Market Cap ₹421 Cr.
Stock P/E 114.7
P/B 334.9
Current Price ₹106.3
Book Value ₹ 0.3
Face Value 10
52W High ₹125
Dividend Yield 0%
52W Low ₹ 52.8
Inspirisys Solutions Ltd gives IT services in India and the world over. The organisation affords endpoint, community, utility, data, and services; and malware protection, hazard and compliance, and consulting offerings, as well as securities operation center service. It also offers cloud solutions, which include infrastructure as a carrier, platform as a service, application services, and management offerings; and Internet of Things (IoT) solutions, consisting of digital transformation, support of IoT applications structures, custom IoT, outsourced help of IoT device development, and research and improvement offerings. In addition, the organization affords infrastructure solutions comprising data centre, digital kiosk, staff augmentation, tools and services automation, place of work transformation, controlled services, and network services, as well as audit, consulting, and expert offerings. Further, it gives product engineering and development solutions, consisting of banking solutions, payment suite for government, commercial enterprise intelligence solutions, synthetic intelligence solutions, robot system automation solutions, multi-characteristic banking kiosks, and application development and renovation services. Additionally, the employer offers warranty management offerings, inclusive of return to bench, onsite guarantee support, extended warranty program, warehouse assist, logistics, upkeep and refurbishments, data recovery, and custom designed CRM software program services. It serves BFSI, telecom, authorities/PSU, production, and healthcare industries. The employer was formerly called Accel Frontline Ltd and changed its call to Inspirisys Solutions Ltd in September 2018. The company became founded in 1991 and is primarily based in Chennai, India. Inspirisys Solutions Ltd is a subsidiary of CAC Holdings Corporation.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 75 | 83 | 89 | 101 | 86 | 101 | 91 | 184 | 122 | 99 |
| Other Income | 1 | 2 | 1 | 2 | 1 | 1 | 0 | 0 | 1 | 2 |
| Total Income | 76 | 85 | 90 | 103 | 86 | 102 | 91 | 185 | 122 | 101 |
| Total Expenditure | 84 | 75 | 88 | 96 | 78 | 89 | 89 | 172 | 114 | 93 |
| Operating Profit | -8 | 10 | 2 | 6 | 8 | 14 | 2 | 12 | 8 | 8 |
| Interest | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 |
| Depreciation | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -12 | 6 | -2 | 2 | 5 | 10 | -2 | 7 | 5 | 4 |
| Provision for Tax | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 |
| Profit After Tax | -12 | 5 | -3 | 2 | 4 | 8 | -3 | 6 | 4 | 4 |
| Adjustments | 0 | 0 | 0 | -3 | -4 | -8 | 0 | -6 | -0 | 0 |
| Profit After Adjustments | -12 | 5 | -3 | -1 | 1 | 1 | -3 | -0 | 4 | 4 |
| Adjusted Earnings Per Share | -3 | 1.4 | -0.7 | -0.3 | 0.2 | 0.1 | -0.8 | -0.1 | 0.9 | 0.9 |
| #(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 | 398 | 421 | 486 | 511 | 589 | 510 | 546 | 458 | 404 | 342 | 390 | 496 |
