.83%	27.85%	19.96%	20.22%	20.97%	23.96%	19.57%	16.19%	14.10%	18.79%
	1.40	1.71	1.08	0.39	0.35	1.01	0.75	0.72	0.86	0.78	29.02	2.22	0.85
Interest	0.06	0.06	0.06	0.06	0.17	0.26	0.26	0.23	0.23	0.18	0.15	0.11	0.57
Depreciation	3.24	2.12	2.71	3.27	3.53	4.02	4.08	4.13	3.20	3.88	3.96	3.94	4.67
Profit before tax	6.12	2.10	3.26	6.53	8.81	5.01	5.46	6.89	9.48	6.03	34.39	6.44	6.85
Tax %	1.47%	0.00%	5.21%	0.00%	5.79%	0.00%	6.23%	0.00%	4.54%	0.00%	13.06%	6.06%	-0.58%
	6.03	2.10	3.09	6.53	8.29	5.01	5.12	6.88	9.04	6.03	29.90	6.06	6.89
EPS in Rs	4.51	1.57	2.31	4.88	6.19	3.73	3.81	5.12	6.41	4.26	21.13	4.07	4.63
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	29	33	43	54	63	92	101	116	132	154	187	225
	33	30	35	41	46	72	81	89	108	124	146	186
Operating Profit	-4	4	8	13	17	20	20	28	24	30	41	38
OPM %	-15%	10%	18%	24%	28%	22%	20%	24%	18%	20%	22%	17%
	33	8	7	4	3	4	8	23	6	4	3	33
Interest	2	2	2	1	1	2	1	1	1	1	2	1
Depreciation	26	13	12	12	12	15	16	22	12	12	15	16
Profit before tax	1	-4	1	4	7	7	12	27	16	21	27	54
Tax %	11%	-5%	-60%	-19%	14%	9%	7%	1%	1%	3%	3%	9%
	1	-4	2	5	6	7	11	27	16	20	26	49
EPS in Rs	0.51	-3.17	1.35	3.82	4.72	5.17	8.53	20.21	12.01	14.95	18.46	32.87
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	21%
5 Years:	17%
3 Years:	19%
TTM:	20%

Compounded Profit Growth
10 Years:	32%
5 Years:	36%
3 Years:	47%
TTM:	96%

Stock Price CAGR
10 Years:	24%
5 Years:	70%
3 Years:	60%
1 Year:	-3%

Return on Equity
10 Years:	7%
5 Years:	10%
3 Years:	11%
Last Year:	15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	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	165	160	162	168	176	184	196	222	239	260	292	344
	15	28	28	24	13	11	9	18	9	11	9	6
	16	17	17	14	25	59	68	34	37	39	49	73
Total Liabilities	208	217	218	218	228	267	286	288	299	323	364	438
	175	167	163	164	179	193	212	217	229	247	261	276
CWIP	0	1	2	5	2	3	4	2	0	0	0	0
Investments	1	18	15	10	0	0	0	0	0	0	0	0
	32	30	39	39	47	71	70	69	70	76	103	162
Total Assets	208	217	218	218	228	267	286	288	299	323	364	438

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	29	1	11	9	25	32	41	37	16	30	31	4
	-4	-16	-9	-7	-13	-30	-35	-24	-22	-29	-29	-2
	-3	-3	-2	-5	-11	-4	-5	6	-6	-0	3	5
Net Cash Flow	22	-18	1	-3	2	-2	1	19	-12	0	5	8

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	40	33	54	86	101	160	165	87	101	69	110	161
Inventory Days
Days Payable
Cash Conversion Cycle	40	33	54	86	101	160	165	87	101	69	110	161
Working Capital Days	-112	-40	42	127	63	8	-36	7	43	42	60	94
ROCE %	-17%	-1%	2%	2%	4%	4%	6%	12%	7%	8%	10%	17%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 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	16,327	16,145	15,571	15,247	14,467	14,636	14,024	14,292	15,547	20,477	22,942	23,374

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	29.87%	30.14%	29.30%	29.33%	29.05%	28.69%	28.62%	31.90%	35.00%
	0.00%	0.18%	0.00%	0.00%	0.00%	1.08%	1.29%	2.44%	4.26%
	0.00%	0.31%	0.16%	0.00%	0.00%	0.32%	0.00%	0.00%	0.00%
	70.13%	69.37%	70.54%	70.67%	70.94%	69.91%	70.09%	65.66%	60.72%
No. of Shareholders	9,734	10,933	10,718	9,545	9,770	16,215	15,247	14,292	23,374

* 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

All

Annual reports

Credit ratings

Rating update
26 Jul 2014 from crisil

Concalls

Jun 2025

Transcript

Notes
PPT
Feb 2025

Transcript

Notes
PPT
Nov 2024
Transcript PPT
Aug 2024

Transcript

Notes
PPT
Jun 2024
Transcript PPT
Feb 2024

Transcript

Notes
PPT
Feb 2024

Transcript

Notes
PPT
Nov 2023
Transcript PPT REC
Aug 2023

Transcript

Notes
PPT
Jun 2023
Transcript PPT
Feb 2023

Transcript

Notes
PPT
Nov 2022

Transcript

Notes
PPT
Aug 2022

Transcript

Notes
PPT
Jun 2022
Transcript PPT
Feb 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Nov 2021

Transcript

Notes
PPT
Aug 2021

Transcript

Notes
PPT
Feb 2019

Transcript

Notes
PPT
Mar 2018

Transcript

Notes
PPT