Intellect Design Arena Ltd - Stock Valuation and Financial Performance

BSE: 538835 | NSE: INTELLECT | IT - Software | Small Cap

Intellect Design Share Price

996.95 -11.05 -1.10%
as on 12-Apr'24 16:59

DeciZen - make an informed investing decision on Intellect Design

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Semi Strong

Intellect Design Arena stock performance -

mw4me loader
P/E Ratio (CD):
40.25
Market Cap:
13,640.7 Cr.
52-wk low:
413
52-wk high:
1,198.8

Is Intellect Design Arena Ltd an attractive stock to invest in?

1. Is Intellect Design Arena Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Intellect Design Arena Ltd is a below average quality company.

2. Is Intellect Design Arena Ltd undervalued or overvalued?

The key valuation ratios of Intellect Design Arena Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Intellect Design Arena Ltd a good buy now?

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

10 Year X-Ray of Intellect Design:

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.
Intellect Design Arena Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0%-13.8%-4.2%-4.2%5.7%10.9%1.5%19.5%21%13.4%-
Value Creation
Index
NA-2.0-1.3-1.3-0.6-0.2-0.90.50.60.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 06098119141,0871,4501,3471,4971,8782,2312,508
Sales YoY Gr.-NA33.2%12.7%19%33.3%-7.1%11.2%25.4%18.8%-
Adj EPS 0-8.2-2.6-3.73.280.319.725.218.924.8
YoY Gr.-NANANANA150.3%-96.6%7177.8%28%-24.9%-
BVPS (₹) 057.955.15361.675.475.7100127.9143.3169.7
Adj Net
Profit
0-87.2-27.9-39.839.91053.5261338256339
Cash Flow from Ops. 0-17.6-101-6549.5-50.343.6463453174-
Debt/CF from Ops. 0-0.4-0.2-3.63.2-2.75.90.100-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA15.5%18.3%18.8%
Adj EPS NA42.8%312.1%-24.9%
BVPSNA18.4%23.7%12%
Share Price - 34.9% 12.1% 130.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0-14.1-4.5-6.65.711.50.321.421.113.315.8
Op. Profit
Mgn %
0-13.1-4-2.67.59.95.62425.319.721.4
Net Profit
Mgn %
0-14.5-3.5-4.44.67.20.417.618.111.613.5
Debt to
Equity
0000.40.20.10.3000-
Working Cap
Days
00208224208194249229204221106
Cash Conv.
Cycle
00822280-7-18-28-1849

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 18.32%

Net Profit is growing at healthy rate in last 3 years 312.13%

Sales growth is good in last 4 quarters at 18.07%

Return on Equity has declined versus last 3 years average to 15.80%

Latest Financials - Intellect Design Arena Ltd.

Standalone Consolidated
TTM EPS (₹) 13 24.8
TTM Sales (₹ Cr.) 1,664 2,508
BVPS (₹.) 124.1 169.7
Reserves (₹ Cr.) 1,629 2,253
P/BV 8.03 5.88
PE 76.91 40.25
From the Market
52 Week Low / High (₹) 413.00 / 1198.80
All Time Low / High (₹) 44.00 / 1198.80
Market Cap (₹ Cr.) 13,641
Equity (₹ Cr.) 68.4
Face Value (₹) 5
Industry PE 33.5

Management X-Ray of Intellect Design:

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 Intellect Design

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales6098119141,0871,4501,3471,4971,8782,231
Operating Expenses 6898479371,0121,3171,2711,1391,4031,793
Manufacturing Costs162612131715101519
Material Costs000000000
Employee Cost 5316437187678398128089211,144
Other Costs 142178207232461444320467629
Operating Profit -80-36-237513275359475438
Operating Profit Margin (%) -13.1%-4.5%-2.6%6.9%9.1%5.6%23.9%25.3%19.7%
Other Income 282634276326134151
Interest 12131716221377
Depreciation 1921242742697798122
Exceptional Items -1000006000
Profit Before Tax -82-33-206414023290413363
Tax 2-93795256395
Profit After Tax -84-23-225713118265350269
PAT Margin (%) -13.8%-2.9%-2.5%5.2%9.1%1.3%17.7%18.7%12.0%
Adjusted EPS (₹)-7.8-2.2-2.13.710.01.219.825.919.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%10%13%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 6195935767739931,0021,3301,7211,944
Share Capital 505051636666666768
Reserves 5695425257109279361,2641,6531,877
Minority Interest00010912121311
Debt8232321291012215110
Long Term Debt0056906435800
Short Term Debt82317638371864310
Trade Payables13611199117166208166257275
Others Liabilities 167274265317318382404543624
Total Liabilities 9311,0001,1731,3461,5871,8251,9632,5342,854

Fixed Assets

Gross Block4234915285446327308309441,112
Accumulated Depreciation210233251270298362433511619
Net Fixed Assets213258278274334368397433493
CWIP 5466138196228312349344370
Investments 1797766696877146416365
Inventories000000000
Trade Receivables167151205241203285187257416
Cash Equivalents 106541161408210615315997
Others Assets2113943704256736787329251,113
Total Assets 9311,0001,1731,3461,5871,8251,9632,5342,854

