BSE: 532326 | NSE: INTENTECH | IT - Software | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Intense Technologies Ltd is a below average quality company.
The key valuation ratios of Intense Technologies Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Intense Technologies Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 23.3% | 12% | -2.5% | 6.2% | 7.1% | 9.7% | 10.8% | 13.1% | 16.7% | 9% | - |
| Value Creation Index ⓘ | 0.7 | -0.1 | -1.2 | -0.6 | -0.5 | -0.3 | -0.2 | -0.1 | 0.2 | -0.4 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 43.2 | 46.8 | 42 | 55.2 | 52.1 | 55.8 | 66.8 | 68.2 | 80 | 86.1 | 107 |
| Sales YoY Gr. | - | 8.5% | -10.3% | 31.4% | -5.6% | 7.1% | 19.6% | 2.2% | 17.3% | 7.6% | - |
| Adj EPS ⓘ | 5.6 | 3.4 | -0.9 | 1.4 | 1.8 | 2.8 | 3.4 | 4.7 | 6.9 | 4 | 5.2 |
| YoY Gr. | - | -38.9% | -127.1% | NA | 26.4% | 54.4% | 22.4% | 35.5% | 47.6% | -41.7% | - |
| BVPS (₹) ⓘ | 27 | 30.6 | 27 | 26.1 | 27.7 | 29.4 | 32.5 | 37 | 43.4 | 46.4 | 51.3 |
| Adj Net Profit ⓘ | 10.8 | 6.6 | -2 | 3.2 | 4 | 6.3 | 7.7 | 10.5 | 15.5 | 9.4 | 12 |
| Cash Flow from Ops. ⓘ | -1.3 | -8.9 | -8.2 | 12.3 | 9.9 | -1 | 5.6 | 4.8 | 21.2 | -2.7 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0 | 0.2 | 0.5 | -5.4 | 0.6 | 0.5 | 0 | -0.2 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 8% | 10.6% | 8.8% | 7.6% | ||||
| Adj EPS ⓘ | -3.7% | 17.1% | 5.2% | -41.7% | ||||
| BVPSⓘ | 6.2% | 10.9% | 12.6% | 6.9% | ||||
| Share Price | 12.9% | 24.6% | 52.9% | 91.3% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 23.2 | 11.7 | -3.4 | 5.3 | 6.5 | 9.6 | 10.8 | 13.1 | 16.7 | 8.9 | 10.6 |
| Op. Profit Mgn % ⓘ | 23.6 | 14.6 | -5.1 | 14.1 | 22.7 | 20.1 | 15.8 | 19.7 | 26.6 | 14.9 | 15.4 |
| Net Profit Mgn % ⓘ | 25.1 | 14.1 | -4.8 | 5.8 | 7.7 | 11.3 | 11.5 | 15.3 | 19.3 | 10.9 | 11.4 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | - |
| Working Cap Days ⓘ | 180 | 278 | 398 | 350 | 366 | 312 | 297 | 359 | 334 | 337 | 101 |
| Cash Conv. Cycle ⓘ | 98 | 170 | 241 | 124 | 126 | 166 | 114 | 112 | 80 | 65 | 49 |
Sales growth is good in last 4 quarters at 26.56%
Return on Equity has declined versus last 3 years average to 10.60%
Sales growth has been subdued in last 3 years 8.83%
Net Profit has been subdued in last 3 years 5.24%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 5.2 | 7.3 |
| TTM Sales (₹ Cr.) | 107 | 117 |
| BVPS (₹.) ⓘ | 51.3 | 53.2 |
| Reserves (₹ Cr.) ⓘ | 116 | 120 |
| P/BV ⓘ | 2.36 | 2.27 |
| PE ⓘ | 23.33 | 16.50 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 59.05 / 156.50 |
| All Time Low / High (₹) | 2.05 / 248.70 |
| Market Cap (₹ Cr.) | 284 |
| Equity (₹ Cr.) | 4.7 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 32.3 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 43 | 47 | 42 | 55 | 52 | 56 | 67 | 68 | 80 | 86 |
| Operating Expenses ⓘ | 33 | 40 | 44 | 47 | 40 | 45 | 56 | 55 | 59 | 73 |
| Manufacturing Costs | 1 | 2 | 1 | 1 | 2 | 7 | 15 | 10 | 8 | 16 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 21 | 26 | 29 | 30 | 27 | 25 | 30 | 32 | 37 | 41 |
| Other Costs ⓘ | 11 | 12 | 14 | 16 | 11 | 13 | 11 | 12 | 14 | 15 |
| Operating Profit ⓘ | 10 | 7 | -2 | 8 | 12 | 11 | 11 | 13 | 21 | 13 |
| Operating Profit Margin (%) | 23.6% | 14.6% | -5.1% | 14.1% | 22.7% | 20.1% | 15.8% | 19.6% | 26.6% | 14.9% |
