SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Intelenet Business Services Ltd (532833)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532833 NSE: BPO/ITeS | Small Cap | Intelenet Business Share Price

BSE Share Price
Not Listed

Intelenet Business Services Ltd (532833)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532833 NSE: BPO/ITeS | Small Cap | Intelenet Business Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹175 Cr.
Current Price
₹0
52-Week Low / High
₹108 / 108
TTM EPS
₹1
TTM Sales
₹154 Cr.
Book Value per Share
₹-9.1
P/E Ratio
112.18
Industry PE
18.2
Price to Book (P/B)
-11.87
Price to Sales (P/S)
1.14
EV/EBITDA
16.14
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
17.28%
Return on Assets (ROA)
1.17%
Operating Profit Margin
11.9%
Net Profit Margin
1.01%
Gross Profit Margin
3.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-2.77%
Operating Profit Growth (1 Year)
-
-21.98%
Net Profit Growth (1 Year)
-
-75.24%
Asset Quality
Promoter Holding
98.17%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-31 Cr.
Equity
₹16.2 Cr.
Face Value
₹10
All Time Low / High
₹18.35 / 231.00

Intelenet Business Services stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 5.6%1.8%-48.9%2.9%-15.4%-26.2%-15.3%20.4%26.5%17.3%-
Value Creation
Index
NANANANANANANANA0.90.2-

Growth Parameters

Sales 250227169165149141128135158154154
Sales YoY Gr.--9.2%-25.4%-2.3%-10%-5.5%-9.4%5.6%17.3%-2.8%-
Adj EPS -6-8.8-64.3-14.6-22.4-27.1-16.5-5.63.80.91
YoY Gr.-NANANANANANANANA-77.3%-
BVPS (₹) -0.8-9.1-74.3-77.9-100.6-129-146-168.2-70.5-57.1-9.1
Adj Net
Profit
-9.7-14.2-104-23.5-36.2-43.7-26.7-9.16.21.42
Cash Flow from Ops. 23.739.5-1.37.12.216.126.330.54.76.7-
Debt/CF from Ops. 10.34.8-89.924.98912.37.56.844.831.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -5.3%0.6%6.4%-2.8%
Adj EPS NANANA-77.3%
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
-82.2-51.7-333.2-159918251.221.96.7-5-1.4-2.9
Op. Profit
Mgn %
16.516.6-13.90.1-6.9-8-0.814.114.911.916.6
Net Profit
Mgn %
-3.9-6.3-61.3-14.2-24.3-31.1-20.9-6.73.90.91
Debt to
Equity
135.2-5.9-6.9-3.2-1.8-1.5-1.6-1.9-2.3-
Working Cap
Days
13215621823224221118318617521255
Cash Conv.
Cycle
36368095713612-1-11-538

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales249.71226.80169.30165.44148.91140.80127.59134.75158.03153.66
Operating Expenses > + 208.52189.11194.89165.36160.06154.88129.86116.83134.55135.34
Manufacturing Costs33.1231.5933.2947.0830.6136.9728.5420.1611.2912.32
Material Costs0000000000
Employee Cost 136.32126.83100.06104.6996.7888.6287.2879.9895.3898.11
Other Costs > 39.0730.6961.5413.5932.6729.2914.0416.6927.8824.91
Operating Profit > 41.1937.69-25.590.08-11.14-14.08-2.2717.9223.4818.32
Operating Profit Margin (%) 16.5%16.6%-15.1%0.0%-7.5%-10.0%-1.8%13.3%14.9%11.9%
Other Income > + 6.073.730.3615.7221.487.645.264.435.194.30
Exceptional Items > 00025.42000000
Interest > 19.1117.7715.3210.0214.6415.8415.8823.7416.5916.86
Depreciation > 34.4737.1164.7236.9332.4623.0814.638.365.784.20
Profit Before Tax > -6.32-13.46-105.28-5.74-36.77-45.36-27.52-9.766.301.56
Tax > -0.3400000.390000
Profit After Tax -5.99-13.46-105.28-5.74-36.77-45.75-27.52-9.766.301.56
PAT Margin (%) -2.4%-5.9%-62.2%-3.5%-24.7%-32.5%-21.6%-7.2%4.0%1.0%
Adjusted EPS (₹)-3.7-8.3-65.2-3.6-22.8-28.3-17.0-6.03.91.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Intelenet Business - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund + 18.7636.30-19.98-25.72-62.49-108.24-135.76-132.90-113.82-92.17
Share Capital 36.1567.15116.15116.15116.15116.15116.15154.7916.1516.15
Reserves -17.39-30.85-136.13-141.87-178.64-224.39-251.91-287.68-129.97-108.31
Debt +244.57188.03114.59177.29198198198207.78211.41207.82
Long Term Debt244.57188.03108.89177.29198198198178.56165.94207.82
Short Term Debt005.70000029.2245.470
Minority Interest0000000000
Trade Payables13.0914.9710.3813.3517.9017.9314.7819.0720.4916.94
Others Liabilities 16.7617.9695.8636.8910.7010.2022.1036.367.257.32
Total Liabilities 293.18257.26200.84201.81164.11117.8999.12130.30125.33139.91

