Intrasoft Technologies Ltd - Stock Valuation and Financial Performance

BSE: 533181 | NSE: ISFT | BPO/ITeS | Small Cap

Intrasoft Tech Share Price

132.50 -3.75 -2.75%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Intrasoft Tech

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Intrasoft Technologies stock performance -

mw4me loader
P/E Ratio (SA):
111.46
Market Cap:
222.3 Cr.
52-wk low:
108
52-wk high:
191.4

Is Intrasoft Technologies Ltd an attractive stock to invest in?

1. Is Intrasoft Technologies Ltd a good quality company?

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

2. Is Intrasoft Technologies Ltd undervalued or overvalued?

The key valuation ratios of Intrasoft Technologies Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Intrasoft Technologies Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Intrasoft Technologies Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Intrasoft Tech:

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.
Intrasoft Technologies 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 7.9%42.6%4.1%1.1%1.3%1.3%2.7%3.1%1.4%4.2%-
Value Creation
Index
-0.42.0-0.7-0.9-0.9-0.9-0.8-0.8-0.9-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 31.128.4129.57.76.978.16.35.98
Sales YoY Gr.--8.4%-57.8%-20.4%-19.7%-9.9%1.9%14.8%-21.7%-6.7%-
Adj EPS 2.7-3.40.3-1-0.6-0.82.32.30.11.81.2
YoY Gr.--223.4%NA-416.1%NANANA-0.9%-96.4%2087.5%-
BVPS (₹) 52.977.580.67977.575.877.178.477.38585.3
Adj Net
Profit
4-50.5-1.5-0.9-1.13.33.30.12.92
Cash Flow from Ops. -21.1-4.814.60.20.5-4.2-0.6-2.2-2.3-2.1-
Debt/CF from Ops. -0.2-0.700000-0.2-4.6-7.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -16.9%-5.1%-5.7%-6.7%
Adj EPS -4.8%NA-8.3%2087.5%
BVPS5.4%1.8%3.3%9.9%
Share Price 10.6% 11.3% -10.5% 4.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
5.2-5.20.4-1.2-0.8-132.90.12.31.4
Op. Profit
Mgn %
14.717.8-7.5-32.3-34.9-34.8-26-7.9-37.2-34.8-17.7
Net Profit
Mgn %
13-17.53.9-15.2-12.1-15.947.5411.848.425.3
Debt to
Equity
0.100000000.10.10.1
Working Cap
Days
382457790332295275201991281,0411,583
Cash Conv.
Cycle
911392045029504501,461

Recent Performance Summary

Sales growth is good in last 4 quarters at 58.16%

Return on Equity has declined versus last 3 years average to 1.40%

Sales growth has been subdued in last 3 years -5.67%

Net Profit has been subdued in last 3 years -8.31%

Latest Financials - Intrasoft Technologies Ltd.

Standalone Consolidated
TTM EPS (₹) 1.2 7.5
TTM Sales (₹ Cr.) 7.9 493
BVPS (₹.) 85.3 134.1
Reserves (₹ Cr.) 123 202
P/BV 1.60 1.02
PE 111.46 18.21
From the Market
52 Week Low / High (₹) 108.00 / 191.40
All Time Low / High (₹) 22.05 / 855.00
Market Cap (₹ Cr.) 222
Equity (₹ Cr.) 16.3
Face Value (₹) 10
Industry PE 73.9

Management X-Ray of Intrasoft Tech:

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 Intrasoft Tech

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales31281210877866
Operating Expenses 272314131099998
Manufacturing Costs0000000000
Material Costs0000000000
Employee Cost 171398767665
Other Costs 101044322232
Operating Profit 45-2-3-3-2-2-1-2-2
Operating Profit Margin (%) 11.8%17.8%-14.0%-32.4%-35.5%-36.0%-28.1%-8.1%-37.6%-36.1%
Other Income 4486556558
Interest 1210000001
Depreciation 1121111110
Exceptional Items 03400000000
Profit Before Tax 64141113415
Tax 1100000012
Profit After Tax 54041113303
PAT Margin (%) 16.2%139.8%32.9%13.1%18.7%17.2%46.1%41.0%2.2%48.2%
Adjusted EPS (₹)3.427.02.70.91.00.82.22.30.11.8
Dividend Payout Ratio (%)59%7%75%236%206%124%45%45%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 78114119116114112114115114139
Share Capital 15151515151515151516
Reserves 6399104102100979910199122
Minority Interest0000000000
Debt230000001015
Long Term Debt20000000813
Short Term Debt0300000022
Trade Payables0000000000
Others Liabilities 810-7-10-7-10-10-14-12-10
Total Liabilities 88127112107107102103102112144

