IZMO Ltd

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

IZMO Ltd

₹ 505 6.39%
26 Jul - 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

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]

Website BSE NSE
  • Market Cap ₹ 714 Cr.
  • Current Price ₹ 505
  • High / Low ₹ 559 / 150
  • Stock P/E 3,760
  • Book Value ₹ 127
  • Dividend Yield 0.00 %
  • ROCE 0.70 %
  • ROE 0.11 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 3.98 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 31.8%
  • Company has a low return on equity of 0.09% over last 3 years.
  • Earnings include an other income of Rs.1.14 Cr.
  • Debtor days have increased from 63.5 to 127 days.
  • Company's cost of borrowing seems high

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
8.30 6.04 6.90 7.83 9.02 8.43 8.71 8.27 9.17 9.37 10.53 11.24 11.47
6.97 6.62 6.91 7.41 8.42 8.26 8.31 8.08 8.67 9.12 10.04 10.99 10.93
Operating Profit 1.33 -0.58 -0.01 0.42 0.60 0.17 0.40 0.19 0.50 0.25 0.49 0.25 0.54
OPM % 16.02% -9.60% -0.14% 5.36% 6.65% 2.02% 4.59% 2.30% 5.45% 2.67% 4.65% 2.22% 4.71%
0.33 0.62 0.18 0.17 0.19 0.23 0.20 0.23 0.26 0.23 0.32 0.27 0.32
Interest 0.32 0.12 0.12 0.05 0.04 0.02 0.03 0.02 0.02 0.07 0.09 0.06 0.06
Depreciation 0.29 0.34 0.32 0.35 0.08 0.33 0.35 0.34 0.36 0.34 0.36 0.37 0.36
Profit before tax 1.05 -0.42 -0.27 0.19 0.67 0.05 0.22 0.06 0.38 0.07 0.36 0.09 0.44
Tax % 24.76% 0.00% 18.52% 0.00% 1.49% 0.00% 77.27% 0.00% 94.74% 0.00% 94.44% 0.00% 95.45%
0.80 -0.43 -0.32 0.19 0.66 0.05 0.05 0.06 0.01 0.07 0.02 0.09 0.02
EPS in Rs 0.61 -0.33 -0.24 0.14 0.49 0.04 0.04 0.04 0.01 0.05 0.01 0.07 0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
16.94 16.05 18.43 18.51 21.64 22.60 25.82 24.92 27.31 29.79 34.58 42.62
11.96 10.76 12.50 14.18 17.77 23.25 23.26 23.25 26.36 29.30 33.22 41.10
Operating Profit 4.98 5.29 5.93 4.33 3.87 -0.65 2.56 1.67 0.95 0.49 1.36 1.52
OPM % 29.40% 32.96% 32.18% 23.39% 17.88% -2.88% 9.91% 6.70% 3.48% 1.64% 3.93% 3.57%
-1.36 2.34 1.81 1.58 3.24 4.63 2.29 2.27 1.23 1.16 0.93 1.14
Interest 1.78 1.85 1.89 1.88 1.23 1.29 1.43 1.02 0.90 0.40 0.20 0.28
Depreciation 0.63 5.51 5.81 5.70 5.87 1.21 2.63 2.09 1.02 1.09 1.38 1.43
Profit before tax 1.21 0.27 0.04 -1.67 0.01 1.48 0.79 0.83 0.26 0.16 0.71 0.95
Tax % 39.67% 29.63% -550.00% -36.53% -7,400.00% 66.89% 81.01% 93.98% 69.23% 37.50% 74.65% 80.00%
0.74 0.20 0.26 -1.06 0.75 0.50 0.16 0.04 0.08 0.10 0.17 0.19
EPS in Rs 0.61 0.17 0.21 -0.88 0.62 0.39 0.12 0.03 0.06 0.07 0.13 0.13
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 10%
5 Years: 11%
3 Years: 16%
TTM: 23%
Compounded Profit Growth
10 Years: -3%
5 Years: 4%
3 Years: 39%
TTM: 12%
Stock Price CAGR
10 Years: 41%
5 Years: 79%
3 Years: 58%
1 Year: 159%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: 0%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 12.10 12.10 12.10 12.10 12.16 12.82 13.07 13.07 13.19 13.36 13.39 14.11
Reserves 150.30 150.50 150.76 149.70 152.41 155.03 156.23 156.68 156.61 157.27 158.00 164.96
14.71 14.52 27.54 27.84 23.77 13.19 11.40 9.42 5.95 0.77 1.93 0.81
9.04 21.45 22.58 25.80 20.65 21.01 22.53 23.78 8.54 10.69 11.14 19.51
Total Liabilities 186.15 198.57 212.98 215.44 208.99 202.05 203.23 202.95 184.29 182.09 184.46 199.39
4.28 18.84 14.41 9.57 4.21 7.50 5.49 4.15 5.81 6.12 5.63 5.24
CWIP 0.00 0.00 0.90 2.29 3.88 0.00 0.94 2.09 0.16 0.00 0.00 0.00
Investments 160.30 160.30 178.51 174.81 169.48 160.09 160.09 160.09 160.09 160.09 160.09 160.10
21.57 19.43 19.16 28.77 31.42 34.46 36.71 36.62 18.23 15.88 18.74 34.05
Total Assets 186.15 198.57 212.98 215.44 208.99 202.05 203.23 202.95 184.29 182.09 184.46 199.39

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
1.04 22.00 5.99 5.55 -4.59 0.09 4.44 7.66 3.26 1.80 1.04 -2.43
1.71 -19.53 -2.54 -2.64 7.51 10.09 -0.71 -0.93 0.02 -0.64 -0.18 -0.37
-2.49 -2.75 -2.31 -1.86 -4.62 -10.63 -3.92 -4.77 -4.69 -0.24 0.69 5.31
Net Cash Flow 0.26 -0.28 1.14 1.05 -1.70 -0.45 -0.19 1.96 -1.41 0.92 1.55 2.52

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 374.70 334.30 233.10 320.04 330.93 385.51 357.08 327.36 93.42 36.51 26.70 127.18
Inventory Days 8.33 0.00
Days Payable 126.67
Cash Conversion Cycle 374.70 334.30 233.10 320.04 330.93 385.51 357.08 327.36 -24.91 36.51 26.70 127.18
Working Capital Days 265.89 -76.18 -94.67 -38.65 122.45 130.17 103.76 42.04 15.64 9.43 16.36 57.64
ROCE % 4.84% 1.25% 1.08% 0.64% 0.05% 0.15% 1.23% 1.01% 0.65% 0.32% 0.52% 0.70%

Shareholding Pattern

Numbers in percentages

6 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
28.69% 28.69% 28.69% 28.69% 28.62% 28.62% 28.62% 28.56% 28.56% 28.51% 31.90% 31.82%
0.68% 0.68% 1.08% 1.31% 1.23% 1.23% 1.29% 1.43% 1.17% 1.16% 2.44% 4.28%
0.00% 0.32% 0.32% 0.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
70.63% 70.31% 69.91% 69.68% 70.15% 70.14% 70.09% 70.01% 70.27% 70.34% 65.66% 63.89%
No. of Shareholders 14,01215,14616,21516,32716,14515,57115,24714,46714,63614,02414,29215,547

* 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