Inspirisys Solutions Ltd - Stock Valuation and Financial Performance

BSE: 532774 | NSE: INSPIRISYS | IT - Software | Small Cap

Inspirisys Solutions Share Price

112 0.00 0.00%
as on 18-Mar'24 16:59

DeciZen - make an informed investing decision on Inspirisys Solutions

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Inspirisys Solutions stock performance -

mw4me loader
P/E Ratio (SA):
17.59
Market Cap:
437.2 Cr.
52-wk low:
39.1
52-wk high:
125

Is Inspirisys Solutions Ltd an attractive stock to invest in?

1. Is Inspirisys Solutions Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Inspirisys Solutions Ltd is a average quality company.

2. Is Inspirisys Solutions Ltd undervalued or overvalued?

The key valuation ratios of Inspirisys Solutions Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Inspirisys Solutions Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Inspirisys Solutions Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Inspirisys Solutions:

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.
Inspirisys Solutions Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 7.8%2.6%-50.6%-2.5%9.1%10.2%8.4%5.2%3.4%16.4%-
Value Creation
Index
-0.5-0.8NANA-0.4-0.3-0.4-0.6-0.80.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 297340322363400444345326298355479
Sales YoY Gr.-14.6%-5.2%12.7%10%11.2%-22.3%-5.5%-8.6%19%-
Adj EPS 0.3-2.5-43.9-7.11.42.11.70.70.24.26.3
YoY Gr.--869.7%NANANA47.2%-22.2%-56.4%-72.2%2015%-
BVPS (₹) 41.238.3-7.9-15.12.210.318.318.218.222.726.6
Adj Net
Profit
1-7.6-131-21.14.37.26.52.90.816.825
Cash Flow from Ops. -8.3273.7-27.2169.147.458.41336-
Debt/CF from Ops. -18.46.651.6-8.810.816.92.21.24.21.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2%-2.3%1%19%
Adj EPS 32.8%24.1%36.9%2015%
BVPS-6.4%59.8%7.5%24.7%
Share Price 9.8% 15.4% 39.6% 149%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.9-6.4-288.761.6-22.334.912.241.120.725.5
Op. Profit
Mgn %
11.35.6-27.22.63.75.86.64.938.38.4
Net Profit
Mgn %
0.3-2.2-40.5-5.81.11.61.90.90.34.75.2
Debt to
Equity
1.31.6-8.2-5.326.74.41.410.80.5-
Working Cap
Days
31029027022222221327324823118886
Cash Conv.
Cycle
10213613210692789572736815

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 25.50%

Net Profit is growing at healthy rate in last 3 years 36.86%

Debt to equity has declined versus last 3 years average to 0.47

Sales growth is good in last 4 quarters at 41.47%

Sales growth has been subdued in last 3 years 0.96%

Latest Financials - Inspirisys Solutions Ltd.

Standalone Consolidated
TTM EPS (₹) 6.3 0.1
TTM Sales (₹ Cr.) 479 502
BVPS (₹.) 26.6 -0.6
Reserves (₹ Cr.) 66 -42
P/BV 4.14 -194.03
PE 17.59 892.19
From the Market
52 Week Low / High (₹) 39.05 / 125.00
All Time Low / High (₹) 17.00 / 161.90
Market Cap (₹ Cr.) 437
Equity (₹ Cr.) 39.6
Face Value (₹) 10
Industry PE 35.4

Management X-Ray of Inspirisys Solutions:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Inspirisys Solutions

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales297340322363400444345326298355
Operating Expenses 263321413354385426324314291326
Manufacturing Costs38455748476467727684
Material Costs12413814716819722613712185110
Employee Cost 60788693938785899399
Other Costs 426012345485036313733
Operating Profit 3419-911015182112829
Operating Profit Margin (%) 11.3%5.5%-28.1%2.6%3.7%4.1%6.1%3.8%2.6%8.3%
Other Income 4212689555
Interest 25212024181713867
Depreciation 101189658756
Exceptional Items 00-1906700000
Profit Before Tax 3-11-137-21635102222
Tax 1-4101233224
Profit After Tax 2-7-138-2151270018
PAT Margin (%) 0.8%-2.2%-42.7%-5.8%12.7%0.4%1.9%0.1%0.1%5.1%
Adjusted EPS (₹)0.8-2.5-46.2-7.117.10.51.70.10.14.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 123114-24-4563572727290
Share Capital 30303030303440404040
Reserves 9384-53-75-23133323250
Minority Interest0000000000
Debt140179193239173154103725542
Long Term Debt30525454394145000
Short Term Debt10912713818413411357725542
Trade Payables35323328485450542546
Others Liabilities 40415666545858525957
Total Liabilities 337365258288281301282251211235