| Other Income ⓘ | 4 | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
| Interest ⓘ | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Depreciation ⓘ | 1 | 1 | 2 | 3 | 4 | 2 | 1 | 1 | 1 | 2 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 13 | 8 | -1 | 5 | 8 | 10 | 10 | 14 | 21 | 12 |
| Tax ⓘ | 1 | 1 | 0 | 1 | 4 | 3 | 3 | 3 | 5 | 3 |
| Profit After Tax | 12 | 7 | -1 | 3 | 4 | 7 | 8 | 11 | 16 | 10 |
| PAT Margin (%) | 27.7% | 14.6% | -2.2% | 6.2% | 8.6% | 11.8% | 11.7% | 15.4% | 19.5% | 11.1% |
| Adjusted EPS (₹) | 6.2 | 3.5 | -0.4 | 1.6 | 2.0 | 3.0 | 3.5 | 4.7 | 7.0 | 4.1 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 7% | 6% | 9% | 6% | 12% |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 52 | 59 | 59 | 58 | 61 | 66 | 73 | 83 | 97 | 109 |
| Share Capital ⓘ | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 |
| Reserves ⓘ | 48 | 55 | 54 | 53 | 57 | 61 | 68 | 78 | 93 | 104 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0 | 0 | 0 | 2 | 4 | 4 | 2 | 1 | 0 | 0 |
| Long Term Debt | 0 | 0 | 0 | 0 | 4 | 3 | 2 | 1 | 0 | 0 |
| Short Term Debt | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 0 |
| Trade Payables | 0 | 1 | 0 | 6 | 1 | 1 | 11 | 17 | 19 | 24 |
| Others Liabilities ⓘ | 5 | 12 | 9 | 11 | 13 | 10 | 10 | 22 | 19 | 15 |
| Total Liabilities ⓘ | 57 | 72 | 68 | 76 | 79 | 81 | 97 | 122 | 135 | 149 |
Fixed Assets | ||||||||||
| Gross Block | 15 | 17 | 18 | 26 | 26 | 27 | 28 | 28 | 30 | 32 |
| Accumulated Depreciation | 11 | 13 | 16 | 19 | 23 | 25 | 25 | 25 | 26 | 28 |
| Net Fixed Assetsⓘ | 4 | 4 | 3 | 7 | 3 | 3 | 3 | 3 | 3 | 4 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 6 | 12 | 19 |
| Investmentsⓘ | 1 | 1 | 1 | 1 | 24 | 27 | 27 | 28 | 28 | 28 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 16 | 29 | 28 | 19 | 28 | 27 | 31 | 51 | 40 | 48 |
| Cash Equivalents | 24 | 23 | 17 | 10 | 3 | 2 | 6 | 11 | 21 | 10 |
| Others Assetsⓘ | 12 | 15 | 21 | 39 | 19 | 22 | 29 | 24 | 32 | 39 |
| Total Assets ⓘ | 57 | 72 | 68 | 76 | 79 | 81 | 97 | 122 | 135 | 149 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -1 | -9 | -8 | 12 | 10 | -1 | 6 | 5 | 21 | -3 |
| PBT ⓘ | 12 | 8 | 0 | 5 | 8 | 10 | 10 | 14 | 21 | 12 |
| Adjustment ⓘ | -3 | -3 | -2 | -2 | -2 | -4 | -3 | -5 | -5 | -3 |
| Changes in Working Capital ⓘ | -11 | -14 | -5 | 10 | 4 | -6 | -2 | -5 | 6 | -12 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | 1 | 1 | 3 | -4 | -19 | -2 | 0 | 0 | -12 | -9 |
| Capex | -2 | -1 | 0 | -8 | 0 | -1 | -1 | -1 | -7 | -10 |
| Net Investments | -1 | 0 | 0 | 0 | -18 | -4 | 0 | 0 | -6 | -2 |
| Others ⓘ | 4 | 3 | 3 | 4 | -1 | 3 | 1 | 1 | 1 | 3 |
| Cash Flow From Financing Activityⓘ | 1 | 6 | -2 | -2 | 2 | 1 | -1 | 0 | 0 | 2 |
| Net Proceeds from Shares ⓘ | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| Others ⓘ | 0 | 6 | -2 | -2 | 3 | 1 | -1 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 1 | -1 | -7 | 6 | -7 | -1 | 4 | 5 | 9 | -10 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 25.97 | 12.29 | -1.58 | 5.92 | 7.5 | 10.4 | 11.26 | 13.49 | 17.34 | 9.24 |
| ROCE (%) | 28.33 | 14.65 | -0.39 | 9.48 | 13.57 | 14.93 | 14.52 | 17.53 | 22.46 | 11.77 |
| Asset Turnover Ratio | 0.87 | 0.73 | 0.6 | 0.77 | 0.67 | 0.7 | 0.75 | 0.62 | 0.62 | 0.61 |
| PAT to CFO Conversion(x) | -0.08 | -1.29 | N/A | 4 | 2.5 | -0.14 | 0.75 | 0.45 | 1.31 | -0.3 | Working Capital Days |
| Receivable Days | 101 | 176 | 245 | 153 | 163 | 177 | 158 | 219 | 207 | 186 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intense Technologies Ltd was established in 1990, CK Shastri is the promoter of the company. It is a publicly owned enterprise software products company headquartered in Hyderabad, India. It offers enterprise agility through the intelligent Enterprise Customer Communication Management, intelligent Enterprise Information Management and intelligent Enterprise Content Management Suites.
Since their inception, they have laid a supreme emphasis on attracting and retaining the brightest of talent - be it solutions architecture, software development, technical support or marketing. Their people work in close knit teams and comprise of both specialists and multiplexers, motivated by a simple methodology –get the work done. Moreover, they do aim at going beyond tasks and roles when they build their teams, with the final focus always being on the customer and the delivery of innovation.
Their enterprise agility Suites are best-fit for a wide range of applications across a number of verticals and proven to solve mission-critical enterprise challenges. SOA-driven, they are highly scalable, typically require no additional investments in the form of IT infrastructure or manpower and backed by a compelling value proposition.
Their flagship enterprise agility offering, the iECCM Suite is a comprehensive, end-to-end, enterprise customer communications solution best fit for ETL (Extraction, Transformation and Loading), Enterprise Application Integration, Communication Design, Output Management and Self-care applications. Chosen for enterprise-wide customer communications by more than 75% of India’s Telecom Operators, the iECCM Suite enables enterprises to use their obligatory customer documents (such as bills, statements, receipts, invoices, etc.) for delivering customer-focused Agile Customer Experiences.
Their process and knowledge agility offering, the iECM Suite is a robust solution for generic Document Management and Process Automation and has emerging applications such as Information Rights Management, Customer Application Forms Management, Service Provisioning Workflow Automation and Non-voice Customer Response management. The iECM Suite’s ability to establish electronic offices and digital knowledge repositories means that it can usher in metric-driven automation into any enterprise process, across any vertical, be it Telecom, Banking, Insurance, Manufacturing or so on!
The company is having domain expertise in :
Solutions provided by the company:
Its flagship enterprise agility solution is the iECCM (intelligent Enterprise Customer Communication Management) Suite, an end-to-end process-unifying customer communications solution that helps enterprises turn their obligatory customer communications (and any other customer documents) into highly personalized, cross-sell and up-sell messaging enriched Agile Customer Experiences ,the iECCM Suite has a compelling value proposition and can (while significantly reducing costs) enhance customer service levels and speeds, compress time to market and transform enterprise customer communications into a strategic brand building competitive advantage.
Clientele:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
