Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Intense Technologies Ltd.

IT - Software

Rating :
N/A

BSE: 532326 | NSE: INTENTECH

NSE BSE
119.23
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  117.33
  •  122.00
  •  116.02
  •  114.33
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56682
  •  67.54
  •  178.32
  •  87.66

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 232.69
  • 14.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 212.89
  • 1.01%
  • 1.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.68%
  • 13.50%
  • 57.14%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 8.64%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.56
  • 10.77
  • 11.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.25
  • -0.86
  • -3.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.02
  • -2.08
  • -6.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.27
  • 8.73
  • 12.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 1.78
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 7.07
  • 8.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
33.26
27.14
22.55%
41.85
32.61
28.33%
39.36
23.60
66.78%
31.14
33.34
-6.60%
Expenses
29.79
21.40
39.21%
35.04
25.72
36.24%
31.73
19.34
64.06%
27.33
28.37
-3.67%
EBITDA
3.47
5.74
-39.55%
6.82
6.88
-0.87%
7.62
4.25
79.29%
3.81
4.97
-23.34%
EBIDTM
10.44%
21.14%
16.29%
21.11%
19.37%
18.03%
12.24%
14.90%
Other Income
1.41
0.56
151.79%
0.64
0.18
255.56%
1.20
0.35
242.86%
0.94
0.52
80.77%
Interest
0.07
0.08
-12.50%
0.04
0.09
-55.56%
0.08
0.14
-42.86%
0.08
0.03
166.67%
Depreciation
1.23
0.77
59.74%
1.18
0.39
202.56%
1.16
0.38
205.26%
0.79
0.48
64.58%
PBT
3.59
5.45
-34.13%
6.24
6.58
-5.17%
7.57
4.09
85.09%
3.88
4.98
-22.09%
Tax
0.50
1.15
-56.52%
1.23
1.44
-14.58%
2.07
0.91
127.47%
0.87
0.43
102.33%
PAT
3.09
4.30
-28.14%
5.01
5.15
-2.72%
5.50
3.18
72.96%
3.00
4.55
-34.07%
PATM
9.28%
15.86%
11.97%
15.78%
13.98%
13.47%
9.65%
13.65%
EPS
1.31
1.83
-28.42%
2.13
2.19
-2.74%
2.34
1.35
73.33%
1.28
1.94
-34.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
145.61
114.49
90.60
83.00
72.04
68.65
56.72
53.69
55.28
43.81
45.96
Net Sales Growth
24.78%
26.37%
9.16%
15.21%
4.94%
21.03%
5.64%
-2.88%
26.18%
-4.68%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.60
Gross Profit
145.61
114.49
90.60
83.00
72.04
68.65
56.72
53.69
55.28
43.81
47.56
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
103.48%
Total Expenditure
123.89
93.80
73.21
58.26
50.67
47.05
51.40
46.87
55.73
54.88
42.09
Power & Fuel Cost
-
0.47
0.49
0.34
0.35
0.48
0.49
0.59
0.56
0.49
0.41
% Of Sales
-
0.41%
0.54%
0.41%
0.49%
0.70%
0.86%
1.10%
1.01%
1.12%
0.89%
Employee Cost
-
56.44
45.66
41.21
35.78
34.34
28.44
30.81
35.54
29.25
25.58
% Of Sales
-
49.30%
50.40%
49.65%
49.67%
50.02%
50.14%
57.38%
64.29%
66.77%
55.66%
Manufacturing Exp.
-
9.40
4.74
2.53
0.96
0.34
7.24
2.24
0.21
3.11
1.89
% Of Sales
-
8.21%
5.23%
3.05%
1.33%
0.50%
12.76%
4.17%
0.38%
7.10%
4.11%
General & Admin Exp.
-
14.94
11.28
13.71
12.99
11.49
9.44
11.07
17.35
20.23
15.44
% Of Sales
-
13.05%
12.45%
16.52%
18.03%
16.74%
16.64%
20.62%
31.39%
46.18%
33.59%
Selling & Distn. Exp.
-
1.96
0.42
0.29
0.12
0.28
0.15
0.11
0.45
0.27
0.27
% Of Sales
-
1.71%
0.46%
0.35%
0.17%
0.41%
0.26%
0.20%
0.81%
0.62%
0.59%
Miscellaneous Exp.
-
1.19
0.48
0.18
0.47
0.12
5.64
2.06
1.62
1.53
0.27
% Of Sales
-
1.04%
0.53%
0.22%
0.65%
0.17%
9.94%
3.84%
2.93%
3.49%
0.22%
EBITDA
21.72
20.69
17.39
24.74
21.37
21.60
5.32
6.82
-0.45
-11.07
3.87
EBITDA Margin
14.92%
18.07%
19.19%
29.81%
29.66%
31.46%
9.38%
12.70%
-0.81%
-25.27%
8.42%
Other Income
4.19
2.02
1.24
0.96
1.80
1.62
7.41
1.36
1.05
3.49
2.65
Interest
0.27
0.39
0.24
0.43
0.60
0.64
0.82
0.93
0.91
0.79
0.26
Depreciation
4.36
2.32
1.55
1.00
0.60
1.18
1.88
4.18
3.06
1.56
1.22
PBT
21.28
20.00
16.85
24.26
21.96
21.40
10.02
3.07
-3.37
-9.93
5.04
Tax
4.67
4.36
3.10
5.19
3.89
4.03
1.27
3.55
1.45
-0.09
1.18
Tax Rate
21.95%
21.80%
18.40%
21.39%
17.71%
18.83%
12.67%
115.64%
-43.03%
0.91%
23.41%
PAT
16.60
15.64
13.75
19.07
18.07
17.37
8.75
-0.47
-4.82
-9.84
3.86
PAT before Minority Interest
16.60
15.64
13.75
19.07
18.07
17.37
8.75
-0.47
-4.82
-9.84
3.86
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
11.40%
13.66%
15.18%
22.98%
25.08%
25.30%
15.43%
-0.88%
-8.72%
-22.46%
8.40%
PAT Growth
-3.38%
13.75%
-27.90%
5.53%
4.03%
98.51%
-
-
-
-
 