Fixed Assets

Net Fixed Assets +155.82142.2590.0387.1656.6931.2116.4511.099.326.88
Gross Block240.74258.52264.93273.57275.01244.14230.22190.83186.63182.16
Accumulated Depreciation84.93116.27174.90186.41218.32212.93213.77179.74177.30175.28
CWIP 13.054.260.340.01000000
Investments 0000009.1127.6523.329
Inventories0000000000
Trade Receivables38.5138.1057.9949.2437.9723.4516.7524.6221.2225.09
Cash Equivalents 28.2413.126.238.7815.5315.6016.5511.4621.2317.36
Others Assets 57.5659.5346.2656.6253.9247.6340.2555.4950.2381.58
Total Assets 293.18257.26200.84201.81164.11117.8999.12130.30125.33139.91

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity + 23.6639.53-1.317.132.2316.1026.3430.464.726.66
PBT -6.32-13.46-105.28-5.74-36.77-45.36-27.52-9.766.301.56
Adjustment 53.5454.37111.3914.8838.8453.0332.8728.5622.6218.01
Changes in Working Capital -22.923.12-15.660.34-1.819.4321.3812.25-28.93-8.96
Tax Paid -0.65-4.508.25-2.361.97-0.99-0.39-0.594.73-3.96
Cash Flow From Investing Activity + -63.96-14.26-10.64-8.29-1.55-0.19-1.30-15.47-21.67-10.55
Capex -63.97-14.69-10.69-8.31-2.84-0.47-1.07-4.01-3.88-1.54
Net Investments 00000000-23.3214.32
Others 0.010.430.050.021.290.28-0.23-11.475.54-23.33
Cash Flow From Financing Activity + 64.91-40.395.053.726.07-15.84-15.88-1.5600
Net Proceeds from Shares 0046-46000000
Net Proceeds from Borrowing 00-69.6065.4420.7100000
Interest Paid -19.42-18.15-15.61-10.02-14.64-15.84-15.88-16.5600
Dividend Paid 0000000000
Others 84.33-22.2444.26-5.700001500
Net Cash Flow 24.61-15.12-6.902.566.750.079.1513.43-16.95-3.89

Financial Ratio

PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)-341.670N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)5.621.77N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.950.820.740.820.8111.181.171.241.16
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/A0.754.27
Working Capital Days
Receivable Days57.3061.60103.60118.30106.9079.6057.505652.9055
Inventory Days0000000000
Payable Days0000000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Intelenet Business Services Ltd FAQs

The current trading price of Intelenet Business on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Intelenet Business stood at ₹174.6 Cr

The latest P/E ratio of Intelenet Business as of 31-Dec-1969 is 112.2.

The latest P/B ratio of Intelenet Business as of 31-Dec-1969 is -11.87.

The 52-week high of Intelenet Business is ₹108.1 and the 52-week low is ₹108.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Intelenet Business is ₹154 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Intelenet Business Services Ltd

Sparsh is the leading provider of Business Process Outsourcing (BPO) services in the Indian market. A subsidiary of Intelenet Global Services, It has been ranked No.1 in the Dataquest Domestic Call Centre Survey 2008, the first ever study of the domestic BPO industry in India.

The company currently operates through 18 state-of-the art facilities across eight locations in India. Their dedicated workforce of over 16,000 motivated professionals provide qualitative solutions in the areas of transaction processing and call centre services, aiming to achieve excellence in every transaction.

Sparsh adds value to its clients through a range of completely customised solutions. They provide business-enabling front office and back office services to companies across various verticals. Several leading telecom, banking, insurance and travel companies rely on them to manage their customer interaction and key business processes. 

Operations at Sparsh incorporate automation/digitisation to enhance process efficiency, increase productivity and reliability, and speed of services.Sparsh mirrors its parent Intelenet's mission of adding value to their client's business by providing cost-effective, premium quality Customer Management services and to be the preferred vendor for outsourced BPO services.

They leverage Intelenet's knowledge and understanding of international best practices to deliver superior solutions to its customers. Their teams combine deep knowledge of domain and business practices with a laser focus on quality, timeliness and costs. Their combined workforce of over 27,000 employees makes us the 'Second Largest BPO Employer in India' according to Nasscom.

With their vastly experienced management team at the helm, Sparsh is committed to remain the leader in the Indian BPO business.

Services offered by the company:

Sparsh offers end-to-end services covering contact centre management, business process outsourcing, fulfilment services, finance and accounting, HR and payroll processing and technology support. 

It offers these services across multiple verticals which include BFSI, telecom, travel, retail, consumer durables, government and media.

Contact Centre Management
The contact centre is the pivot around which the customer service function revolves, and as the leader in contact centre management services, Sparsh plays a key role in ensuring end customer satisfaction for its various clients. 

Sparsh helps clients effectively service their customers. Its comprehensive range of services encompasses the whole gamut of customer lifecycle management - from customer acquisition to customer and account maintenance, customer management and retention.

Business Process Outsourcing
Sparsh offers an entire suite of Business Process Outsourcing (BPO) services which includes Transaction Processing, and Finance and Accounting Services.

Back Office Support
Sparsh integrates various communication channels such as online chat, email, and telephone to offer full sales and customer support services tailored to our client's specific needs. Our service delivery platform integrates internet communications and 24 hour call management services to provide online customer service and ordering assistance using voice or text communications.

Achievements/ recognition:
  • February 2008- Sparsh ranked no. 1 in Dataquest 'Domestic Call Center Survey 2008', the first ever study of the domestic BPO industry in India.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: