Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

IT - Software

Rating :
N/A

BSE: 532341 | NSE: IZMO

590.55
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  638.00
  •  644.00
  •  590.55
  •  621.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  113277
  •  690.44
  •  649.45
  •  238.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 878.64
  • 16.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 854.63
  • N/A
  • 2.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.82%
  • 3.36%
  • 51.60%
  • FII
  • DII
  • Others
  • 4.29%
  • 0.00%
  • 8.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.75
  • 13.03
  • 12.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.04
  • 14.83
  • 10.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.09
  • 18.50
  • 17.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 6.27
  • 11.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.71
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 4.90
  • 6.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
58.55
44.76
30.81%
47.58
41.49
14.68%
50.29
43.66
15.19%
50.21
39.74
26.35%
Expenses
49.06
35.71
37.38%
38.28
33.21
15.27%
38.24
31.51
21.36%
39.69
30.28
31.08%
EBITDA
9.49
9.05
4.86%
9.30
8.28
12.32%
12.05
12.15
-0.82%
10.52
9.47
11.09%
EBIDTM
16.20%
20.22%
19.54%
19.95%
23.96%
27.84%
20.95%
23.82%
Other Income
31.41
0.76
4,032.89%
0.78
1.01
-22.77%
0.86
0.35
145.71%
0.72
0.39
84.62%
Interest
0.15
0.26
-42.31%
0.18
0.26
-30.77%
0.23
0.17
35.29%
0.23
0.06
283.33%
Depreciation
3.96
4.08
-2.94%
3.88
4.02
-3.48%
3.20
3.53
-9.35%
4.13
3.27
26.30%
PBT
34.39
5.46
529.85%
6.03
5.01
20.36%
9.47
8.81
7.49%
6.88
6.53
5.36%
Tax
4.49
0.34
1,220.59%
0.00
0.00
0
0.44
0.52
-15.38%
0.00
0.00
0
PAT
29.91
5.12
484.18%
6.03
5.01
20.36%
9.04
8.29
9.05%
6.88
6.53
5.36%
PATM
51.07%
11.44%
12.67%
12.08%
17.97%
18.99%
13.71%
16.44%
EPS
21.14
3.81
454.86%
4.26
3.73
14.21%
6.40
6.19
3.39%
5.12
4.88
4.92%

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
206.63
186.75
153.83
132.43
116.14
101.21
92.17
62.99
54.28
42.89
33.48
Net Sales Growth
21.80%
21.40%
16.16%
14.03%
14.75%
9.81%
46.32%
16.05%
26.56%
28.11%
 