EPS
7.06
6.66
5.85
8.11
7.69
7.39
3.72
-0.20
-2.05
-4.19
1.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
128.93
112.54
97.25
78.43
60.84
43.98
37.89
39.12
47.10
56.10
Share Capital
4.69
4.69
4.49
4.48
4.48
4.48
4.42
4.42
4.34
3.86
Total Reserves
122.03
105.77
89.75
71.86
54.28
37.42
31.00
32.27
41.86
51.34
Non-Current Liabilities
5.41
4.97
3.85
4.09
4.92
6.01
6.81
1.83
-0.02
0.24
Secured Loans
0.16
0.26
0.14
0.91
2.20
3.18
3.89
0.00
0.00
0.00
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
6.60
6.22
4.93
4.34
3.80
3.87
4.05
2.38
2.43
2.36
Current Liabilities
16.55
13.65
14.28
18.23
7.57
6.76
8.91
14.95
8.91
11.98
Trade Payables
1.86
4.25
1.38
1.65
1.73
0.48
1.53
5.83
0.35
0.90
Other Current Liabilities
14.69
9.39
12.91
16.58
5.84
5.20
4.27
5.47
4.05
6.41
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
1.08
0.00
2.39
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
3.12
1.26
4.51
4.67
Total Liabilities
150.89
131.16
115.38
100.75
73.33
56.75
53.61
55.90
55.99
68.32
Net Block
17.97
4.35
3.39
3.12
2.89
2.77
3.48
7.46
2.59
3.94
Gross Block
48.02
32.08
29.71
28.44
27.61
27.34
26.39
26.19
18.27
16.64
Accumulated Depreciation
30.05
27.73
26.32
25.32
24.72
24.56
22.91
18.73
15.68
12.70
Non Current Assets
71.33
48.21
38.03
26.28
18.72
17.87
11.45
23.63
11.00
13.29
Capital Work in Progress
5.27
19.42
11.92
5.96
0.00
0.00
1.52
0.90
0.00
0.00
Non Current Investment
0.03
0.03
0.03
0.02
0.01
0.02
0.01
0.01
0.00
0.00
Long Term Loans & Adv.
1.82
0.83
0.66
0.55
0.56
0.65
1.11
4.51
7.41
7.93
Other Non Current Assets
46.24
23.58
22.03
16.63
15.25
14.43
5.33
10.76
1.00
1.42
Current Assets
79.56
82.94
77.35
74.47
54.61
38.87
42.17
32.26
44.93
54.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.00
1.60
Sundry Debtors
44.90
53.66
44.01
53.04
34.32
29.00
25.51
15.93
26.60
27.43
Cash & Bank
18.38
14.41
23.96
14.82
7.09
2.95
5.20
10.99
17.19
24.55
Other Current Assets
16.27
2.68
1.55
1.24
13.20
6.92
11.42
5.34
1.15
1.31
Short Term Loans & Adv.
12.53
12.18
7.82
5.36
5.79
6.22
10.71
4.49
1.15
1.31
Net Current Assets
63.01
69.30
63.07
56.23
47.04
32.11
33.25
17.31
36.02
42.92
Total Assets
150.89
131.15
115.38
100.75
73.33
56.74
53.62
55.89
55.99
68.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
28.71
-3.83
23.54
10.96
5.80
1.46
-12.75
12.19
-14.38
-15.91
PBT
20.00
