Market Cap ₹627 Cr.
Stock P/E -2.8
P/B 1.6
Current Price ₹37.1
Book Value ₹ 23.4
Face Value 10
52W High ₹63.9
Dividend Yield 0%
52W Low ₹ 30.8
3i Infotech Ltd gives IP based software solutions and IT services in India, North America, the Asia Pacific, the Middle East, Africa, the Kingdom of Saudi Arabia, and South Asia. The corporation offers NuRe Edge that provides consolidated secure access offerings on a single platform; NuRe table, a subsequent-generation digital computing device solution that has a virtualization engine; NuRe 3i that designs, constructs, and manages full-stack cloud solutions, such as keeping critical operational packages assisting the complete Eco-system within the cloud; and NuRe 3i+, an agency-grade cloud converged infrastructure that allows customers to consolidate enterprise critical middleware and application workloads on the Oracle OCI or at the edge. It additionally offers MAGGIET, an integrated sensible method automation solution; Flexib, a unique digital testing platform to accelerate QAOps for useful and Non-purposeful check automations in a DevOps and non-DevOps environments; Momenta, an solution with integrated AI and data science analytics platform; 3iAires Suite that digitizes enterprise's middle strategies to orchestrate a sturdy emblem revel in across all engagement channels; and Universo, a scheme management answer with modular and configurable options, that is evolved on Open Source technologies to allow quick automation of the scheme control procedure right from beneficiary control to gain disbursement and reconciliation via various intermediate procedures. The organization serves clients in banking, insurance, capital markets, asset and wealth management, authorities, production, retail, distribution, telecom, and healthcare enterprise verticals. 3i Infotech Limited was established in 1993 and is based in Navi Mumbai, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 177 | 166 | 176 | 179 | 177 | 182 | 190 | 194 | 210 | 212 |
| Other Income | 6 | 5 | 1 | 14 | 1 | 23 | 4 | 1 | 1 | 2 |
| Total Income | 183 | 171 | 176 | 193 | 178 | 205 | 194 | 195 | 212 | 214 |
| Total Expenditure | 198 | 175 | 172 | 185 | 147 | 189 | 207 | 199 | 176 | 221 |
| Operating Profit | -15 | -5 | 4 | 7 | 31 | 17 | -13 | -3 | 36 | -7 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 |
| Depreciation | 3 | 4 | 5 | 5 | 5 | 8 | 5 | 5 | 7 | 7 |
| Exceptional Income / Expenses | -2 | -10 | -3 | -1 | -8 | 8 | -4 | -3 | -180 | -2 |
| Profit Before Tax | -22 | -20 | -6 | -0 | 16 | 15 | -26 | -14 | -153 | -18 |
| Provision for Tax | 1 | 3 | -2 | 1 | -1 | 2 | 2 | 2 | 1 | 11 |
| Profit After Tax | -23 | -23 | -4 | -2 | 17 | 13 | -27 | -16 | -154 | -29 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -23 | -23 | -4 | -2 | 17 | 13 | -27 | -16 | -154 | -29 |
| Adjusted Earnings Per Share | -1.4 | -1.4 | -0.2 | -0.1 | 1 | 0.8 | -1.6 | -0.9 | -9.1 | -1.7 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1311 | 1308 | 1344 | 1126 | 1004 | 991 | 1122 | 698 | 609 | 677 | 729 | 806 |
| Other Income | 55 | 160 | 5 | 7 | 52 | 19 | 21 | 149 | 24 | 14 | 80 | 8 |
| Total Income | 1366 | 1468 | 1349 | 1133 | 1056 | 1010 | 1143 | 847 | 632 | 691 | 809 | 815 |
| Total Expenditure | 1212 | 1246 | 1172 | 1024 | 847 | 835 | 977 | 661 | 642 | 700 | 768 | 803 |
| Operating Profit | 155 | 222 | 177 | 109 | 209 | 175 | 165 | 186 | -9 | -10 | 41 | 13 |
| Interest | 308 | 321 | 211 | 175 | 93 | 87 | 84 | 90 | 85 | 10 | 9 | 11 |
| Depreciation | 231 | 256 | 229 | 203 | 14 | 9 | 2 | 14 | 15 | 14 | 23 | 24 |
| Exceptional Income / Expenses | -86 | 0 | -673 | -169 | 0 | 0 | 0 | 0 | 390 | -20 | -5 | -189 |
| Profit Before Tax | -470 | -356 | -937 | -439 | 103 | 79 | 79 | 81 | 281 | -54 | 4 | -211 |
| Provision for Tax | 14 | 1 | 40 | 113 | 9 | 8 | 11 | 13 | 23 | 3 | 3 | 16 |
| Profit After Tax | -484 | -357 | -976 | -552 | 94 | 71 | 68 | 68 | 258 | -57 | 1 | -226 |
| Adjustments | -21 | -1 | -0 | 3 | 1 | -1 | -1 | -0 | 133 | 0 | 0 | 0 |
| Profit After Adjustments | -505 | -358 | -976 | -549 | 95 | 70 | 67 | 68 | 391 | -57 | 1 | -226 |
| Adjusted Earnings Per Share | -8.5 | -6.2 | -16.2 | -8.6 | 0.8 | 0.4 | 0.4 | 0.4 | 2.4 | -3.4 | 0.1 | -13.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 1% | -6% | -6% |
| Operating Profit CAGR | 0% | -40% | -25% | -12% |
| PAT CAGR | 0% | -76% | -57% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 16% | 66% | 58% | 19% |
| ROE Average | 0% | 13% | 17% | 0% |
| ROCE Average | 2% | 9% | 11% | 3% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 915 | 596 | -351 | 111 | 177 | 252 | 323 | 391 | 753 | 704 | 643 |
| Minority's Interest | 6 | 6 | 6 | 3 | 3 | 4 | 4 | 0 | 0 | 0 | 0 |
| Borrowings | 2002 | 2059 | 1860 | 873 | 903 | 825 | 814 | 766 | 516 | 54 | 0 |
| Other Non-Current Liabilities | -79 | -108 | -108 | 22 | 15 | 17 | 17 | 59 | 40 | 67 | 64 |
| Total Current Liabilities | 826 | 1127 | 1121 | 329 | 282 | 270 | 330 | 309 | 159 | 133 | 263 |
| Total Liabilities | 3669 | 3679 | 2529 | 1338 | 1380 | 1367 | 1488 | 1525 | 1484 | 958 | 970 |
| Fixed Assets | 2935 | 2946 | 1941 | 815 | 806 | 803 | 806 | 851 | 388 | 417 | 479 |
| Other Non-Current Assets | 275 | 255 | 203 | 179 | 156 | 161 | 153 | 155 | 118 | 139 | 145 |
| Total Current Assets | 459 | 479 | 379 | 344 | 417 | 403 | 528 | 519 | 888 | 400 | 347 |
| Total Assets | 3669 | 3679 | 2529 | 1338 | 1380 | 1367 | 1488 | 1525 | 1484 | 958 | 970 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 88 | 38 | 52 | 15 | 48 | 119 | 49 | 101 | 90 | 676 | 128 |
| Cash Flow from Operating Activities | 49 | 50 | -51 | 199 | 129 | 93 | 137 | 169 | 79 | -50 | 80 |
| Cash Flow from Investing Activities | -40 | -19 | 314 | 5 | 16 | -3 | 6 | -6 | 803 | -4 | -106 |
| Cash Flow from Financing Activities | -60 | -17 | -303 | -170 | -74 | -160 | -90 | -174 | -296 | -494 | -41 |
| Net Cash Inflow / Outflow | -51 | 14 | -40 | 33 | 71 | -70 | 52 | -12 | 586 | -548 | -67 |
| Closing Cash & Cash Equivalent | 38 | 52 | 11 | 48 | 119 | 49 | 101 | 90 | 676 | 128 | 61 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -8.49 | -6.24 | -16.17 | -8.57 | 0.8 | 0.44 | 0.42 | 0.42 | 2.42 | -3.42 | 0.08 |
| CEPS(Rs) | -4.43 | -1.76 | -12.37 | -5.44 | 0.91 | 0.5 | 0.43 | 0.51 | 1.69 | -2.57 | 1.43 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 14.86 | 9.27 | -9.62 | -14.02 | 1.48 | 1.55 | 1.98 | 2.22 | 4.6 | 40.77 | 37.69 |