Fixed Assets

Gross Block22251920192019191917
Accumulated Depreciation5613455666
Net Fixed Assets18181817161513131311
CWIP 26000000000
Investments 12678283858283879499
Inventories0000000000
Trade Receivables101221000000
Cash Equivalents 2101013122
Others Assets2029956431332
Total Assets 88127112107107102103102112144

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -21-51501-4-1-2-2-2
PBT 64141113415
Adjustment -2-35-5-4-4-4-5-4-4-7
Changes in Working Capital -24-11633-11-110
Tax Paid -1-9-10000-100
Cash Flow From Investing Activity 258-742851-6-24
Capex -1-2-10000000
Net Investments 378-84173-2-6-4
Others -1232111131-20
Cash Flow From Financing Activity -3-4-7-4-4-4-2-1826
Net Proceeds from Shares 00000000022
Net Proceeds from Borrowing 1-400000086
Interest Paid -1-10000000-1
Dividend Paid -3-1-4-4-4-4-1-1-10
Others -13-30000020
Net Cash Flow 0-101-102-311
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)6.4841.43.391.061.241.052.882.890.122.26
ROCE (%)7.8942.64.061.091.311.262.713.141.384.16
Asset Turnover Ratio0.310.260.10.090.070.070.070.080.060.05
PAT to CFO Conversion(x)-4.2-0.133.7501-4-0.33-0.67N/A-0.67
Working Capital Days
Receivable Days91139204502950700
Inventory Days0000000000
Payable Days0000000000

Intrasoft Technologies Ltd Stock News

Intrasoft Technologies Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Intrasoft Tech on 21-Nov-2024 16:59 is ₹132.5.
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 21-Nov-2024 16:59 the market cap of Intrasoft Tech stood at ₹222.2.
The latest P/E ratio of Intrasoft Tech as of 21-Nov-2024 16:59 is 111.5.
The latest P/B ratio of Intrasoft Tech as of 21-Nov-2024 16:59 is 1.60.
The 52-week high of Intrasoft Tech is ₹191.4 and the 52-week low is ₹108.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Intrasoft Tech is ₹7.86 ( Cr.) .

About Intrasoft Technologies Ltd

Intrasoft Technologies was originally incorporated as Regency Extrusions & Plastics Private Limited on February 27, 1996 by Sharad Kfajaria and others with the objective of carrying on the business of manufacture, processing, distribution and marketing of polymers, synthetic resins and plastic products including household and industrial articles and office equipment. On October 21, 1997, the name of the company was changed to Intrasoft Technologies Private Limited and a fresh certificate of incorporation consequent to change of name was issued on October 29, 1997.

The Calcutta High Court on June 20, 2007 and the Bombay High Court on May 4, 2007, sanctioned a scheme of amalgamation of One Two Three India.com Limited with the company with effect from April 1, 2006. Pursuant to the scheme of amalgamation of One Two Three India.com Limited with the company, it became a public limited company and the name of the company was changed to Intrasoft Technologies Limited with effect from October 16, 2007.

Intrasoft Technologies is engaged in the business of providing electronic greeting cards, development of associated digital content and online marketing. The company owns and operates 123greetings.com, which is the most visited electronic greetings website with over 9,12,55,566 unique visitors during the twelve month period from November 2008 to October 2009. The company describes itself as one of the world’s leading online destination for human expressions and seek to provide personalized services to its users.

The company provides electronic greeting cards through its websites and has partnered with several service providers for its technological infrastructure required to facilitate the same. The company does not charge its users for sending, receiving or viewing its electronic greeting cards and generates its revenue from advertisers on its websites. Most of its advertisers and targeted audience are in the United States of America.

A range of over 20,000 electronic greeting cards, include rich and diverse multimedia content and are designed to cater to varying geographical and religious celebrations, occasions and other events. The company’s website is refreshed automatically every 15 minutes. Its website incorporates a simple and user-friendly interface which allows users to navigate through its electronic greeting cards by occasion, popularity or text, customize them with rich content and music, and send them to any recipient email address at no cost.