| Other Income | 4 | 7 | 1 | 2 | 2 | 7 | 8 | 10 | 5 | 5 | 5 | 3 |
| Total Income | 401 | 428 | 487 | 513 | 591 | 517 | 554 | 468 | 409 | 347 | 395 | 499 |
| Total Expenditure | 368 | 386 | 452 | 585 | 561 | 506 | 527 | 441 | 392 | 345 | 377 | 468 |
| Operating Profit | 33 | 42 | 36 | -72 | 30 | 11 | 27 | 27 | 17 | 2 | 18 | 30 |
| Interest | 20 | 26 | 23 | 21 | 25 | 19 | 18 | 14 | 11 | 8 | 11 | 11 |
| Depreciation | 11 | 11 | 12 | 13 | 15 | 7 | 5 | 8 | 7 | 5 | 6 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -28 | -1 | -16 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 5 | 1 | -133 | -11 | -31 | 4 | 6 | -1 | -12 | 2 | 14 |
| Provision for Tax | 1 | 1 | -2 | 4 | 4 | -43 | 3 | 3 | 2 | 2 | 4 | 5 |
| Profit After Tax | 1 | 4 | 3 | -137 | -14 | 12 | 1 | 2 | -3 | -13 | -3 | 11 |
| Adjustments | 0 | -1 | -4 | -8 | -10 | -2 | 0 | 0 | 0 | 0 | 0 | -6 |
| Profit After Adjustments | 1 | 3 | -1 | -145 | -24 | 10 | 1 | 2 | -3 | -13 | -3 | 5 |
| Adjusted Earnings Per Share | 0.5 | 1.1 | -0.3 | -48.7 | -8.2 | 3.3 | 0.2 | 0.6 | -0.7 | -3.4 | -0.6 | 0.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | -5% | -5% | -0% |
| Operating Profit CAGR | 800% | -13% | 10% | -6% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 97% | 34% | 17% | 10% |
| ROE Average | 0% | -61% | -21% | -34% |
| ROCE Average | 12% | 6% | 9% | 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 | 99 | 122 | 121 | -23 | -48 | -37 | -12 | 18 | 15 | 1 | -8 |
| Minority's Interest | 4 | 6 | 9 | 18 | 27 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 10 | 30 | 71 | 66 | 64 | 42 | 52 | 58 | 3 | 3 | 6 |
| Other Non-Current Liabilities | 8 | 7 | 5 | 10 | 10 | 7 | 7 | 14 | 12 | 11 | 10 |
| Total Current Liabilities | 237 | 211 | 249 | 281 | 346 | 271 | 323 | 218 | 217 | 185 | 205 |
| Total Liabilities | 358 | 377 | 455 | 353 | 399 | 283 | 370 | 307 | 247 | 200 | 212 |
| Fixed Assets | 46 | 62 | 66 | 46 | 39 | 25 | 18 | 22 | 17 | 18 | 16 |
| Other Non-Current Assets | 33 | 63 | 70 | 55 | 62 | 73 | 68 | 79 | 56 | 47 | 43 |
| Total Current Assets | 279 | 252 | 318 | 252 | 298 | 185 | 284 | 206 | 175 | 134 | 153 |
| Total Assets | 358 | 377 | 455 | 353 | 399 | 283 | 370 | 307 | 247 | 200 | 212 |
| #(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 | 12 | 20 | 12 | 39 | 34 | 47 | 9 | 12 | 15 | 31 | 22 |
| Cash Flow from Operating Activities | 30 | -2 | 31 | 13 | 8 | 47 | 0 | 42 | 72 | -12 | 18 |
| Cash Flow from Investing Activities | -12 | -13 | -18 | -9 | -8 | 5 | 3 | -3 | -4 | 3 | 0 |
| Cash Flow from Financing Activities | -3 | 12 | 16 | -11 | 16 | -91 | 1 | -36 | -53 | 0 | -11 |
| Net Cash Inflow / Outflow | 16 | -2 | 29 | -7 | 16 | -39 | 4 | 3 | 16 | -9 | 8 |
| Closing Cash & Cash Equivalent | 27 | 12 | 39 | 34 | 47 | 9 | 12 | 15 | 31 | 22 | 31 |
| # | 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) | 0.49 | 1.13 | -0.32 | -48.74 | -8.19 | 3.31 | 0.2 | 0.61 | -0.72 | -3.37 | -0.64 |
| CEPS(Rs) | 4.89 | 5.23 | 5.12 | -41.73 | 0.12 | 6.32 | 1.58 | 2.58 | 1.03 | -1.98 | 0.77 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 40.75 | 41.16 | 40.64 | -7.63 | -16.14 | -12.5 | -3.42 | 4.45 | 3.86 | 0.2 | -2.11 |
