IZMO Ltd

IZMO Ltd

₹ 316 -0.64%
21 Jun - close price
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

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]

  • Market Cap 447 Cr.
  • Current Price 316
  • High / Low 373 / 150
  • Stock P/E 17.2
  • Book Value 217
  • Dividend Yield 0.00 %
  • ROCE 9.35 %
  • ROE 8.99 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company's median sales growth is 16.0% of last 10 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 7.80% 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
34.43 29.35 30.07 35.22 37.80 34.75 35.68 39.74 43.66 41.49 44.76 50.21 50.29
24.24 25.20 25.67 28.16 29.78 32.18 30.73 30.27 31.50 33.21 35.71 39.68 38.24
Operating Profit 10.19 4.15 4.40 7.06 8.02 2.57 4.95 9.47 12.16 8.28 9.05 10.53 12.05
OPM % 29.60% 14.14% 14.63% 20.05% 21.22% 7.40% 13.87% 23.83% 27.85% 19.96% 20.22% 20.97% 23.96%
2.89 0.78 0.92 2.40 1.40 1.71 1.08 0.39 0.35 1.01 0.75 0.72 0.86
Interest 0.33 0.17 0.16 0.08 0.06 0.06 0.06 0.06 0.17 0.26 0.26 0.23 0.23
Depreciation 7.43 3.05 3.09 3.10 3.24 2.12 2.71 3.27 3.53 4.02 4.08 4.13 3.20
Profit before tax 5.32 1.71 2.07 6.28 6.12 2.10 3.26 6.53 8.81 5.01 5.46 6.89 9.48
Tax % 4.89% 0.00% 2.42% 0.00% 1.47% 0.00% 5.21% 0.00% 5.79% 0.00% 6.23% 0.00% 4.54%
5.06 1.71 2.02 6.28 6.03 2.10 3.09 6.53 8.29 5.01 5.12 6.88 9.04
EPS in Rs 3.84 1.30 1.51 4.70 4.51 1.57 2.31 4.88 6.19 3.73 3.81 5.12 6.41
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
33 29 33 43 54 63 92 101 116 132 154 187
21 33 30 35 41 46 72 81 89 108 124 147
Operating Profit 12 -4 4 8 13 17 20 20 28 24 30 40
OPM % 36% -15% 10% 18% 24% 28% 22% 20% 24% 18% 20% 21%
14 33 8 7 4 3 4 8 23 6 4 3
Interest 2 2 2 2 1 1 2 1 1 1 1 1
Depreciation 17 26 13 12 12 12 15 16 22 12 12 15
Profit before tax 7 1 -4 1 4 7 7 12 27 16 21 27
Tax % 7% 11% 5% -60% -19% 14% 9% 7% 1% 1% 3% 3%
7 1 -4 2 5 6 7 11 27 16 20 26
EPS in Rs 5.65 0.51 -3.17 1.35 3.82 4.72 5.17 8.53 20.21 12.01 14.95 18.46
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 20%
5 Years: 15%
3 Years: 17%
TTM: 21%
Compounded Profit Growth
10 Years: 11%
5 Years: 31%
3 Years: -1%
TTM: 30%
Stock Price CAGR
10 Years: 34%
5 Years: 47%
3 Years: 55%
1 Year: 46%
Return on Equity
10 Years: 5%
5 Years: 8%
3 Years: 8%
Last Year: 9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 12 12 12 12 12 13 13 13 13 13 13 14
Reserves 163 165 160 162 168 176 184 196 222 239 260 292
15 15 28 28 24 13 11 9 18 9 11 4
19 16 17 17 14 25 59 68 34 37 39 53
Total Liabilities 209 208 217 218 218 228 267 286 288 299 323 364
194 175 167 163 164 179 193 212 217 229 247 261
CWIP 0 0 1 2 5 2 3 4 2 0 0 0
Investments 1 1 18 15 10 0 0 0 0 0 0 0
14 32 30 39 39 47 71 70 69 70 76 103
Total Assets 209 208 217 218 218 228 267 286 288 299 323 364

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
29 1 11 9 25 32 41 37 16 30 31
-4 -16 -9 -7 -13 -30 -35 -24 -22 -29 -29
-3 -3 -2 -5 -11 -4 -5 6 -6 -0 3
Net Cash Flow 22 -18 1 -3 2 -2 1 19 -12 0 5

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 82 40 33 54 86 101 160 165 87 101 69 110
Inventory Days
Days Payable
Cash Conversion Cycle 82 40 33 54 86 101 160 165 87 101 69 110
Working Capital Days -75 -112 -40 42 127 63 8 -36 7 43 42 60
ROCE % -1% -17% -1% 2% 2% 4% 4% 6% 12% 7% 8%

Shareholding Pattern

Numbers in percentages

4 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
29.05% 28.69% 28.69% 28.69% 28.69% 28.62% 28.62% 28.62% 28.56% 28.56% 28.51% 31.90%
0.45% 0.68% 0.68% 1.08% 1.31% 1.23% 1.23% 1.29% 1.43% 1.17% 1.16% 2.44%
0.01% 0.00% 0.32% 0.32% 0.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
70.49% 70.63% 70.31% 69.91% 69.68% 70.15% 70.14% 70.09% 70.01% 70.27% 70.34% 65.66%
No. of Shareholders 12,23814,01215,14616,21516,32716,14515,57115,24714,46714,63614,02414,292

* 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