Intellect Design Arena Ltd
Incorporated in 2011, Intellect Design Arena Limited works globally in the fields of Financial Technology for Banking, Insurance and other Financial Services.
The company has a comprehensive portfolio of products across Global Consumer Banking, Central Banking, Risk & Treasury Management, Global Transaction Banking and Insurance and is also engaged in the business of software development.
- Market Cap ₹ 13,781 Cr.
- Current Price ₹ 1,000
- High / Low ₹ 1,199 / 620
- Stock P/E 80.5
- Book Value ₹ 128
- Dividend Yield 0.35 %
- ROCE 16.1 %
- ROE 10.5 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 23.6%
Cons
- Stock is trading at 7.78 times its book value
- Company has a low return on equity of 11.2% 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
Standalone Figures in Rs. Crores / View Consolidated
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 453 | 546 | 517 | 675 | 931 | 741 | 1,003 | 1,255 | 1,470 | 1,679 | 1,640 | |
0 | 532 | 528 | 571 | 630 | 800 | 721 | 734 | 953 | 1,227 | 1,378 | 1,367 | |
Operating Profit | 0 | -79 | 18 | -54 | 45 | 132 | 21 | 269 | 302 | 243 | 301 | 274 |
OPM % | -17% | 3% | -10% | 7% | 14% | 3% | 27% | 24% | 17% | 18% | 17% | |
0 | 22 | 17 | 31 | 32 | 62 | 28 | 14 | 36 | 44 | 44 | 54 | |
Interest | 0 | 0 | 1 | 11 | 16 | 15 | 20 | 11 | 5 | 5 | 3 | 1 |
Depreciation | 0 | 17 | 19 | 23 | 25 | 35 | 49 | 50 | 69 | 80 | 89 | 91 |
Profit before tax | 0 | -74 | 16 | -56 | 35 | 143 | -20 | 223 | 264 | 202 | 253 | 235 |
Tax % | -4% | -69% | 0% | 6% | 4% | 58% | 7% | 24% | 34% | 34% | ||
0 | -71 | 26 | -56 | 33 | 137 | -31 | 207 | 202 | 134 | 166 | 159 | |
EPS in Rs | -5.79 | 2.13 | -4.50 | 2.63 | 10.40 | -2.36 | 15.59 | 15.02 | 9.87 | 12.10 | 11.60 | |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 17% | 25% | 29% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 13% |
3 Years: | 19% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 12% |
3 Years: | -6% |
TTM: | 17% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 35% |
3 Years: | 16% |
1 Year: | 46% |
Return on Equity | |
---|---|
10 Years: | 7% |
5 Years: | 10% |
3 Years: | 11% |
Last Year: | 10% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0 | 50 | 50 | 51 | 63 | 66 | 66 | 66 | 67 | 68 | 68 |
Reserves | 0 | 471 | 507 | 474 | 640 | 864 | 827 | 1,120 | 1,388 | 1,477 | 1,689 |
0 | 0 | 15 | 228 | 129 | 132 | 272 | 51 | 6 | 12 | 8 | |
0 | 177 | 189 | 155 | 246 | 309 | 357 | 500 | 700 | 802 | 980 | |
Total Liabilities | 0 | 699 | 761 | 907 | 1,078 | 1,372 | 1,523 | 1,737 | 2,162 | 2,360 | 2,746 |
0 | 103 | 147 | 165 | 200 | 232 | 227 | 260 | 280 | 293 | 319 | |
CWIP | 0 | 45 | 41 | 71 | 108 | 144 | 215 | 200 | 212 | 271 | 278 |
Investments | 0 | 294 | 207 | 191 | 129 | 124 | 110 | 190 | 496 | 443 | 527 |
0 | 257 | 366 | 479 | 640 | 871 | 971 | 1,086 | 1,173 | 1,352 | 1,623 | |
Total Assets | 0 | 699 | 761 | 907 | 1,078 | 1,372 | 1,523 | 1,737 | 2,162 | 2,360 | 2,746 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
-45 | -105 | -120 | 12 | -85 | -10 | 378 | 462 | 164 | 256 | ||
78 | 61 | -76 | -109 | 27 | -60 | -151 | -396 | -154 | -198 | ||
2 | 17 | 155 | 143 | 62 | 87 | -219 | -40 | -35 | -37 | ||
Net Cash Flow | 35 | -26 | -42 | 46 | 5 | 17 | 8 | 26 | -25 | 21 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 77 | 111 | 118 | 141 | 85 | 219 | 134 | 91 | 102 | 77 | |
Inventory Days | |||||||||||
Days Payable | |||||||||||
Cash Conversion Cycle | 77 | 111 | 118 | 141 | 85 | 219 | 134 | 91 | 102 | 77 | |
Working Capital Days | 18 | 78 | 153 | 97 | 134 | 200 | 131 | 71 | 78 | 79 | |
ROCE % | -29% | 2% | -10% | 6% | 11% | -1% | 20% | 19% | 14% | 16% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
11h - Launches eMACH.ai - the First Principles Thinking based composable and intelligent open finance platform - revolutionising the financial landscape of Sri Lanka
-
Investor Conference
2d - Company''s management will be participating in investor conferences to be held in September 19 and September 20, 2024.
-
Disclosure Under Regulation 30 Of SEBI(LODR) Regulations, 2015
30 Aug - Receipt of demand order under Section 73 of CGST Act, 2017 on 29-08-2024 at 3:30 P.M. (IST)
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
29 Aug - Forges Global Partnership with Wipro to transform Banking Technology Services with eMACH.ai, revolutionising Enterprise Connected Intelligence for Financial Institutions
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
26 Aug - Investor Meeting held on a one-to-one basis with Mawer Investment Management Pte Ltd
Annual reports
Concalls
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT REC
-
Feb 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Aug 2022TranscriptPPT
-
Aug 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Dec 2021TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Mar 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Oct 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Jul 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Jan 2019TranscriptNotesPPT
-
Oct 2018TranscriptNotesPPT
-
Jul 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Jan 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
Jan 2016TranscriptNotesPPT
Products Offered
Intellect is structured with two banking verticals - iGCB and iGTB - catering to specific banking needs, and recently, the iRTM unit merged with iGCB. Their product offerings include IDC, Digital Lending, Quantum, and Capital Cube, while their platforms consist of eMACH.ai, iKredit360, and Digital Experience Platform, with technology like iTurmeric. [1] [2]