| Core EBITDA Margin(%) | 7.61 | 4.71 | 12.8 | 9.02 | 15.63 | 15.72 | 12.87 | 5.35 | -5.42 | -3.45 | -5.27 |
| EBIT Margin(%) | -12.37 | -2.65 | -53.95 | -23.39 | 19.48 | 16.76 | 14.56 | 24.61 | 60.06 | -6.47 | 1.87 |
| Pre Tax Margin(%) | -35.83 | -27.2 | -69.68 | -38.97 | 10.22 | 8.02 | 7.05 | 11.67 | 46.14 | -7.99 | 0.6 |
| PAT Margin (%) | -36.9 | -27.3 | -72.62 | -49.02 | 9.37 | 7.17 | 6.08 | 9.74 | 42.35 | -8.49 | 0.19 |
| Cash Profit Margin (%) | -19.3 | -7.69 | -55.58 | -30.98 | 10.72 | 8.08 | 6.26 | 11.77 | 44.89 | -6.37 | 3.32 |
| ROA(%) | -12.69 | -9.72 | -31.44 | -28.53 | 6.92 | 5.18 | 4.77 | 4.52 | 17.13 | -4.71 | 0.14 |
| ROE(%) | -61.72 | -51.74 | 0 | 0 | 0 | 33.45 | 23.91 | 20.01 | 46.73 | -8.05 | 0.21 |
| ROCE(%) | -4.81 | -1.06 | -27.87 | -17.58 | 18.27 | 15.07 | 14.1 | 13.96 | 28.86 | -4.28 | 1.9 |
| Receivable days | 93.49 | 59.43 | 52.84 | 58.27 | 69.66 | 76.43 | 74.26 | 113.99 | 83.95 | 49.05 | 54.04 |
| Inventory Days | 0.38 | 0.35 | 0.38 | 0.37 | 0.32 | 0.35 | 0.26 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 6.31 | 11.54 | 9.23 | 3.16 | 3.07 | 0 | 337.76 |
| Price/Book(x) | 0.38 | 0.84 | -0.61 | -0.3 | 3.41 | 3.25 | 1.94 | 0.59 | 1.62 | 1.26 | 0.73 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.07 | 2.37 | 2.11 | 1.01 | 1.4 | 1.62 | 1.26 | 1.4 | 1.72 | 1.15 | 0.6 |
| EV/Core EBITDA(x) | 17.49 | 13.96 | 16.02 | 10.48 | 6.71 | 9.19 | 8.52 | 5.24 | -111.47 | -81.39 | 10.46 |
| Net Sales Growth(%) | -21.99 | -0.26 | 2.76 | -16.25 | -10.82 | -1.26 | 13.17 | -37.76 | -12.83 | 11.24 | 7.7 |
| EBIT Growth(%) | -670.32 | 78.65 | -1993.91 | 63.69 | 174.27 | -15.04 | -1.68 | 5.22 | 112.71 | -111.98 | 131.21 |
| PAT Growth(%) | -44.57 | 26.21 | -173.36 | 43.47 | 117.05 | -24.41 | -4.16 | -0.19 | 278.96 | -122.3 | 102.38 |
| EPS Growth(%) | 51.67 | 26.48 | -158.97 | 47.02 | 109.34 | -45.56 | -4.52 | 0.5 | 478.71 | -241.48 | 102.37 |
| Debt/Equity(x) | 2.6 | 4.44 | -4.74 | -1.03 | 5.29 | 3.39 | 2.79 | 2.37 | 0.72 | 0.08 | 0.06 |
| Current Ratio(x) | 0.56 | 0.42 | 0.34 | 1.05 | 1.48 | 1.49 | 1.6 | 1.68 | 5.57 | 3.01 | 1.32 |
| Quick Ratio(x) | 0.55 | 0.42 | 0.34 | 1.04 | 1.48 | 1.49 | 1.6 | 1.68 | 5.57 | 3.01 | 1.32 |
| Interest Cover(x) | -0.53 | -0.11 | -3.43 | -1.5 | 2.1 | 1.92 | 1.94 | 1.9 | 4.31 | -4.25 | 1.47 |
| Total Debt/Mcap(x) | 7.42 | 5.95 | 6.92 | 3.46 | 1.55 | 1.04 | 1.44 | 4 | 0.45 | 0.06 | 0.08 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 0.51 | 0.25 | 0.22 | 0.54 | 0.59 | 0.68 | 0.7 | 0.61 | 0.73 | 0.94 |
| DII | 11.74 | 10.95 | 10.8 | 10.8 | 10.8 | 10.79 | 10.79 | 10.39 | 10.18 | 10.15 |
| Public | 87.76 | 88.8 | 88.98 | 88.66 | 88.61 | 88.53 | 88.51 | 89.01 | 89.09 | 88.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 0.08 | 0.04 | 0.04 | 0.09 | 0.1 | 0.11 | 0.12 | 0.1 | 0.12 | 0.16 |
| DII | 1.94 | 1.84 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.75 | 1.72 | 1.72 |
| Public | 14.52 | 14.91 | 14.98 | 14.93 | 14.92 | 14.91 | 14.91 | 15.01 | 15.04 | 15.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.54 | 16.79 | 16.84 | 16.84 | 16.84 | 16.85 | 16.85 | 16.86 | 16.88 | 16.92 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
