Intense Tech

₹125.1 -6.6 | 5%

WEBSITE BSE:532326 NSE : INTENS TECH 18 May, 12:50

Market Cap ₹293 Cr.

Stock P/E 18.8

P/B 2.3

Current Price ₹125.1

Book Value ₹ 54.9

Face Value 2

52W High ₹156.5

Dividend Yield 0.8%

52W Low ₹ 59.2

Edit Ratio

Intense Tech Research see more...

Overview Inc. Year: 1990Industry: IT - Software

Intense Technologies Ltd is a dynamic and innovative company that specializes in providing cutting-edge technology solutions to enterprises across various industries. With a strong focus on digital transformation, the company offers a wide range of products and services tailored to optimize customer experience and streamline business processes. Their comprehensive suite of solutions includes customer communication management, enterprise billing, document automation, and data analytics. Intense Technologies caters to a diverse clientele globally, empowering them to enhance operational efficiency, reduce costs, and achieve greater customer engagement. Backed by a team of skilled professionals and a commitment to excellence, Intense Technologies continues to be a leading player in the realm of digital solutions, facilitating businesses in embracing the digital age.

Intense Tech Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Intense Tech Quarterly Results

#(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	18	34	17	21	21	33	24	33	27	31
Other Income	0	0	0	0	0	1	0	0	1	1
Total Income	18	34	17	21	21	34	24	33	28	32
Total Expenditure	12	22	15	15	16	28	19	26	21	27
Operating Profit	6	12	2	6	5	5	5	7	6	5
Interest	0	-0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	5	12	2	6	4	5	4	7	5	4
Provision for Tax	1	2	1	1	1	0	1	1	1	1
Profit After Tax	4	10	1	4	3	5	3	5	4	3
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	4	10	1	4	3	5	3	5	4	3
Adjusted Earnings Per Share	1.8	4.3	0.6	2	1.5	1.9	1.4	2.2	1.8	1.3

Intense Tech 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	46	44	55	54	57	69	72	83	91	115
Other Income	3	3	1	1	7	2	2	1	1	2
Total Income	49	47	56	55	64	70	74	84	92	117
Total Expenditure	42	55	56	47	51	47	51	58	73	93
Operating Profit	7	-8	1	8	13	23	23	26	19	23
Interest	0	1	1	1	1	1	1	0	0	0
Depreciation	1	2	3	4	2	1	1	1	2	2
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	5	-10	-3	3	10	21	22	24	17	20
Provision for Tax	1	-0	1	4	1	4	4	5	3	4
Profit After Tax	4	-10	-5	-0	9	17	18	19	14	15
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	4	-10	-5	-0	9	17	18	19	14	15
Adjusted Earnings Per Share	2	-4.5	-2.2	-0.2	3.9	7.8	8.1	8.5	5.9	6.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	10%	10%	11%	0%
Operating Profit CAGR	-27%	-6%	19%	0%
PAT CAGR	-26%	-6%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	95%	31%	27%	13%
ROE Average	13%	21%	24%	10%
ROCE Average	16%	25%	27%	15%

Intense Tech 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	56	47	39	38	44	61	78	97	113
Minority's Interest	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	4	3	2	1	0	0
Other Non-Current Liabilities	0	-0	2	3	3	3	3	4	5
Total Current Liabilities	12	9	15	9	7	8	18	14	14
Total Liabilities	68	56	56	54	57	73	101	115	131
Fixed Assets	4	3	7	3	3	3	3	3	4
Other Non-Current Assets	9	8	16	8	15	16	23	35	44
Total Current Assets	55	45	32	42	39	55	74	77	83
Total Assets	68	56	56	54	57	73	101	115	131

Intense Tech 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	25	25	5	11	5	3	7	15	24
Cash Flow from Operating Activities	-16	-14	12	-13	1	6	11	24	-4
Cash Flow from Investing Activities	1	3	-4	4	-2	-0	1	-12	-7
Cash Flow from Financing Activities	14	4	-2	3	-2	-1	-4	-2	1
Net Cash Inflow / Outflow	-0	-7	6	-6	-2	4	8	9	-10
Closing Cash & Cash Equivalent	25	17	11	5	3	7	15	24	14

