Nifty
Sensex
:
:
11599.05
38631.65
23.10 (0.20%)
66.77 (0.17%)

IT - Software

Rating :
45/99  (View)

BSE: 532341 | NSE: IZMO

54.60
-0.75 (-1.36%)
24-Apr-2019 | 9:29AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  54.15
  •  54.60
  •  54.15
  •  55.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60
  •  0.03
  •  114.80
  •  44.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67.13
  • 13.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 75.62
  • N/A
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.30%
  • 7.06%
  • 50.95%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 12.53%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 16.73
  • 13.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.74
  • -
  • 20.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.18
  • 57.71
  • 54.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.40
  • 13.07
  • 14.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.27
  • 0.37
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 6.94
  • 8.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
21.52
16.64
29.33%
18.83
14.44
30.40%
17.74
14.71
20.60%
17.20
13.35
28.84%
Expenses
14.45
12.70
13.78%
14.70
12.30
19.51%
14.03
12.16
15.38%
12.61
9.06
39.18%
EBITDA
7.06
3.94
79.19%
4.13
2.14
92.99%
3.71
2.55
45.49%
4.58
4.29
6.76%
EBIDTM
32.83%
23.67%
21.93%
14.82%
20.91%
17.33%
26.65%
32.11%
Other Income
0.15
1.12
-86.61%
1.09
1.95
-44.10%
0.75
1.15
-34.78%
0.85
1.06
-19.81%
Interest
0.41
0.26
57.69%
0.51
0.32
59.38%
0.32
0.32
0.00%
0.28
0.77
-63.64%
Depreciation
4.09
1.62
152.47%
2.92
1.59
83.65%
2.42
1.55
56.13%
3.15
4.14
-23.91%
PBT
2.71
3.18
-14.78%
1.78
2.18
-18.35%
1.72
1.83
-6.01%
0.08
0.44
-81.82%
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.99
-0.74
-
PAT
2.71
3.18
-14.78%
1.78
2.18
-18.35%
1.72
1.83
-6.01%
-0.90
1.18
-
PATM
12.60%
19.09%
9.46%
15.08%
9.71%
12.44%
-5.25%
8.85%
EPS
2.11
2.48
-14.92%
1.38
1.70
-18.82%
1.34
1.43
-6.29%
-0.70
0.97
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
75.29
62.99
54.28
42.89
33.48
29.07
32.79
33.45
49.28
36.50
52.11
Net Sales Growth
27.31%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
-32.12%
35.01%
-29.96%
 
Cost Of Goods Sold
0.85
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
23.51
6.02
1.73
Gross Profit
74.44
62.98
54.27
42.89
33.45
29.08
32.81
33.43
25.76
30.47
50.38
GP Margin
98.88%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
52.27%
83.48%
96.68%
Total Expenditure
55.79
45.52
41.43
36.08
30.05
37.39
21.37
22.54
45.86
38.67
50.60
Power & Fuel Cost
-
0.37
0.41
0.46
0.36
0.57
0.72
0.26
0.32
0.35
0.37
% Of Sales
-
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
0.78%
0.65%
0.96%
0.71%
Employee Cost
-
28.86
21.45
18.93
17.43
21.00
11.59
12.66
13.42
17.68
22.99
% Of Sales
-
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
37.85%
27.23%
48.44%
44.12%
Manufacturing Exp.
-
1.57
0.70
0.15
0.14
0.11
0.67
0.69
0.12
0.02
0.11
% Of Sales
-
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
2.06%
0.24%
0.05%
0.21%
General & Admin Exp.
-
13.72
16.34
5.87
7.16
7.30
5.71
4.69
7.18
4.95
9.17
% Of Sales
-
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
14.02%
14.57%
13.56%
17.60%
Selling & Distn. Exp.
-
0.69
1.15
1.49
2.18
1.23
0.18
0.60
0.52
0.47
0.74
% Of Sales
-
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
1.79%
1.06%
1.29%
1.42%
Miscellaneous Exp.
-
0.28
1.36
1.60
1.55
5.42
0.04
0.56
0.75
9.12
0.74
% Of Sales
-
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
1.67%
1.52%
24.99%
29.67%
EBITDA
19.48
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
3.42
-2.17
1.51
EBITDA Margin
25.87%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
6.94%
-5.95%
2.90%
Other Income
2.84
5.07
4.25
8.32
8.10
37.04
16.36
2.63
2.55
7.08
8.24
Interest
1.52
1.34
1.26
1.90
2.39
2.10
1.56
2.90
0.64
0.69
0.94
Depreciation
12.58
12.26
11.93
12.19
13.20
25.82
16.62
8.71
4.20
2.86
2.69
PBT
6.29
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
1.12
1.36
6.13
Tax
0.99
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
0.04
0.31
-0.03
Tax Rate
15.74%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
3.57%
22.79%
-0.49%
PAT
5.31
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
6.16
PAT before Minority Interest
5.31
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
6.16
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.05%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
2.19%
2.88%
11.82%
PAT Growth
-36.56%
30.11%
185.28%
142.45%
-719.35%
-90.94%
68.06%
276.85%
2.86%
-82.95%
 