| Core EBITDA Margin(%) | 7.47 | 8.42 | 7.02 | -14.36 | 4.79 | 0.66 | 3.57 | 3.86 | 2.8 | -0.9 | 3.35 |
| EBIT Margin(%) | 5.67 | 7.44 | 4.85 | -21.93 | 2.44 | -2.28 | 4.08 | 4.29 | 2.43 | -0.94 | 3.16 |
| Pre Tax Margin(%) | 0.66 | 1.23 | 0.21 | -25.99 | -1.78 | -6.05 | 0.74 | 1.21 | -0.23 | -3.4 | 0.4 |
| PAT Margin (%) | 0.3 | 1.06 | 0.66 | -26.72 | -2.42 | 2.37 | 0.12 | 0.53 | -0.71 | -3.9 | -0.65 |
| Cash Profit Margin (%) | 2.98 | 3.69 | 3.13 | -24.25 | 0.06 | 3.68 | 0.98 | 2.23 | 1.01 | -2.3 | 0.78 |
| ROA(%) | 0.34 | 1.22 | 0.77 | -33.86 | -3.79 | 3.55 | 0.21 | 0.71 | -1.03 | -5.97 | -1.23 |
| ROE(%) | 1.21 | 4.06 | 2.63 | -278.51 | 0 | 0 | 0 | 80.07 | -17.38 | -166.02 | 0 |
| ROCE(%) | 11.13 | 12.92 | 7.89 | -44.78 | 7.37 | -6.59 | 14.32 | 12.43 | 7.59 | -3 | 12.36 |
| Receivable days | 142.33 | 126.56 | 129.22 | 126.05 | 98.85 | 104.32 | 110.7 | 134.85 | 102.87 | 85.17 | 69.28 |
| Inventory Days | 38.32 | 36.76 | 30.77 | 27.58 | 23.13 | 19.1 | 9.3 | 8.98 | 7.2 | 5.51 | 3.74 |
| Payable days | 234.11 | 167.74 | 137.69 | 106.83 | 95.51 | 110.49 | 117.21 | 194.37 | 157.77 | 184.2 | 119.63 |
| PER(x) | 51.68 | 37.88 | 0 | 0 | 0 | 16.36 | 274.23 | 33.7 | 0 | 0 | 0 |
| Price/Book(x) | 0.62 | 1.04 | 1.64 | -6.62 | -4.47 | -4.33 | -15.81 | 4.6 | 11.41 | 293.89 | -20.85 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.36 | 0.63 | 0.73 | 0.62 | 0.72 | 0.66 | 0.64 | 0.43 | 0.58 | 0.92 | 0.63 |
| EV/Core EBITDA(x) | 4.3 | 6.22 | 10.01 | -4.46 | 13.89 | 31.29 | 12.96 | 7.22 | 14.12 | 137.62 | 13.73 |
| Net Sales Growth(%) | -19.64 | 5.9 | 15.32 | 5.18 | 15.2 | -13.45 | 7.24 | -16.09 | -11.95 | -15.38 | 14.26 |
| EBIT Growth(%) | -4 | 38.9 | -24.75 | -576.01 | 112.82 | -180.97 | 291.25 | -11.79 | -50.23 | -132.69 | 485.94 |
| PAT Growth(%) | -68.47 | 277.31 | -28.73 | -4375.63 | 89.57 | 184.79 | -94.46 | 259.7 | -218.67 | -366.43 | 80.96 |
| EPS Growth(%) | -68.47 | 130.86 | -127.89 | 0 | 83.2 | 140.48 | -94.05 | 208.63 | -218.67 | -366.41 | 80.96 |
| Debt/Equity(x) | 1.1 | 1.27 | 1.64 | -9.02 | -5.34 | -4.9 | -15.3 | 7.52 | 6.06 | 132.66 | -12.27 |
| Current Ratio(x) | 1.18 | 1.19 | 1.28 | 0.9 | 0.86 | 0.68 | 0.88 | 0.95 | 0.81 | 0.72 | 0.75 |
| Quick Ratio(x) | 0.99 | 1 | 1.11 | 0.77 | 0.75 | 0.62 | 0.84 | 0.9 | 0.78 | 0.7 | 0.73 |
| Interest Cover(x) | 1.13 | 1.2 | 1.05 | -5.39 | 0.58 | -0.61 | 1.22 | 1.39 | 0.91 | -0.38 | 1.15 |
| Total Debt/Mcap(x) | 1.76 | 1.22 | 1 | 1.36 | 1.19 | 1.13 | 0.97 | 1.63 | 0.53 | 0.45 | 0.59 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.95 | 69.95 | 69.95 | 69.95 | 69.95 | 69.95 | 69.95 | 69.95 | 69.95 | 69.95 |
| FII | 0.01 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.13 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 30.04 | 30.02 | 30.05 | 30.05 | 30.05 | 30.05 | 30.05 | 30.05 | 29.92 | 29.92 |
| 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 | 2.77 | 2.77 | 2.77 | 2.77 | 2.77 | 2.77 | 2.77 | 2.77 | 2.77 | 2.77 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 |
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