Fixed Assets

Gross Block841008927303143424749
Accumulated Depreciation4254618141822252933
Net Fixed Assets42462720171321171816
CWIP 0100012400
Investments 252522221575100
Inventories4141363813107644
Trade Receivables1161388811612516112211090118
Cash Equivalents 8141025612271729
Others Assets1051017489107103113868269
Total Assets 337365258288281301282251211235

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -8274-2716947581336
PBT 3-11-137-21635102222
Adjustment 344114039-343220181310
Changes in Working Capital -35-4-3-40-8-252920-12
Tax Paid -1014-9-5-2-1118-12
Cash Flow From Investing Activity -8-161-3712-3-330
Capex -10-17-1-1-4-2-5-5-2-3
Net Investments 00007231142
Others 212-1301001
Cash Flow From Financing Activity 91-923-84-10-39-40-26-25
Net Proceeds from Shares 2500002631000
Net Proceeds from Borrowing 28800-1401000
Interest Paid -25-21-19-23-18-15-10-7-6-6
Dividend Paid 0000000000
Others -19141146-52-22-60-33-20-18
Net Cash Flow -812-4-731615-1012
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)2.25-6.29N/AN/A08.8512.260.660.422.15
ROCE (%)11.723.59N/AN/A43.4811.7712.236.375.5222.01
Asset Turnover Ratio0.90.971.041.331.411.531.181.221.291.59
PAT to CFO Conversion(x)-4N/AN/AN/A0.314.56.71INFINF2
Working Capital Days
Receivable Days148136128103110118150129122106
Inventory Days514443372399764
Payable Days1828980677082139157172118

Inspirisys Solutions Ltd Stock News

Inspirisys Solutions Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Inspirisys Solutions on 18-Mar-2024 16:59 is ₹112.0.
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 18-Mar-2024 16:59 the market cap of Inspirisys Solutions stood at ₹437.2.
The latest P/E ratio of Inspirisys Solutions as of 18-Mar-2024 16:59 is 17.59.
The latest P/B ratio of Inspirisys Solutions as of 18-Mar-2024 16:59 is 4.14.
The 52-week high of Inspirisys Solutions is ₹125.0 and the 52-week low is ₹39.05.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Inspirisys Solutions is ₹478.9 ( Cr.) .

About Inspirisys Solutions Ltd

Accel Frontline was incorporated as Accel Automation in the year 1991. Five engineers with more than 50 years of combined experience in the IT industry came together with a vision to build an organization focusing on IT services. The company commenced operations by providing multi-vendor services for computers systems.

Multi-location operations commenced in 1992 with offices in Coimbatore and Thiruvananthapuram. Having identified opportunities in hardware infrastructure solutions and system integration, the company took over a computer manufacturing unit from Kothari group of companies in 1993 to provide system integration and product solutions.

In 1996, Accel forayed into software by setting up an application development center in Chennai. The company also expanded its operations to various parts of South India.

In 1997, the company decided to expand its service network nationally. This resulted in Accel acquiring a Delhi based company named Athreya Technologies and Industrial Development Private – an offshoot of India Telecomp, which provided a base for Accel in all major cities of North India.

In 1998, Accel acquired the services business of Network, an HCL Group company focusing in office automation products and services. This provided the company with a national footprint of 16 offices and 250 trained engineers. The company’s turnover crossed USD 10 million in 1998.

In 1999, the company raised private equity from one of India’s largest venture capital funds - ICICI Ventures. During this year Accel acquired the Systems and Engineering Services business of Fujitsu ICIM in India, which was at one time the country’s largest IT Company. The IT business of Accel was re-organized in to Accel ICIM Systems & Services after this acquisition and Accel then became the holding company. The key management team was moved from Accel & Fujitsu ICIM to Accel ICIM Systems & Services.

In 2000, Accel crossed the $25 million turnover milestone and established itself as a leading enterprise IT services company operating in the corporate segment with one of the largest network of offices in India. The company received strategic investment from Intel Capital.

