IZMO

₹314.1 10.7 | 3.5%

WEBSITE BSE:532341 NSE : IZMO 18 May, 12:50

Market Cap ₹443 Cr.

Stock P/E 16.7

P/B 1.5

Current Price ₹314.1

Book Value ₹ 210.1

Face Value 10

52W High ₹372.1

Dividend Yield 0%

52W Low ₹ 145

Edit Ratio

IZMO Research see more...

Overview Inc. Year: 1995Industry: IT - Software

IZMO Ltd is a dynamic and innovative technology company that specializes in providing digital marketing solutions for the automotive industry. With a strong focus on delivering cutting-edge products and services, IZMO has established itself as a global leader in the automotive digital marketing space. The company offers a comprehensive suite of solutions, including website design and development, search engine optimization, social media marketing, and online inventory management tools. IZMO's advanced platforms enable automotive dealerships and manufacturers to enhance their online presence, attract qualified leads, and boost sales. By leveraging their deep industry expertise and utilizing state-of-the-art technologies, IZMO empowers automotive businesses to stay ahead of the competition and effectively engage with their target audience. With a commitment to innovation, quality, and customer satisfaction, IZMO continues to revolutionize the way automotive companies connect with customers in the digital era.

IZMO Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

IZMO 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	30	35	38	35	36	40	44	41	45	50
Other Income	1	2	1	2	1	0	0	1	1	1
Total Income	31	38	39	36	37	40	44	43	46	51
Total Expenditure	26	28	30	32	31	30	32	33	36	40
Operating Profit	5	9	9	4	6	10	13	9	10	11
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	3	3	3	2	3	3	4	4	4	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	6	6	2	3	7	9	5	5	7
Provision for Tax	0	0	0	0	0	0	1	0	0	0
Profit After Tax	2	6	6	2	3	7	8	5	5	7
Adjustments	0	0	0	0	0	0	0	0	-0	0
Profit After Adjustments	2	6	6	2	3	7	8	5	5	7
Adjusted Earnings Per Share	1.5	4.7	4.5	1.6	2.3	4.9	6.2	3.7	3.8	5.1

IZMO Profit & Loss

#(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	33	29	33	43	54	63	92	101	116	132	154	180
Other Income	16	37	8	8	4	5	4	8	23	6	4	3
Total Income	49	66	42	51	59	68	96	110	139	138	157	184
Total Expenditure	21	37	30	36	41	46	72	81	89	108	124	141
Operating Profit	28	29	12	15	17	23	24	29	50	30	34	43
Interest	2	2	2	2	1	1	2	1	1	1	1	0
Depreciation	17	26	13	12	12	12	15	16	22	12	12	16
Exceptional Income / Expenses	-2	-0	0	0	0	-2	0	0	0	0	0	0
Profit Before Tax	7	1	-4	1	4	7	7	12	27	16	21	26
Provision for Tax	0	0	-0	-1	-1	1	1	1	0	0	1	1
Profit After Tax	7	1	-4	2	5	6	7	11	27	16	20	25
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	7	1	-4	2	5	6	7	11	27	16	20	25
Adjusted Earnings Per Share	5.7	0.5	-3.2	1.4	3.8	4.7	5.2	8.5	20.2	12	14.9	18.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	17%	15%	20%	17%
Operating Profit CAGR	13%	5%	8%	2%
PAT CAGR	25%	22%	27%	11%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	112%	61%	44%	41%
ROE Average	8%	9%	7%	4%
ROCE Average	8%	9%	7%	5%

IZMO Balance Sheet

#(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	175	177	172	174	180	189	197	209	236	252	273
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	1	0	0	0	17	11	8	4	11	6	6
Other Non-Current Liabilities	2	2	2	1	1	1	2	2	2	2	2
Total Current Liabilities	30	29	43	42	18	25	59	71	39	38	41
Total Liabilities	209	208	216	217	217	226	266	286	287	298	323
Fixed Assets	194	175	167	163	161	177	191	210	215	227	246
Other Non-Current Assets	3	3	14	15	13	9	11	11	9	6	6
Total Current Assets	12	30	35	39	43	40	64	65	64	65	71
Total Assets	209	208	216	217	217	226	266	286	287	298	323

IZMO Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	23	4	5	3	5	3	4	23	11
Cash Flow from Operating Activities	29	1	11	9	25	32	41	37	16	30
Cash Flow from Investing Activities	-4	-16	-9	-7	-13	-30	-35	-24	-22	-29
Cash Flow from Financing Activities	-3	-3	-2	-5	-11	-4	-5	6	-6	-0
Net Cash Inflow / Outflow	22	-18	1	-3	2	-2	1	19	-12	0
Closing Cash & Cash Equivalent	23	4	5	3	5	3	4	23	11	12