According to comScore Media Metrix as derived from comscore.com on February 2, 2010, the website was the largest (by number of unique visitors) electronic greeting cards website in India with a sum total of 1,50,33,248 unique visitors during the twelve month period from November 2008 to October 2009. The website received a sum total of 20,83,30,810 page views and 186 million minutes during this period, according to comScore Media Metrix derived from comscore.com certified on February 2, 2010.

Intrasoft Technologies has a team consisting of 16 creative professionals, which develops in-house content including artistic, photographic and musical content for our electronic greeting cards. The company uses a robust and flexible hardware and software technology platform to ensure that its website and their electronic greetings services are capable of supporting large and varying numbers of users, which may vary significantly due to the occurrence of events like St. Valentine’s Day and other significant religious and social events. The company's cloud computing based, hosted technology platform hosts its data and applications on remote infrastructure which is scalable and is availed by them as and when required. This enables the team to draw upon varying amounts of hardware and software resources to support the varying number of visitors to its website while preventing wasteful expenditure during times of low user traffic.

The company does not use pop-ups, popunders and interstitial web-pages for promotions or advertisements. Their website has received positive reviews from third party evaluation tools which scan the website repeatedly for malicious software including trojans, viruses and backdoors, which can damage systems or otherwise be used in identity theft.

The company is a member of NASSCOM and the Electronics and Computer Software Export Promotion Council.

Milestones:

1996 • Incorporation of the company as Regency Extrusions & Plastics Private Limited

1997 • Change in name of the company from Regency Extrusions & Plastics Private Limited to Intrasoft Technologies Private Limited

1999 • The company, together with its nominees, acquired 10,00,000 shares in One Two Three India.com Limited.

• Intrasoft Media Technologies, Inc, a subsidiary of the company was incorporated with its principal office in New York.

• Shifted the registered office to the premises at 5, Lake Temple Road, Calcutta 700 029, West Bengal, India

2000 • Change in name and status of the company to Intrasoft Technologies Limited.

2002 • Change in name and status of the company to Intrasoft Technologies Private Limited.

2006 • The website ranked second amongst the “Movers and Shakers” section of Alexa.com.

2007 • The Calcutta High Court and Bombay High Court sanctions the scheme of amalgamation of One Two Three India.com Limited with the company with effect from April 1, 2006.

• The company became a public limited company and the name of the company was changed to Intrasoft Technologies Limited.

• Investment by Intel in the company

• One Two Three Greetings (India) Private Limited, a subsidiary of the company was incorporated with its registered office in Mumbai.

• 123 Greetings (Singapore) Pte Limited, a subsidiary of the company was incorporated with its registered office in Singapore.

2008 • The company’s website becomes the fourth fastest gaining site overall in terms of unique users according to ComScore Media Metrix.

2009 • Shifted the registered office to the premises at Fifth Floor, No.145, Rash Behari Avenue, Kolkata 700 029, West Bengal, India

• Shifted the registered office to the premises at A-502, Prathamesh, Raghuvanshi Mills Limited Compound, Senapati Bapat Marg, Lower Parel, Mumbai 400 013, Maharashtra, India

Awards and achievements:

• February 2006 - The website of the company was ranked 71st largest website on Valentine’s Day, 2006 by Alexa.com

• December 2006 - The website of the company was ranked second amongst the Movers and Shakers category by Alexa.com ranked in accordance with increase in unique users

• January 2007 - The website of the company was ranked second amongst the top 10 gaining properties by comScore.

Subsidiaries:

• 123greetings.Com, Inc

The subsidiary of the company, 123Greetings.com, Inc. was incorporated on May 27, 1999. It owns the website and carries out marketing and sale of advertisement space on the company’s website to its advertisers in North America.

• One Two Three Greetings (India) Private Limited

The subsidiary of the company, One Two Three Greetings (India) Private Limited was incorporated on January 31, 2007. It carries out marketing and sale of advertisement space on the company’s website to Indian advertisers.

• 123 Greetings (Singapore) Pte Limited

The subsidiary of the company, 123 Greetings (Singapore) Pte Limited was incorporated on April 12, 2007. It carries out marketing and sale of advertisement space on the company’s website to its advertisers in Asia.

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.