Nifty
Sensex
:
:
11428.30
38506.09
87.15 (0.77%)
291.62 (0.76%)

IT - Software

Rating :
37/99  (View)

BSE: 532341 | NSE: IZMO

28.10
-0.20 (-0.71%)
15-Oct-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  28.05
  •  29.00
  •  27.75
  •  28.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6699
  •  1.88
  •  80.00
  •  23.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 36.59
  • 6.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 45.18
  • N/A
  • 0.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.30%
  • 0.00%
  • 51.92%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 18.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.71
  • 22.45
  • 19.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 42.48
  • 9.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.47
  • -9.25
  • 13.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.89
  • 12.55
  • 13.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 0.39
  • 0.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.47
  • 7.19
  • 7.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
21.09
17.74
18.88%
34.08
17.20
98.14%
21.52
16.64
29.33%
18.83
14.44
30.40%
Expenses
16.51
14.03
17.68%
28.99
12.61
129.90%
14.45
12.70
13.78%
14.70
12.30
19.51%
EBITDA
4.58
3.71
23.45%
5.10
4.58
11.35%
7.06
3.94
79.19%
4.13
2.14
92.99%
EBIDTM
21.70%
20.91%
14.95%
26.65%
32.83%
23.67%
21.93%
14.82%
Other Income
0.56
0.75
-25.33%
1.96
0.85
130.59%
0.15
1.12
-86.61%
1.09
1.95
-44.10%
Interest
0.33
0.32
3.12%
0.14
0.28
-50.00%
0.41
0.26
57.69%
0.51
0.32
59.38%
Depreciation
4.06
2.42
67.77%
5.74
3.15
82.22%
4.09
1.62
152.47%
2.92
1.59
83.65%
PBT
0.75
1.72
-56.40%
1.19
0.08
1,387.50%
2.71
3.18
-14.78%
1.78
2.18
-18.35%
Tax
0.00
0.00
0.00
0.64
0.99
-35.35%
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.75
1.72
-56.40%
0.55
-0.90
-
2.71
3.18
-14.78%
1.78
2.18
-18.35%
PATM
3.56%
9.71%
1.61%
-5.25%
12.60%
19.09%
9.46%
15.08%
EPS
0.57
1.34
-57.46%
0.42
-0.70
-
2.11
2.48
-14.92%
1.38
1.70
-18.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
95.52
92.17
62.99
54.28
42.89
33.48
29.07
32.79
33.45
49.28
36.50
Net Sales Growth
44.68%
46.32%
16.05%
26.56%
28.11%
15.17%
-11.34%
-1.97%
-32.12%
35.01%
 
