Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Intellect Design

₹901 -2.3 | 0.2%

Market Cap ₹12325 Cr.

Stock P/E 36.2

P/B 5.3

Current Price ₹901

Book Value ₹ 169.8

Face Value 5

52W High ₹1058.1

Dividend Yield 0.28%

52W Low ₹ 388

Overview Inc. Year: 2011Industry: IT - Software

Intellect Design Arena Ltd, previously Fin Tech Grid Ltd, is a holding company. The Company is engaged inside the enterprise of software program development, and supplying software program product license and related services. Its geographical segments include India, Asia Pacific; Europe, America, and Middle East & Africa. The Company has a portfolio of merchandise throughout Central Banking, Risk and Treasury Management, Global Consumer Banking, Global Transaction Banking and Insurance. Its Global Consumer Banking merchandise consists of Digital Core, a Web-enabled banking software program; Lending, a loan control system that helps all of the financial facilities for the bank for marketplace segments, from retail to corporate; Wealth, an integrated front, middle and back-office solution for private banks, broker dealers and independent financial advisors, wealth management firms, advisory companies, and Quantum Central Banking Solution, for the requirements of central banks with technology frameworks.

Read More..

Intellect Design Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Intellect Design Quarterly Results

#(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 452 508 509 541 528 547 615 639 619 634
Other Income 0 11 13 10 11 20 11 12 13 20
Total Income 452 519 523 551 538 567 627 651 632 654
Total Expenditure 334 375 389 424 444 450 479 492 497 503
Operating Profit 118 144 134 127 95 117 148 160 135 151
Interest 1 1 1 1 1 1 0 1 1 1
Depreciation 24 25 26 28 29 31 33 34 34 34
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 93 118 106 97 65 85 115 125 100 116
Provision for Tax 11 14 24 24 16 22 33 33 26 31
Profit After Tax 83 104 82 73 48 63 82 92 74 85
Adjustments -3 -4 13 -4 -3 -1 8 1 -4 -1
Profit After Adjustments 79 101 95 69 46 62 91 93 70 84
Adjusted Earnings Per Share 5.9 7.5 7.1 5.1 3.4 4.6 6.7 6.9 5.2 6.2

Intellect Design Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 609 811 914 1087 1450 1347 1497 1878 2231 2507
Other Income 28 26 34 27 63 26 13 41 51 56
Total Income 636 836 948 1114 1512 1373 1510 1919 2283 2564
Total Expenditure 689 847 937 1012 1317 1271 1139 1403 1793 1971
Operating Profit -52 -11 11 102 195 102 371 516 490 594
Interest 1 2 13 17 16 22 13 7 7 3
Depreciation 19 21 24 27 42 69 77 98 122 135
Exceptional Income / Expenses -10 0 0 0 0 6 0 0 0 0
Profit Before Tax -82 -33 -20 64 140 23 290 413 363 456
Provision for Tax 2 -9 3 7 9 5 25 63 95 123
Profit After Tax -84 -23 -22 57 131 18 265 350 269 333
Adjustments 1 0 0 -10 0 -2 -2 -1 -1 4
Profit After Adjustments -83 -23 -22 47 131 16 263 349 267 338
Adjusted Earnings Per Share -7.8 -2.2 -2.1 3.7 10 1.2 19.8 25.9 19.7 25

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 19% 18% 15% 0%
Operating Profit CAGR -5% 69% 37% 0%
PAT CAGR -23% 146% 36% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 96% 26% 40% NA%
ROE Average 15% 20% 15% 7%
ROCE Average 19% 22% 17% 8%

Intellect Design Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 619 611 598 802 1020 1045 1393 1809 2058
Minority's Interest 0 0 0 10 9 12 12 13 11
Borrowings 0 0 56 90 64 35 8 0 0
Other Non-Current Liabilities 6 -9 -11 -15 -42 3 -60 -51 -15
Total Current Liabilities 305 398 530 459 536 730 611 764 800
Total Liabilities 931 1000 1173 1346 1587 1825 1963 2534 2854
Fixed Assets 213 258 278 274 334 368 397 433 493
Other Non-Current Assets 150 196 271 374 428 505 522 686 960
Total Current Assets 568 546 624 698 825 951 1045 1415 1402
Total Assets 931 1000 1173 1346 1587 1825 1963 2534 2854