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -18-101-6549-5044463453174
PBT -82-33-206414017290413363
Adjustment -132203320100148149179
Changes in Working Capital 86-80-51-19-178-8078-94-296
Tax Paid -21-20-15-28-337-53-15-72
Cash Flow From Investing Activity 8531-109-1491-100-190-399-177
Capex -24-83-93-111-79-124-114-119-166
Net Investments 92105-20-507521-79-291-37
Others 1795115331025
Cash Flow From Financing Activity -8161461436380-225-52-50
Net Proceeds from Shares 2292001074583
Net Proceeds from Borrowing 000-34-32-40-27-70
Interest Paid -1-1-11-14-11-15-7-20
Dividend Paid 000000-1-1-35
Others -915148-90131-196-50-18
Net Cash Flow 59-53-28421424482-53
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-13.59-3.87-3.838.4114.871.7722.6922.9714.66
ROCE (%)-12.94-4.81-0.948.9614.783.6522.0825.8519.13
Asset Turnover Ratio0.650.840.840.860.990.790.790.840.83
PAT to CFO Conversion(x)N/AN/AN/A0.86-0.382.441.751.290.65
Working Capital Days
Receivable Days1007271755666574355
Inventory Days000000000
Payable Days000000000

Intellect Design Arena Ltd Stock News

Intellect Design Arena Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Intellect Design on 12-Apr-2024 16:59 is ₹997.0.
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 12-Apr-2024 16:59 the market cap of Intellect Design stood at ₹13,640.7.
The latest P/E ratio of Intellect Design as of 12-Apr-2024 16:59 is 76.91.
The latest P/B ratio of Intellect Design as of 12-Apr-2024 16:59 is 8.03.
The 52-week high of Intellect Design is ₹1,198.8 and the 52-week low is ₹413.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Intellect Design is ₹1,664 ( Cr.) .

About Intellect Design Arena Ltd

Intellect Design Arena creates financial technologies that help banks lead businesses on the path to growth and success. Its solutions help move the banking world forward; because that’s what happens when the world knows it has financial institutions they can rely on. This is the philosophy that the company, at Intellect follows, and is its commitment to its customers’ success.

Business area of the company

Intellect Design Arena is a global leader in financial technology for banking, insurance and other financial services. With a rich suite of products, they are an authority on vertical and integrated products that enable institutions to meet their ambition to be the principal service provider to their customers.

Products and services

Corporate Banking

  • Digital Transaction Banking
  • Trade & Supply Chain Finance
  • Liquidity Management Solution
  • Payments
  • Contextual Banking Experience

Retail Banking

  • Digital Core
  • Digital Lending
  • Digital Wealth (Wealth Qube)
  • Retail Banking (CBX Retail)
  • Central Banking

Risk, Treasury & Captial Markets

  • Brokerage Solution (Capital Alpha)
  • Treasury and ALM (Capital Cube)
  • Asset Servicing (Capital Sigma)

Insurance

  • Risk Analyst
  • Underwriting (Xponent)
  • Magic Submission

Digital Solutions

  • e-Governance Solutions

Awards and Accolades

FY2017-18

  • Intellect was on the winner’s podium for Best Use of IT in Treasury & Capital Markets Banking Tech Awards 2017
  • Intellect ranked 4 in IBS Sales League Table 2017 for Risk Management Systems by IBS
  • Celent Model Banker award for Intellect Digital Lending powered Majid Al Futtaim Finance
  • Intellect Digital Core ranked Global No.2 in Peer Insights by Gartner
  • Rated No.1 in Retail Banking & Payments System IBS Sales League Table 2018
  • Winner of Celent Model Bank Award 2018
  • Featured Intellect's implementation at Chittagong Stock Exchange

FY2018-19

  • Intellect rated as strong performer and among top 5 in 2018 global Digital Banking Platform of Forrester- August 2018
  • Intellect recognized as a leader in Gartner’s Magic Quadrant for Global Retail Core Banking Report

FY2019-20

  • Intellect Revolutionary Contextual Banking Technology ranked 1 in the world for both Retail Banking and Transaction Banking by IBS Annual Sales League Table 2020.
  • Intellect Design named a Leader in the IDC MarketScape: Worldwide Trade Finance Report, highlighting its keen focus on transforming the corporate customer’s experience
  • Emirates NBD wins Celent’s Model Bank Award for Transaction Banking Transformation. 
  • Intellect CBX Retail Digital Onboarding wins XCelent Functionality Award from Analyst Firm Celent
  • Intellect Design rated as a Strong Performer in The Forrester Wave: Digital Banking Engagement Platforms
  • Intellect Design Arena has been recognised as a Challenger in the July 2019 Gartner Magic Quadrant for Global Retail Core Banking
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.