From 2001 to 2003 the company focused on institutionalizing the organization and consolidating its position as a leading systems integration and infrastructure services company. The company reached a turnover of Rs 150 crores for the year ended 31st March 2003. It forged alliances with Sun Microsystems, Oracle, JD Edwards, Citrix etc, to provide Enterprise IT solutions and software services. It also started operations in Dubai and Singapore to create a market for its software services.

In the year 2004, the company forged a strategic alliance with Singapore based Frontline Technologies Corporation (FTC) and made Accel ICIM a joint venture between Accel and FTC and changed the name to Accel ICIM Frontline. FTC is a leading IT services company listed on the Singapore Exchange Main Board with a group turnover of US$ 200 Mn. Frontline has operations in five countries spread across the Far East and China.

The joint venture would help Accel ICIM financially as well as for its business expansions. As part of the joint venture agreement, Frontline invested in the equity of Accel ICIM to improve its long-term viability and profitability and introduced an array of new support offerings through the Indian arm.

The name of the company changed to Accel Frontline with effect from 01.11.2005 to reflect the new direction.

The year 2004-2005 witnessed the emergence of the Software Division as a major business unit within Accel Frontline. The company was assessed at SEI CMMi Level 5 for its Enterprise Software Solutions practice. Major long-term software contracts were awarded to the company and the manpower resource of the software group grew to more than 300 professionals in 2005.

Major steps initiated by the company to improve process quality and manpower competence resulted in the company securing ISO-9001 for its IT Services division and SEI CMMi Level 5 for its Software Division.

For the third year in a row Accel Frontline was adjudged among the top 10 IT employers in India by Dataquest in September 2005, in its national Employee Satisfaction Survey conducted for the Indian IT Industry.

Strategic Business Units

The company has organized its business into four strategic business units to help enterprises boost performance and enhance operational efficiency through optimal use of information technology. The strategic business units are aimed at giving customers the ability to choose from the best services available while the company stays focused and remains profitable in its various practice domains.  SBU 1 – IT Infrastructure SolutionsSBU 2 – Infrastructure Management ServicesSBU 3 – Enterprise Software Solutions

SBU 1 - IT Infrastructure Services (IIS)

Whether it is enhancing operational efficiency, handling exponential data growth, tackling security issues or improving service availability, Accel Frontline helps its customers to assess, build and optimize their IT infrastructure to drive business growth cost effectively. The IIS division provides end-to-end solutions for all IT Infrastructure and Integration needs of corporate and government customers.

SBU 2 - Infrastructure Management Services (IMS)

Accel Frontline has established and time-tested practices for IT infrastructure management that include onsite and offsite service delivery methodologies to ensure that customers’ requirements are met. The objective of this service is to manage enterprise infrastructures from an availability, manageability and performance perspective. A host of services devised to meet diverse customer requirements spans simple reporting of basic level availability of technology infrastructure to advanced system administration activities, to managed and hosting services.

SBU 3 - Enterprise Software Solutions (ESS)

With a CMMi Level 5 Software development and delivery practice, and with the experience of having executed important software development and ERP delivery projects, Accel Frontline is well entrenched in the enterprise application software space. Accel's dedicated teams from the 300-strong and growing number of software professionals, focus on ERP consulting, custom application development and services.

Clients of the company

Accel Frontline has got a prestigious client list of over 2,000 including Bajaj Electricals, Titan Industries, BHEL, Hindalco, TISCO, Greaves India, CESC, ONGC, TVS, LIC, and SBI among others.

Milestones:

  • 1991 - Incorporation of the company
  • 1992 - Commencement of multi-location operations with offices in Coimbatore and Thiruvananthapuram
  • 1993 - The company takes over a computer manufacturing unit from Kothari group of companies
  • 1996 - The company forays in software business
  • 1997 - The company decides to expand its service network nationally
  • 1998 - The company acquires the services business of Network, an HCL Group company
  • 1999 - The company raises private equity from ICICI Ventures
  • 1999 - The company acquires the systems and engineering services business of Fujitsu ICIM in India
  • 1999 - Accel re-organizes its IT business in to Accel ICIM Systems & Services and Accel then becomes the holding company
  • 2001 to 2003 - The company achieves a turnover of Rs 150 crore. Starts operations in Dubai and Singapore to create a market for its software services
  • 2004 - The company forges a strategic alliance with Frontline Technologies Corporation (FTC) and makes Accel ICIM a joint venture between Accel and FTC and changes its name to Accel ICIM Frontline
  • 2005 - The company changes its name to Accel Frontline to reflect the new direction
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.