Intellect Design Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 98 45 23 61 75 100 145 146
Cash Flow from Operating Activities -18 -101 -65 49 -50 44 463 453 174
Cash Flow from Investing Activities 85 31 -109 -149 1 -100 -190 -399 -177
Cash Flow from Financing Activities -8 16 146 143 63 80 -225 -52 -50
Net Cash Inflow / Outflow 59 -53 -28 42 14 24 48 2 -53
Closing Cash & Cash Equivalent 106 45 23 61 75 100 145 146 94

Intellect Design Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -7.76 -2.18 -2.06 3.72 9.96 1.21 19.76 25.94 19.69
CEPS(Rs) -6.09 -0.26 0.16 6.63 13.11 6.54 25.67 33.3 28.74
DPS(Rs) 0 0 0 0 0 0 0 2.5 2.5
Book NAV/Share(Rs) 57.9 55.11 53.02 61.58 75.35 75.73 100.02 127.89 143.27
Core EBITDA Margin(%) -13.12 -4.48 -2.56 6.91 9.11 5.6 23.95 25.29 19.65
EBIT Margin(%) -13.32 -3.74 -0.75 7.38 10.78 3.32 20.24 22.39 16.58
Pre Tax Margin(%) -13.53 -4.01 -2.14 5.86 9.67 1.69 19.37 22 16.28
PAT Margin (%) -13.82 -2.89 -2.45 5.22 9.06 1.31 17.67 18.66 12.04
Cash Profit Margin (%) -10.7 -0.35 0.19 7.66 11.92 6.43 22.8 23.85 17.48
ROA(%) -9.04 -2.43 -2.06 4.5 8.95 1.03 13.97 15.58 9.97
ROE(%) -13.59 -3.87 -3.83 8.41 14.87 1.77 22.69 22.97 14.66
ROCE(%) -12.94 -4.81 -0.94 8.96 14.78 3.65 22.08 25.85 19.13
Receivable days 100.18 71.63 71.1 74.86 55.89 66.05 57.46 43.14 55.04
Inventory Days 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0
PER(x) 0 0 0 44.29 20.44 45.27 37.43 36.52 20.87
Price/Book(x) 1.73 3.83 2.03 2.68 2.7 0.72 7.39 7.41 2.87
Dividend Yield(%) 0 0 0 0 0 0 0 0.26 0.61
EV/Net Sales(x) 1.6 2.77 1.41 1.92 1.89 0.65 6.5 6.7 2.46
EV/Core EBITDA(x) -18.65 -212.91 119.98 20.52 14.03 8.57 26.21 24.42 11.19
Net Sales Growth(%) 0 33.17 12.7 19.01 33.32 -7.08 11.18 25.42 18.8
EBIT Growth(%) 0 62.58 77.41 1270.89 94.58 -71.37 686.8 38.73 -12.03
PAT Growth(%) 0 72.12 4.54 353.33 131.46 -86.56 2214.26 32.42 -23.36
EPS Growth(%) 0 71.91 5.44 280.55 167.61 -87.87 1535.43 31.29 -24.11
Debt/Equity(x) 0.01 0.04 0.4 0.21 0.13 0.26 0.04 0 0
Current Ratio(x) 1.86 1.37 1.18 1.52 1.54 1.3 1.71 1.85 1.75
Quick Ratio(x) 1.86 1.37 1.18 1.52 1.54 1.3 1.71 1.85 1.75
Interest Cover(x) -64.23 -14.05 -0.54 4.85 9.75 2.03 23.35 57.94 56.88
Total Debt/Mcap(x) 0.01 0.01 0.2 0.08 0.05 0.35 0.01 0 0

Intellect Design Shareholding Pattern

# Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Promoter 30.96 30.91 30.86 30.76 30.66 30.64 30.6 30.5 30.42 30.38
FII 26.83 25.96 25.42 24.6 24.49 22.21 22.31 23.03 24.39 25.09
DII 2.33 2.11 2.61 2.5 2.17 4.44 4.45 4.91 3.9 3.85
Public 39.88 41.02 41.11 42.14 42.68 42.71 42.64 41.55 41.29 40.68
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 36% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Promoter holding is low: 30.38%.
  • Stock is trading at 5.3 times its book value.

* 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.

Intellect Design News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....