Cost Of Goods Sold
0.66
-0.05
0.01
0.01
-0.01
0.03
-0.01
-0.02
0.02
23.51
6.02
Gross Profit
94.86
92.21
62.98
54.27
42.89
33.45
29.08
32.81
33.43
25.76
30.47
GP Margin
99.31%
100.04%
99.98%
99.98%
100%
99.91%
100.03%
100.06%
99.94%
52.27%
83.48%
Total Expenditure
74.65
72.03
45.52
41.43
36.08
30.05
37.39
21.37
22.54
45.86
38.67
Power & Fuel Cost
-
0.40
0.37
0.41
0.46
0.36
0.57
0.72
0.26
0.32
0.35
% Of Sales
-
0.43%
0.59%
0.76%
1.07%
1.08%
1.96%
2.20%
0.78%
0.65%
0.96%
Employee Cost
-
37.41
28.86
21.45
18.93
17.43
21.00
11.59
12.66
13.42
17.68
% Of Sales
-
40.59%
45.82%
39.52%
44.14%
52.06%
72.24%
35.35%
37.85%
27.23%
48.44%
Manufacturing Exp.
-
1.04
1.57
0.70
0.15
0.14
0.11
0.67
0.69
0.12
0.02
% Of Sales
-
1.13%
2.49%
1.29%
0.35%
0.42%
0.38%
2.04%
2.06%
0.24%
0.05%
General & Admin Exp.
-
31.99
13.72
16.34
5.87
7.16
7.30
5.71
4.69
7.18
4.95
% Of Sales
-
34.71%
21.78%
30.10%
13.69%
21.39%
25.11%
17.41%
14.02%
14.57%
13.56%
Selling & Distn. Exp.
-
1.04
0.69
1.15
1.49
2.18
1.23
0.18
0.60
0.52
0.47
% Of Sales
-
1.13%
1.10%
2.12%
3.47%
6.51%
4.23%
0.55%
1.79%
1.06%
1.29%
Miscellaneous Exp.
-
0.20
0.28
1.36
1.60
1.55
5.42
0.04
0.56
0.75
0.47
% Of Sales
-
0.22%
0.44%
2.51%
3.73%
4.63%
18.64%
0.12%
1.67%
1.52%
24.99%
EBITDA
20.87
20.14
17.47
12.85
6.81
3.43
-8.32
11.42
10.91
3.42
-2.17
EBITDA Margin
21.85%
21.85%
27.73%
23.67%
15.88%
10.24%
-28.62%
34.83%
32.62%
6.94%
-5.95%
Other Income
3.76
3.95
5.07
4.25
8.32
8.10
37.04
16.36
2.63
2.55
7.08
Interest
1.39
1.52
1.34
1.26
1.90
2.39
2.10
1.56
2.90
0.64
0.69
Depreciation
16.81
15.17
12.26
11.93
12.19
13.20
25.82
16.62
8.71
4.20
2.86
PBT
6.43
7.40
8.95
3.91
1.02
-4.06
0.80
9.61
1.94
1.12
1.36
Tax
0.64
0.64
0.99
-0.74
-0.61
-0.23
0.08
0.47
0.26
0.04
0.31
Tax Rate
9.95%
8.65%
14.06%
-18.93%
-59.80%
5.67%
11.43%
6.43%
6.00%
3.57%
22.79%
PAT
5.79
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
PAT before Minority Interest
5.79
6.76
6.05
4.65
1.63
-3.84
0.62
6.84
4.07
1.08
1.05
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
6.06%
7.33%
9.60%
8.57%
3.80%
-11.47%
2.13%
20.86%
12.17%
2.19%
2.88%
PAT Growth
-6.31%
11.74%
30.11%
185.28%
142.45%
-719.35%
-90.94%
68.06%
276.85%
2.86%
 