Intense Tech Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2	-4.54	-2.18	-0.21	3.91	7.75	8.06	8.49	5.86
CEPS(Rs)	2.63	-3.82	-0.8	1.67	4.75	8.28	8.33	8.94	6.52
DPS(Rs)	0	0	0	0	0.2	0.2	0.4	0.4	0.5
Book NAV/Share(Rs)	28.56	21.26	16.59	16.01	18.72	26.22	34.05	41.97	47.07
Core EBITDA Margin(%)	8.42	-25.27	-0.81	12.71	9.37	31.46	29.66	29.8	19.2
EBIT Margin(%)	11.53	-20.87	-4.45	7.45	19.11	32.1	31.32	29.75	18.86
Pre Tax Margin(%)	10.96	-22.66	-6.09	5.73	17.67	31.17	30.49	29.23	18.6
PAT Margin (%)	8.4	-22.46	-8.72	-0.88	15.42	25.3	25.09	22.98	15.18
Cash Profit Margin (%)	11.05	-18.9	-3.19	6.9	18.74	27.02	25.92	24.18	16.88
ROA(%)	5.65	-15.83	-8.61	-0.86	15.85	26.71	20.76	17.65	11.15
ROE(%)	7.01	-19.45	-11.63	-1.31	22.62	34.51	26.75	22.36	13.43
ROCE(%)	9.46	-17.75	-5.55	9.48	23.57	38.9	31.15	27.62	16.18
Receivable days	217.82	225.03	140.39	140.86	175.39	168.33	221.34	213.4	196.75
Inventory Days	12.74	0	0	0.25	0	0	0	0	0
Payable days	-204.88	0	0	0	0	0	0	0	0
PER(x)	35.2	0	0	0	9.57	1.82	3.95	9.81	9.72
Price/Book(x)	2.47	1.84	9.36	5.07	2	0.54	0.94	1.99	1.21
Dividend Yield(%)	0	0	0	0	0.53	1.42	1.26	0.48	0.88
EV/Net Sales(x)	2.42	1.55	6.06	3.34	1.51	0.41	0.82	1.98	1.32
EV/Core EBITDA(x)	17.07	-8.94	559.99	21.96	6.75	1.2	2.54	6.39	6.42
Net Sales Growth(%)	0	-4.67	26.19	-2.88	5.64	21.04	4.92	15.22	9.15
EBIT Growth(%)	0	-272.58	73.11	262.82	170.81	103.34	2.36	9.45	-30.81
PAT Growth(%)	0	-355	51.04	90.21	1953.44	98.58	4.05	5.53	-27.91
EPS Growth(%)	0	-326.61	51.98	90.21	1931.85	98.38	3.98	5.37	-31.01
Debt/Equity(x)	0	0	0.07	0.14	0.12	0.06	0.03	0.01	0
Current Ratio(x)	4.58	5.04	2.16	4.73	5.75	7.21	4.08	5.42	6.08
Quick Ratio(x)	9.57	9.25	2.16	4.73	5.75	7.21	4.08	5.42	6.08
Interest Cover(x)	20.19	-11.63	-2.71	4.31	13.24	34.53	37.8	57.04	72.64
Total Debt/Mcap(x)	0	0	0.01	0.03	0.06	0.11	0.03	0.01	0

Intense Tech Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	18.08	18.08	18.08	18.08	18.08	18.08	18.08	20.71	20.71	20.71
FII	0	0	0	0	0	0	0	0	0	0.37
DII	0	0	0	0	0	0	0	0	0	0
Public	81.92	81.92	81.92	81.92	81.92	81.92	81.92	79.29	79.29	78.92
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	0.41	0.41	0.41	0.41	0.41	0.41	0.41	0.49	0.49	0.49
FII	0	0	0	0	0	0	0	0	0	0.01
DII	0	0	0	0	0	0	0	0	0	0
Public	1.84	1.84	1.84	1.84	1.84	1.84	1.84	1.86	1.86	1.85
Others	0	0	0	0	0	0	0	0	0	0
Total	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.35	2.35	2.35

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 21%
Company is almost debt free.

Cons

Promoter holding is low: 20.71%.

* 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.