Cost Of Goods Sold
4.40
0.05
0.00
0.00
0.00
0.00
-0.05
0.01
0.01
-0.01
0.03
Gross Profit
202.23
186.70
153.83
132.43
116.14
101.21
92.21
62.98
54.27
42.89
33.45
GP Margin
97.87%
99.97%
100%
100%
100%
100%
100.04%
99.98%
99.98%
100%
99.91%
Total Expenditure
165.27
146.12
123.76
108.04
88.57
80.86
72.03
45.52
41.43
36.08
30.05
Power & Fuel Cost
-
0.47
0.38
0.24
0.27
0.50
0.40
0.37
0.41
0.46
0.36
% Of Sales
-
0.25%
0.25%
0.18%
0.23%
0.49%
0.43%
0.59%
0.76%
1.07%
1.08%
Employee Cost
-
82.96
68.76
55.14
45.67
43.32
37.41
28.86
21.45
18.93
17.43
% Of Sales
-
44.42%
44.70%
41.64%
39.32%
42.80%
40.59%
45.82%
39.52%
44.14%
52.06%
Manufacturing Exp.
-
4.37
0.96
1.07
2.30
0.59
1.10
1.57
0.70
0.15
0.14
% Of Sales
-
2.34%
0.62%
0.81%
1.98%
0.58%
1.19%
2.49%
1.29%
0.35%
0.42%
General & Admin Exp.
-
53.93
50.06
48.16
35.14
33.71
31.93
13.72
16.34
5.87
7.16
% Of Sales
-
28.88%
32.54%
36.37%
30.26%
33.31%
34.64%
21.78%
30.10%
13.69%
21.39%
Selling & Distn. Exp.
-
3.59
3.23
2.49
2.55
2.44
1.04
0.69
1.15
1.49
2.18
% Of Sales
-
1.92%
2.10%
1.88%
2.20%
2.41%
1.13%
1.10%
2.12%
3.47%
6.51%
Miscellaneous Exp.
-
0.75
0.36
0.93
2.64
0.31
0.20
0.28
1.36
1.60
2.18
% Of Sales
-
0.40%
0.23%
0.70%
2.27%
0.31%
0.22%
0.44%
2.51%
3.73%
4.63%
EBITDA
41.36
40.63
30.07
24.39
27.57
20.35
20.14
17.47
12.85
6.81
3.43
EBITDA Margin
20.02%
21.76%
19.55%
18.42%
23.74%
20.11%
21.85%
27.73%
23.67%
15.88%
10.24%
Other Income
33.77
3.34
3.53
5.50
22.80
8.47
3.95
5.07
4.25
8.32
8.10
Interest
0.79
1.70
1.27
1.23
1.47
1.27
1.52
1.34
1.26
1.90
2.39
Depreciation
15.17
15.44
11.63
12.48
22.06
15.62
15.17
12.26
11.93
12.19
13.20
PBT
56.77
26.83
20.71
16.18
26.84
11.93
7.40
8.95
3.91
1.02
-4.06
Tax
4.93
0.78
0.69
0.14
0.18
0.78
0.64
0.99
-0.74
-0.61
-0.23
Tax Rate
8.68%
2.91%
3.33%
0.87%
0.67%
6.54%
8.65%
14.06%
-18.93%
-59.80%
5.67%
PAT
51.86
26.05
20.02
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
PAT before Minority Interest
51.86
26.05
20.02
16.04
26.66
11.15
6.76
6.05
4.65
1.63
-3.84
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
25.10%
13.95%
13.01%
12.11%
22.96%
11.02%
7.33%
9.60%
8.57%
3.80%
-11.47%
PAT Growth
107.86%
30.12%
24.81%
-39.83%
139.10%
64.94%
11.74%
30.11%
185.28%
-
 
EPS
36.78
18.48
14.20
11.38
18.91
7.91
4.79
4.29
3.30
1.16
-2.72

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
306.45
272.91
252.31
235.54
208.91
197.35
189.30
180.47
173.79
172.16
Share Capital
14.11
13.39
13.36
13.19
13.07
13.07
12.82
12.16
12.10
12.10
Total Reserves
290.67
258.65
238.28
221.58
194.51
183.31
175.24
167.84
161.69
160.06
Non-Current Liabilities
7.14
8.33
8.19
13.26
6.02
9.93
12.00
17.93
1.02
1.53
Secured Loans
4.02
5.03
5.99
11.24
4.49
8.31
11.12
16.99
0.00
0.00
Unsecured Loans
0.39
0.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.20
2.77
2.77
2.43
2.04
1.65
1.39
1.11
0.86
0.71
Current Liabilities
49.61
41.47
37.62
38.63
71.06
59.12
24.65
18.11
42.17
42.62
Trade Payables
4.45
2.12
3.25
3.84
41.07
35.18
8.05
8.42
3.97
2.78
Other Current Liabilities
43.75
38.37
33.64
34.43
29.52
23.33
16.04
2.69
10.24
12.18
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.75
27.84
27.55
Short Term Provisions
1.41
0.98
0.72
0.35
0.46
0.60
0.55
0.25
0.11
0.11
Total Liabilities
363.20
322.71
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.31
Net Block
259.56
245.53
227.10
214.75
210.40
191.24
176.77
161.19
162.63
167.38
Gross Block
447.75
424.58
401.12
383.90
366.73
338.61
309.12
281.68
275.15
267.71
Accumulated Depreciation
188.20
179.05
174.02
169.15
156.32
147.37
132.35
120.49
112.52
100.33
Non Current Assets
266.01
251.74
233.57
223.55
221.38
202.37
185.66
173.99
177.88
180.88
Capital Work in Progress
0.00
0.00
0.00
2.48
4.48
3.05
1.99
5.26
2.29
0.90
Non Current Investment
0.00
0.00
0.00
1.84
1.95
2.05
2.20
3.09
0.20
1.20
Long Term Loans & Adv.
4.94
4.59
4.74
4.48
4.56
6.03
4.70
4.44
12.75
11.40
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
97.20
70.97
64.55
63.88
64.61
64.03
40.29
42.52
39.10
35.42
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.38
14.51
17.21
Inventories
0.00
0.05
0.05
0.05
0.05
0.05
0.01
0.01
0.02
0.01
Sundry Debtors
56.31
29.13
36.73
27.71
45.72
40.28
17.48
12.72
6.31
3.01
Cash & Bank
16.92
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
Other Current Assets
23.96
6.30
2.92
2.24
15.22
20.89
18.10
17.57
12.92
10.74
Short Term Loans & Adv.
19.20
23.86
13.53
10.99
12.72
16.05
12.93
17.57
12.92
10.74
Net Current Assets
47.58
29.50
26.93
25.25
-6.45
4.91
15.64
24.40
-3.07
-7.20
Total Assets
363.21
322.71
298.12
287.43
285.99
266.40
225.95
216.51
216.98
216.30

