IZMO Ltd

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

IZMO Ltd

₹ 474 -0.11%
15 Jan - 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

Business Divisions

Website BSE NSE - BE
  • Market Cap ₹ 707 Cr.
  • Current Price ₹ 474
  • High / Low ₹ 651 / 239
  • Stock P/E 26.9
  • Book Value ₹ 145
  • Dividend Yield 0.00 %
  • ROCE 0.71 %
  • ROE 0.11 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Promoter holding has increased by 3.23% over last quarter.

Cons

  • Stock is trading at 3.28 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 0.09% over last 3 years.
  • Earnings include an other income of Rs.29.2 Cr.
  • Debtor days have increased from 63.5 to 127 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

Sector: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
7 8 9 8 9 8 9 9 11 11 11 11 12
7 7 8 8 8 8 9 9 10 11 11 11 12
Operating Profit -0 0 1 0 0 0 0 0 0 0 1 0 1
OPM % -0% 5% 7% 2% 5% 2% 5% 3% 5% 2% 5% 2% 5%
0 0 0 0 0 0 0 0 0 0 0 0 28
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -0 0 1 0 0 0 0 0 0 0 0 0 29
Tax % 19% 0% 1% 0% 77% 0% 95% 0% 94% 0% 95% 0% 16%
-0 0 1 0 0 0 0 0 0 0 0 0 24
EPS in Rs -0.24 0.14 0.49 0.04 0.04 0.04 0.01 0.05 0.01 0.07 0.01 0.06 17.01
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 TTM
17 16 18 19 22 23 26 25 27 30 35 43 46
12 11 12 14 18 23 23 23 26 29 33 41 44
Operating Profit 5 5 6 4 4 -1 3 2 1 0 1 2 2
OPM % 29% 33% 32% 23% 18% -3% 10% 7% 3% 2% 4% 4% 4%
-1 2 2 2 3 5 2 2 1 1 1 1 29
Interest 2 2 2 2 1 1 1 1 1 0 0 0 0
Depreciation 1 6 6 6 6 1 3 2 1 1 1 1 1
Profit before tax 1 0 0 -2 0 1 1 1 0 0 1 1 29
Tax % 40% 30% -550% -37% -7,400% 67% 81% 94% 69% 38% 75% 80%
1 0 0 -1 1 0 0 0 0 0 0 0 24
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 17.15
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 10%
5 Years: 11%
3 Years: 16%
TTM: 22%
Compounded Profit Growth
10 Years: -3%
5 Years: 4%
3 Years: 39%
TTM: 16306%
Stock Price CAGR
10 Years: 35%
5 Years: 77%
3 Years: 73%
1 Year: 56%
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 Sep 2024
Equity Capital 12 12 12 12 12 13 13 13 13 13 13 14 14
Reserves 150 150 151 150 152 155 156 157 157 157 158 165 190
15 15 28 28 24 13 11 9 6 1 2 2 1
9 21 23 26 21 21 23 24 9 11 11 19 20
Total Liabilities 186 199 213 215 209 202 203 203 184 182 184 199 225
4 19 14 10 4 8 5 4 6 6 6 5 3
CWIP 0 0 1 2 4 0 1 2 0 0 0 0 0
Investments 160 160 179 175 169 160 160 160 160 160 160 160 160
22 19 19 29 31 34 37 37 18 16 19 34 62
Total Assets 186 199 213 215 209 202 203 203 184 182 184 199 225

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 22 6 6 -5 0 4 8 3 2 1 -2
2 -20 -3 -3 8 10 -1 -1 0 -1 -0 -0
-2 -3 -2 -2 -5 -11 -4 -5 -5 -0 1 5
Net Cash Flow 0 -0 1 1 -2 -0 -0 2 -1 1 2 3

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 375 334 233 320 331 386 357 327 93 37 27 127
Inventory Days 8 0
Days Payable 127
Cash Conversion Cycle 375 334 233 320 331 386 357 327 -25 37 27 127
Working Capital Days 266 -76 -95 -39 122 130 104 42 16 9 16 58
ROCE % 5% 1% 1% 1% 0% 0% 1% 1% 1% 0% 1% 1%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Nov 2024
28.69% 28.69% 28.62% 28.62% 28.62% 28.56% 28.56% 28.51% 31.90% 31.82% 31.82% 35.05%
1.08% 1.31% 1.23% 1.23% 1.29% 1.43% 1.17% 1.16% 2.44% 4.28% 4.29% 4.11%
0.32% 0.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
69.91% 69.68% 70.15% 70.14% 70.09% 70.01% 70.27% 70.34% 65.66% 63.89% 63.89% 60.85%
No. of Shareholders 16,21516,32716,14515,57115,24714,46714,63614,02414,29215,54720,47720,429

* 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