Unadjusted EPS
4.13
6.27
3.83
1.35
-3.17
0.51
5.65
3.36
0.89
0.87
5.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
189.30
180.47
173.79
172.16
177.19
175.37
168.54
166.86
165.78
164.05
Share Capital
12.82
12.16
12.10
12.10
12.10
12.10
12.10
12.10
12.10
12.05
Total Reserves
175.24
167.84
161.69
160.06
165.09
163.28
156.44
152.37
151.29
150.40
Non-Current Liabilities
14.08
17.93
1.02
1.53
2.02
3.04
3.61
1.47
21.23
3.51
Secured Loans
13.19
16.99
0.00
0.00
0.43
1.33
2.08
0.00
21.32
3.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.39
1.11
0.86
0.71
0.52
0.46
0.54
0.59
0.00
0.00
Current Liabilities
22.57
18.11
42.17
42.62
28.55
30.39
40.43
43.53
20.76
16.27
Trade Payables
7.75
8.42
3.97
2.78
3.09
4.50
18.94
27.51
17.58
5.69
Other Current Liabilities
14.27
2.69
10.24
12.18
13.24
13.16
7.81
4.39
2.00
7.63
Short Term Borrowings
0.00
6.75
27.84
27.55
12.15
12.29
13.47
11.25
0.00
0.00
Short Term Provisions
0.55
0.25
0.11
0.11
0.06
0.44
0.21
0.38
1.18
2.95
Total Liabilities
225.95
216.51
216.98
216.31
207.76
208.80
212.58
211.86
207.77
183.83
Net Block
176.77
161.19
162.63
167.38
174.61
193.81
180.90
167.00
131.83
94.55
Gross Block
309.12
281.68
275.15
267.71
261.94
255.32
221.19
203.50
163.92
120.60
Accumulated Depreciation
132.35
120.49
112.52
100.33
87.33
61.50
40.29
36.51
32.09
26.05
Non Current Assets
185.66
173.99
177.88
180.88
177.50
196.64
183.60
169.58
131.56
92.10
Capital Work in Progress
1.99
5.26
2.29
0.90
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.20
3.09
0.20
1.20
1.01
1.01
0.81
0.81
-0.27
-2.45
Long Term Loans & Adv.
4.70
4.44
12.75
11.40
1.88
1.81
1.89
1.77
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
40.29
42.52
39.10
35.42
30.25
12.16
28.98
42.27
72.35
90.03
Current Investments
0.00
9.38
14.51
17.21
0.00
0.00
0.00
1.54
30.95
55.35
Inventories
0.01
0.01
0.02
0.01
0.04
0.03
0.01
0.04
1.99
6.46
Sundry Debtors
17.48
12.72
6.31
3.01
3.22
7.33
9.14
23.65
14.65
10.91
Cash & Bank
4.70
2.83
5.33
4.44
22.75
0.80
0.50
0.89
7.16
7.72
Other Current Assets
18.10
0.00
0.00
0.00
4.24
4.00
19.32
16.17
17.61
9.58
Short Term Loans & Adv.
18.10
17.57
12.92
10.74
4.24
3.93
19.27
15.95
15.41
8.47
Net Current Assets
17.72
24.40
-3.07
-7.20
1.70
-18.23
-11.45
-1.26
51.59
73.76
Total Assets
225.95
216.51
216.98
216.30
207.75
208.80
212.58
211.85
207.77
183.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 09
Cash From Operating Activity
23.38
9.07
11.33
0.75
29.31
0.00
0.00
0.00
0.00
PBT
7.27
4.00
1.02
-4.06
0.80
0.00
0.00
0.00
0.00
Adjustment
11.02
11.14
13.54
14.43
26.63
0.00
0.00
0.00
0.00
Changes in Working Capital
5.44
-5.85
-3.24
-9.61
2.02
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
23.73
9.28
11.33
0.75
29.44
0.00
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.35
-0.22
0.00
0.00
-0.14
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
0.00
0.00
0.00
Net Fixed Assets
-0.48
3.07
-2.25
-2.08
-20.06
0.12
0.10
-0.52
Net Investments
9.48
3.07
3.70
-18.21
0.00
0.00
-5.45
-13.53
Others
-21.95
-13.09
-10.02
4.02
15.57
-0.12
5.35
14.05
Cash from Financing Activity
-8.56
-4.62
-1.86
-2.79
-2.86
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
1.87
-2.51
0.89
-18.31
21.95
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
2.83
5.33
4.44
22.75
0.80
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
4.70
2.83
5.33
4.44
22.75
0.00
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
146.67
148.00
143.64
142.29
146.45
144.95
139.30
135.94
131.86
133.36
ROA
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
1.92%
0.51%
0.54%
3.25%
ROE
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
2.44%
0.67%
0.66%
3.79%
ROCE
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
3.98%
0.98%
1.17%
4.09%
Fixed Asset Turnover
0.21
0.19
0.16
0.13
0.11
0.14
0.16
0.27
0.26
0.54
Receivable days
87.50
63.99
39.68
33.98
66.22
91.67
178.88
141.82
127.83
81.76
Inventory Days
0.05
0.10
0.14
0.29
0.43
0.24
0.27
7.49
42.23
43.60
Payable days
65.93
61.89
36.24
31.41
28.02
138.72
352.43
189.96
148.04
51.34
Cash Conversion Cycle
21.61
2.20
3.58
2.86
38.63
-46.81
-173.28
-40.64
22.01
74.02
Total Debt/Equity
0.07
0.13
0.16
0.16
0.08
0.08
0.10
0.07
0.13
0.02
Interest Cover
6.25
4.09
1.54
-0.70
1.33
5.69
2.49
2.74
2.97
7.55

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.