Unadjusted EPS
4.48
5.25
6.27
3.83
1.35
-3.17
0.51
5.65
3.36
0.89
0.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
197.35
189.30
180.47
173.79
172.16
177.19
175.37
168.54
166.86
165.78
Share Capital
13.07
12.82
12.16
12.10
12.10
12.10
12.10
12.10
12.10
12.10
Total Reserves
183.31
175.24
167.84
161.69
160.06
165.09
163.28
156.44
152.37
151.29
Non-Current Liabilities
9.93
14.08
17.93
1.02
1.53
2.02
3.04
3.61
1.47
21.23
Secured Loans
8.31
13.19
16.99
0.00
0.00
0.43
1.33
2.08
0.00
21.32
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
1.65
1.39
1.11
0.86
0.71
0.52
0.46
0.54
0.59
0.00
Current Liabilities
59.12
22.57
18.11
42.17
42.62
28.55
30.39
40.43
43.53
20.76
Trade Payables
35.18
7.75
8.42
3.97
2.78
3.09
4.50
18.94
27.51
17.58
Other Current Liabilities
23.33
14.27
2.69
10.24
12.18
13.24
13.16
7.81
4.39
2.00
Short Term Borrowings
0.00
0.00
6.75
27.84
27.55
12.15
12.29
13.47
11.25
0.00
Short Term Provisions
0.60
0.55
0.25
0.11
0.11
0.06
0.44
0.21
0.38
1.18
Total Liabilities
266.40
225.95
216.51
216.98
216.31
207.76
208.80
212.58
211.86
207.77
Net Block
191.24
176.77
161.19
162.63
167.38
174.61
193.81
180.90
167.00
131.83
Gross Block
338.61
309.12
281.68
275.15
267.71
261.94
255.32
221.19
203.50
163.92
Accumulated Depreciation
147.37
132.35
120.49
112.52
100.33
87.33
61.50
40.29
36.51
32.09
Non Current Assets
202.37
185.66
173.99
177.88
180.88
177.50
196.64
183.60
169.58
131.56
Capital Work in Progress
3.05
1.99
5.26
2.29
0.90
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.05
2.20
3.09
0.20
1.20
1.01
1.01
0.81
0.81
-0.27
Long Term Loans & Adv.
6.03
4.70
4.44
12.75
11.40
1.88
1.81
1.89
1.77
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
64.03
40.29
42.52
39.10
35.42
30.25
12.16
28.98
42.27
72.35
Current Investments
0.00
0.00
9.38
14.51
17.21
0.00
0.00
0.00
1.54
30.95
Inventories
0.05
0.01
0.01
0.02
0.01
0.04
0.03
0.01
0.04
1.99
Sundry Debtors
40.28
17.48
12.72
6.31
3.01
3.22
7.33
9.14
23.65
14.65
Cash & Bank
2.81
4.70
2.83
5.33
4.44
22.75
0.80
0.50
0.89
7.16
Other Current Assets
20.89
0.00
0.00
0.00
10.74
4.24
4.00
19.32
16.17
17.61
Short Term Loans & Adv.
16.05
18.10
17.57
12.92
10.74
4.24
3.93
19.27
15.95
15.41
Net Current Assets
4.91
17.72
24.40
-3.07
-7.20
1.70
-18.23
-11.45
-1.26
51.59
Total Assets
266.40
225.95
216.51
216.98
216.30
207.75
208.80
212.58
211.85
207.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 09
Cash From Operating Activity
31.77
23.38
9.07
11.33
0.75
29.31
0.00
0.00
0.00
0.00
PBT
7.56
7.27
4.00
1.02
-4.06
0.80
0.00
0.00
0.00
0.00
Adjustment
16.59
11.02
11.14
13.54
14.43
26.63
0.00
0.00
0.00
0.00
Changes in Working Capital
7.64
5.44
-5.85
-3.24
-9.61
2.02
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
31.78
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
0.00
Tax Paid
-0.02
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-29.71
-12.95
-6.95
-8.57
-16.27
-4.49
0.00
0.00
0.00
0.00
Net Fixed Assets
-1.56
-0.48
3.07
-2.25
-2.08
-20.06
0.12
0.10
-0.52
Net Investments
0.11
9.48
3.07
3.70
-18.21
0.00
0.00
-5.45
-13.53
Others
-28.26
-21.95
-13.09
-10.02
4.02
15.57
-0.12
5.35
14.05
Cash from Financing Activity
-3.94
-8.56
-4.62
-1.86
-2.79
-2.86
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
-1.89
1.87
-2.51
0.89
-18.31
21.95
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
4.70
2.83
5.33
4.44
22.75
0.80
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
2.81
4.70
2.83
5.33
4.44
22.75
0.00
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
150.28
146.67
148.00
143.64
142.29
146.45
144.95
139.30
135.94
131.86
ROA
2.75%
2.74%
2.15%
0.75%
-1.81%
0.30%
3.24%
1.92%
0.51%
0.54%
ROE
3.52%
3.29%
2.63%
0.94%
-2.20%
0.35%
3.98%
2.44%
0.67%
0.66%
ROCE
4.34%
4.12%
2.55%
1.46%
-0.86%
1.47%
4.73%
3.98%
0.98%
1.17%
Fixed Asset Turnover
0.28
0.21
0.19
0.16
0.13
0.11
0.14
0.16
0.27
0.26
Receivable days
114.37
87.50
63.99
39.68
33.98
66.22
91.67
178.88
141.82
127.83
Inventory Days
0.11
0.05
0.10
0.14
0.29
0.43
0.24
0.27
7.49
42.23
Payable days
140.68
65.93
61.89
36.24
31.41
28.02
138.72
352.43
189.96
148.04
Cash Conversion Cycle
-26.20
21.61
2.20
3.58
2.86
38.63
-46.81
-173.28
-40.64
22.01
Total Debt/Equity
0.06
0.07
0.13
0.16
0.16
0.08
0.08
0.10
0.07
0.13
Interest Cover
5.87
6.25
4.09
1.54
-0.70
1.33
5.69
2.49
2.74
2.97

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.