16.85
24.26
21.96
21.40
9.94
3.07
-3.37
-7.57
4.88
Adjustment
-2.48
-3.41
-5.14
-4.61
-3.12
-4.07
-2.08
-3.16
-2.11
-2.73
Changes in Working Capital
11.19
-17.27
4.55
-6.40
-12.45
-3.38
-13.74
18.71
-3.24
-18.04
Cash after chg. in Working capital
28.71
-3.83
23.68
10.95
5.84
2.49
-12.75
12.19
-12.92
-15.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
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
-0.14
0.00
-0.03
-1.03
0.00
0.00
-1.47
-0.02
Cash From Investing Activity
-22.97
-7.17
-11.98
0.50
-0.21
-1.57
4.30
-4.36
3.23
1.44
Net Fixed Assets
-1.79
-9.87
-7.24
-6.78
-0.25
0.58
-1.72
-7.92
-1.62
Net Investments
0.00
0.01
-0.01
-0.02
0.01
-3.67
-23.11
-0.01
-0.05
Others
-21.18
2.69
-4.73
7.30
0.03
1.52
29.13
3.57
4.90
Cash from Financing Activity
-1.77
1.45
-2.41
-3.73
-1.46
-2.13
2.66
-1.58
3.79
14.00
Net Cash Inflow / Outflow
3.97
-9.55
9.14
7.74
4.14
-2.25
-5.79
6.25
-7.37
-0.48
Opening Cash & Equivalents
14.41
23.96
14.82
7.09
2.95
5.20
10.99
4.74
24.55
25.03
Closing Cash & Equivalent
18.38
14.41
23.96
14.82
7.09
2.95
5.20
10.99
17.19
24.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
54.00
47.07
41.97
34.05
26.22
18.72
16.01
16.59
21.26
28.56
ROA
11.09%
11.15%
17.65%
20.76%
26.71%
15.85%
-0.86%
-8.61%
-15.83%
5.65%
ROE
13.18%
13.43%
22.36%
26.75%
34.51%
22.62%
-1.31%
-11.63%
-19.45%
7.01%
ROCE
16.84%
16.18%
27.62%
31.15%
38.90%
23.57%
9.48%
-5.55%
-17.75%
9.46%
Fixed Asset Turnover
2.86
2.93
2.85
2.57
2.50
2.11
2.04
2.49
2.51
2.76
Receivable days
157.13
196.75
213.40
221.34
168.33
175.39
140.86
140.39
225.03
217.82
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.25
0.00
0.00
12.74
Payable days
0.00
0.00
0.00
0.00
10.13
9.32
34.65
27.33
6.33
11.32
Cash Conversion Cycle
157.13
196.75
213.40
221.34
158.20
166.07
106.46
113.06
218.70
219.24
Total Debt/Equity
0.00
0.00
0.01
0.03
0.06
0.12
0.14
0.07
0.00
0.00
Interest Cover
52.54
72.64
57.04
37.80
34.53
13.24
4.31
-2.71
-11.63
20.19

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Intense Technologies secures patent for rule-based parallel data-processing method
    20th Feb 2025, 12:22 PM

    The company has been granted a patent for its innovative ‘Method for Rule-Based Control Processing of Multiple Input Data Ingestions in Parallel’

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.