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
30.54
29.91
15.61
36.81
40.70
31.77
25.45
9.07
11.33
0.75
PBT
26.93
20.75
16.15
26.81
12.00
7.56
7.27
4.00
1.02
-4.06
Adjustment
17.19
11.77
12.93
22.05
15.94
16.59
11.02
11.14
13.54
14.43
Changes in Working Capital
-12.72
-2.10
-13.16
-11.97
13.01
7.64
7.51
-5.85
-3.24
-9.61
Cash after chg. in Working capital
31.40
30.42
15.92
36.89
40.95
31.78
25.80
9.28
11.33
0.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.86
-0.51
-0.30
-0.08
-0.24
-0.02
-0.35
-0.22
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-28.69
-29.25
-21.63
-23.54
-35.04
-29.71
-12.95
-6.95
-8.57
-16.27
Net Fixed Assets
-1.05
-0.86
-1.24
-0.53
-1.47
-1.56
-0.48
3.07
-2.25
-2.08
Net Investments
-0.01
0.00
0.00
1.95
0.11
0.11
9.48
3.07
3.70
-18.21
Others
-27.63
-28.39
-20.39
-24.96
-33.68
-28.26
-21.95
-13.09
-10.02
4.02
Cash from Financing Activity
3.44
-0.35
-5.55
6.00
-4.85
-3.94
-10.63
-4.62
-1.86
-2.79
Net Cash Inflow / Outflow
5.28
0.32
-11.56
19.26
0.81
-1.89
1.87
-2.51
0.89
-18.31
Opening Cash & Equivalents
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44
22.75
Closing Cash & Equivalent
16.92
11.64
11.32
22.88
3.62
2.81
4.70
2.83
5.33
4.44

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.)
215.95
203.15
188.37
177.97
158.85
150.28
146.67
148.00
143.64
142.29
ROA
7.60%
6.45%
5.48%
9.30%
4.04%
2.75%
2.74%
2.15%
0.75%
-1.81%
ROE
9.03%
7.64%
6.59%
12.05%
5.52%
3.52%
3.29%
2.63%
0.94%
-2.20%
ROCE
9.53%
8.06%
6.76%
11.99%
6.18%
4.34%
4.12%
2.55%
1.46%
-0.86%
Fixed Asset Turnover
0.43
0.37
0.34
0.31
0.29
0.28
0.21
0.19
0.16
0.13
Receivable days
83.50
78.13
88.80
115.40
155.07
114.37
87.50
63.99
39.68
33.98
Inventory Days
0.00
0.12
0.14
0.16
0.18
0.11
0.05
0.10
0.14
0.29
Payable days
0.00
0.00
0.00
0.00
218.00
140.52
67.17
61.89
36.24
31.41
Cash Conversion Cycle
83.50
78.25
88.94
115.55
-62.74
-26.04
20.38
2.20
3.58
2.86
Total Debt/Equity
0.03
0.04
0.04
0.08
0.05
0.06
0.07
0.13
0.16
0.16
Interest Cover
16.77
17.27
14.11
19.21
10.37
5.87
6.25
4.09
1.54
-0.70

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.