IZMO Ratios

#	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)	5.65	0.51	-3.17	1.35	3.83	4.72	5.18	8.53	20.21	12.01	14.95
CEPS(Rs)	19.38	21.86	7.74	11.43	13.63	14.28	16.79	20.48	36.93	21.35	23.63
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	144.95	146.45	142.29	143.64	148	146.67	150.28	158.85	177.97	188.37	203.15
Core EBITDA Margin(%)	34.82	-28.59	10.25	15.86	23.68	27.74	21.85	20.1	23.74	18.42	19.55
EBIT Margin(%)	27.04	9.64	-5	6.82	9.53	13.3	9.68	13.05	24.38	13.15	14.29
Pre Tax Margin(%)	22.29	2.41	-12.14	2.38	7.2	11.17	8.03	11.79	23.11	12.22	13.46
PAT Margin (%)	20.85	2.13	-11.47	3.81	8.57	9.61	7.34	11.02	22.95	12.11	13.01
Cash Profit Margin (%)	71.52	90.95	27.97	32.24	30.54	29.07	23.8	26.45	41.95	21.53	20.57
ROA(%)	3.24	0.3	-1.81	0.75	2.15	2.74	2.75	4.04	9.3	5.48	6.45
ROE(%)	3.98	0.35	-2.2	0.94	2.63	3.29	3.52	5.52	12.05	6.59	7.64
ROCE(%)	4.73	1.47	-0.86	1.46	2.55	4.12	4.34	6.18	11.99	6.76	8.06
Receivable days	91.67	66.22	33.98	39.68	63.99	87.5	114.37	155.07	115.4	88.8	78.13
Inventory Days	0.24	0.43	0.29	0.14	0.1	0.05	0.11	0.18	0.16	0.14	0.12
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	1.59	15.92	0	36.39	12.02	20.48	11.44	1.41	2.54	6.93	8.14
Price/Book(x)	0.06	0.06	0.3	0.34	0.31	0.66	0.39	0.08	0.29	0.44	0.6
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.76	0.06	2.21	1.91	1.42	2.1	0.93	0.21	0.54	0.82	1.05
EV/Core EBITDA(x)	0.89	0.06	6.42	5.42	4.5	5.87	3.57	0.75	1.26	3.64	4.83
Net Sales Growth(%)	-1.98	-11.33	15.14	28.1	26.57	16.04	46.33	9.81	14.75	14.02	16.16
EBIT Growth(%)	22.69	-68.38	-159.69	274.75	76.99	61.89	6.45	48.06	114.41	-38.49	26.2
PAT Growth(%)	67.92	-90.92	-718.76	142.57	184.77	30.06	11.77	64.87	139.05	-39.84	24.81
EPS Growth(%)	67.92	-90.93	-718.8	142.57	183.28	23.37	9.67	64.87	136.79	-40.59	24.5
Debt/Equity(x)	0.08	0.08	0.16	0.16	0.13	0.07	0.06	0.05	0.08	0.04	0.04
Current Ratio(x)	0.4	1.06	0.83	0.93	2.35	1.63	1.08	0.91	1.65	1.72	1.71
Quick Ratio(x)	0.4	1.06	0.83	0.93	2.35	1.63	1.08	0.91	1.65	1.71	1.71
Interest Cover(x)	5.69	1.33	-0.7	1.54	4.09	6.25	5.87	10.37	19.21	14.11	17.27
Total Debt/Mcap(x)	1.35	1.47	0.54	0.47	0.42	0.11	0.15	0.6	0.27	0.08	0.07

IZMO Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	28.69	28.69	28.69	28.62	28.62	28.62	28.56	28.56	28.51	31.9
FII	0.68	1.08	1.31	1.23	1.24	1.28	1.43	1.17	1.16	2.44
DII	0.32	0.32	0.32	0	0	0	0	0	0	0
Public	70.31	69.91	69.68	70.15	70.14	70.1	70.01	70.28	70.33	65.66
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	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.45
FII	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03
DII	0	0	0	0	0	0	0	0	0	0
Public	0.94	0.93	0.93	0.94	0.94	0.94	0.94	0.94	0.95	0.93
Others	0	0	0	0	0	0	0	0	0	0
Total	1.34	1.34	1.34	1.34	1.34	1.34	1.34	1.34	1.34	1.41

Pros

Company has delivered good profit growth of 27% CAGR over last 5 years
Company is almost debt free.

Cons

Promoter holding is low: 31.9%.
Company has a low return on equity of 9% over the last 3 years.

* 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.