IZMO Ltd
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]
- Market Cap ₹ 495 Cr.
- Current Price ₹ 359
- High / Low ₹ 373 / 112
- Stock P/E 19.6
- Book Value ₹ 211
- Dividend Yield 0.00 %
- ROCE 8.06 %
- ROE 7.62 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 29.2% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 31.9%
- Tax rate seems low
- Company has a low return on equity of 8.61% over last 3 years.
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
33 | 33 | 29 | 33 | 43 | 54 | 63 | 92 | 101 | 116 | 132 | 154 | 180 | |
23 | 21 | 33 | 30 | 35 | 41 | 46 | 72 | 81 | 89 | 108 | 124 | 140 | |
Operating Profit | 11 | 12 | -4 | 4 | 8 | 13 | 17 | 20 | 20 | 28 | 24 | 30 | 40 |
OPM % | 33% | 36% | -15% | 10% | 18% | 24% | 28% | 22% | 20% | 24% | 18% | 20% | 22% |
5 | 14 | 33 | 8 | 7 | 4 | 3 | 4 | 8 | 23 | 6 | 4 | 3 | |
Interest | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation | 9 | 17 | 26 | 13 | 12 | 12 | 12 | 15 | 16 | 22 | 12 | 12 | 16 |
Profit before tax | 4 | 7 | 1 | -4 | 1 | 4 | 7 | 7 | 12 | 27 | 16 | 21 | 26 |
Tax % | 6% | 7% | 11% | 5% | -60% | -19% | 14% | 9% | 7% | 1% | 1% | 3% | |
4 | 7 | 1 | -4 | 2 | 5 | 6 | 7 | 11 | 27 | 16 | 20 | 25 | |
EPS in Rs | 3.36 | 5.65 | 0.51 | -3.17 | 1.35 | 3.82 | 4.72 | 5.17 | 8.53 | 20.21 | 12.01 | 14.95 | 18.85 |
Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
Compounded Sales Growth | |
---|---|
10 Years: | 17% |
5 Years: | 20% |
3 Years: | 15% |
TTM: | 22% |
Compounded Profit Growth | |
---|---|
10 Years: | 24% |
5 Years: | 29% |
3 Years: | 22% |
TTM: | 43% |
Stock Price CAGR | |
---|---|
10 Years: | 43% |
5 Years: | 46% |
3 Years: | 73% |
1 Year: | 188% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 7% |
3 Years: | 9% |
Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves | 156 | 163 | 165 | 160 | 162 | 168 | 176 | 184 | 196 | 222 | 239 | 260 | 270 |
16 | 15 | 15 | 28 | 28 | 24 | 13 | 11 | 9 | 18 | 9 | 11 | 5 | |
28 | 19 | 16 | 17 | 17 | 14 | 25 | 59 | 68 | 34 | 37 | 39 | 46 | |
Total Liabilities | 213 | 209 | 208 | 217 | 218 | 218 | 228 | 267 | 286 | 288 | 299 | 323 | 334 |
181 | 194 | 175 | 167 | 163 | 164 | 179 | 193 | 212 | 217 | 229 | 247 | 254 | |
CWIP | -0 | -0 | -0 | 1 | 2 | 5 | 2 | 3 | 4 | 2 | -0 | -0 | -0 |
Investments | 1 | 1 | 1 | 18 | 15 | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
31 | 14 | 32 | 30 | 39 | 39 | 47 | 71 | 70 | 69 | 70 | 76 | 81 | |
Total Assets | 213 | 209 | 208 | 217 | 218 | 218 | 228 | 267 | 286 | 288 | 299 | 323 | 334 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
29 | 1 | 11 | 9 | 25 | 32 | 41 | 37 | 16 | 30 | |||
-4 | -16 | -9 | -7 | -13 | -30 | -35 | -24 | -22 | -29 | |||
-3 | -3 | -2 | -5 | -11 | -4 | -5 | 6 | -6 | -0 | |||
Net Cash Flow | 22 | -18 | 1 | -3 | 2 | -2 | 1 | 19 | -12 | 0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 100 | 82 | 40 | 33 | 54 | 86 | 101 | 160 | 165 | 87 | 101 | 69 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 100 | 82 | 40 | 33 | 54 | 86 | 101 | 160 | 165 | 87 | 101 | 69 |
Working Capital Days | 17 | -75 | -112 | -40 | 42 | 127 | 63 | 8 | -36 | 7 | 43 | 42 |
ROCE % | 3% | -1% | -17% | -1% | 2% | 2% | 4% | 4% | 6% | 12% | 7% | 8% |
Documents
Announcements
- Clarification On Significant Movement In The Price Of The Security Of The Company. 9 Apr
- Compliance Certificate As Per Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Year Ended March 31, 2024. 5 Apr
- Compliance Certificate As per Regulation 40(9) Of The SEBI (LODR) Regulations, 2015. 5 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
5 Apr - Certificate under Regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018 for the quarter ended March 31, 2024.
- Closure of Trading Window 29 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT REC
-
Aug 2023TranscriptNotesPPT
-
Jun 2023Transcript PPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Mar 2018TranscriptNotesPPT
Services Offered
Izmo Cars – Automotive Retail Solution: Enterprise Platform for Digital Retail, CRM for After Sales Automotive, Performance Consulting for Automotive Retail excellent. The company is the market leader in France, Mexico, and India. [1][2]
Izmo Studio - Interactive Media Solutions: It is a player in the automotive Interactive Media marketing space, offering the world’s largest library of automotive images and animation, virtual brochures, video brochures with voice over, and state-of-the-art CGI graphics. [3]
IzmoWeb - Business Websites: From website design to professional content, coding, hosting, SEO, and more, it comes with the entire package built-in. It comes preloaded with tailored, industry-specific content including all relevant copy, images, and videos. [4]
Frogdata- AI Platform (New) – izmo.ai platform for Nexgen customer engagement & intelligent marketing. [2]