Stock INTELLECT INTELLECT DESIGN ARENA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Intellect Design Arena Limited

Equities

INTELLECT

INE306R01017

Financial Technology (Fintech)

Market Closed - NSE India S.E.
Other stock markets
 07:43:48 2024-05-10 EDT 		5-day change 1st Jan Change
875 INR -14.62% Intraday chart for Intellect Design Arena Limited -16.66% +4.58%
05-09 Transcript : Intellect Design Arena Limited, Q4 2024 Earnings Call, May 09, 2024
05-09 Intellect Design Arena Limited Announces Board Changes CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,796 7,198 98,401 127,254 55,728 119,761 - -
Enterprise Value (EV) 1 26,796 8,777 91,167 122,037 51,644 150,069 108,626 105,724
P/E ratio 20.4 x 45.7 x 37.9 x 37.6 x 21.4 x 48 x 28.3 x 21.5 x
Yield - - - - 0.61% 0.35% 0.41% 0.35%
Capitalization / Revenue 1.77 x 0.53 x 6.57 x 6.78 x 2.5 x 5.99 x 4.52 x 3.89 x
EV / Revenue 1.77 x 0.65 x 6.09 x 6.5 x 2.31 x 5.99 x 4.1 x 3.44 x
EV / EBITDA 18 x 12.4 x 25.7 x 25.9 x 11.9 x 27.7 x 17.3 x 13.1 x
EV / FCF -14.8 x -9.6 x 26.1 x 36.5 x 607 x 52.1 x 35.9 x 30.3 x
FCF Yield -6.74% -10.4% 3.83% 2.74% 0.16% 1.92% 2.78% 3.3%
Price to Book 2.57 x - 7.06 x - 2.71 x - - -
Nbr of stocks (in thousands) 131,775 132,319 132,974 134,554 135,723 136,878 - -
Reference price 2 203.4 54.40 740.0 945.8 410.6 875.0 875.0 875.0
Announcement Date 19-05-02 20-06-15 21-05-10 22-05-05 23-05-11 24-05-09 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15,123 13,469 14,975 18,782 22,313 25,064 26,513 30,759
EBITDA 1 1,485 708.4 3,548 4,721 4,352 5,421 6,287 8,090
EBIT 1 1,069 18.79 2,781 3,745 3,136 4,048 4,666 6,246
Operating Margin 7.07% 0.14% 18.57% 19.94% 14.06% 16.15% 17.6% 20.31%
Earnings before Tax (EBT) 1 1,372 227.4 2,901 4,132 3,633 4,612 5,691 7,494
Net income 1 1,313 159.9 2,628 3,491 2,672 3,212 4,382 5,738
Net margin 8.69% 1.19% 17.55% 18.59% 11.98% 12.81% 16.53% 18.66%
EPS 2 9.950 1.190 19.55 25.14 19.23 22.85 30.90 40.70
Free Cash Flow 1 -1,805 -914.3 3,495 3,343 85.09 2,138 3,022 3,491
FCF margin -11.93% -6.79% 23.34% 17.8% 0.38% 8.49% 11.4% 11.35%
FCF Conversion (EBITDA) - - 98.5% 70.82% 1.96% 38.72% 48.07% 43.15%
FCF Conversion (Net income) - - 133.01% 95.77% 3.18% 62.68% 68.96% 60.84%
Dividend per Share 2 - - - - 2.500 3.050 3.600 3.050
Announcement Date 19-05-02 20-06-15 21-05-10 22-05-05 23-05-11 24-05-09 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 3,822 3,976 4,083 4,521 5,083 5,094 5,413 5,275 5,469 6,155 6,394 6,594 6,450 6,282
EBITDA 1 962.5 999.4 1,002 1,182 1,330 - 1,170 839.7 966.8 1,366 1,476 1,613 1,409 1,422
EBIT 1 773.3 803.9 775.4 945 1,083 941.2 889.2 545.2 656.3 1,037 1,137 1,143 1,077 1,021
Operating Margin 20.23% 20.22% 18.99% 20.9% 21.31% 18.48% 16.43% 10.33% 12% 16.84% 17.78% 17.33% 16.7% 16.26%
Earnings before Tax (EBT) 1 864.6 - 927.1 906.2 1,151 1,195 930.8 621.7 844 1,237 1,265 1,322 1,146 1,232
Net income 1 803.7 - 737.2 792.4 1,009 952.6 687.7 457.7 620.3 906.6 934.7 938 849.8 872.5
Net margin 21.03% - 18.05% 17.53% 19.84% 18.7% 12.7% 8.68% 11.34% 14.73% 14.62% 14.23% 13.17% 13.89%
EPS 2 - - 5.270 5.680 4.540 6.830 4.940 3.290 4.460 6.440 6.700 6.400 6.100 6.300
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 21-02-02 21-05-10 21-07-28 21-10-28 22-01-27 22-05-05 22-07-28 22-10-28 23-02-03 23-05-11 23-07-27 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 1,579 - - - - - -
Net Cash position 1 - - 7,234 5,217 4,083 8,380 11,135 14,037
Leverage (Debt/EBITDA) - 2.229 x - - - - - -
Free Cash Flow 1 -1,805 -914 3,495 3,343 85.1 2,138 3,022 3,491
ROE (net income / shareholders' equity) 14.4% 1.55% 21.6% 22.8% 13.8% 14.6% 16.1% 18%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 79.00 - 105.0 - 152.0 - - -
Cash Flow per Share - - - - - - - -
Capex 1 1,301 1,350 1,138 1,292 1,659 1,779 1,914 2,264
Capex / Sales 8.61% 10.02% 7.6% 6.88% 7.43% 7.07% 7.22% 7.36%
Announcement Date 19-05-02 20-06-15 21-05-10 22-05-05 23-05-11 24-05-09 - -
1INR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Intellect Design Arena Limited

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
4
Last Close Price
875 INR
Average target price
970 INR
Spread / Average Target
+10.86%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Financial Technology (Fintech) (NEC)

1st Jan change Capi.
INTELLECT DESIGN ARENA LIMITED Stock Intellect Design Arena Limited
+4.58% 1.43B
INTUIT INC. Stock Intuit Inc.
+1.16% 177B
ADYEN N.V. Stock Adyen N.V.
+6.86% 41.66B
FIDELITY NATIONAL INFORMATION SERVICES, INC. Stock Fidelity National Information Services, Inc.
+24.26% 41.52B
ROBINHOOD MARKETS, INC. Stock Robinhood Markets, Inc.
+27.39% 14.26B
AFFIRM HOLDINGS, INC. Stock Affirm Holdings, Inc.
-35.71% 9.77B
FUTU HOLDINGS LIMITED Stock Futu Holdings Limited
+26.12% 9.5B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD. Stock Hithink RoyalFlush Information Network Co., Ltd.
-22.02% 9.1B
PB FINTECH LIMITED Stock PB Fintech Limited
+55.21% 6.44B
STONECO LTD. Stock StoneCo Ltd.
-7.93% 5.13B
Financial Technology (Fintech) (NEC)
  1. Stock Market
  2. Equities
  3. INTELLECT Stock
  4. Financials Intellect Design Arena Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW