BSE: 532341 | NSE: IZMO | IT - Software | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that IZMO Ltd is a below average quality company.
The key valuation ratios of IZMO Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of IZMO Ltd is likely to Rise 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'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 1.1% | 0.1% | 0.7% | 1.5% | 1.2% | 1% | 0.7% | 0.3% | 0.5% | 0.7% | - |
| Value Creation Index ⓘ | -0.9 | -1.0 | -1.0 | -0.9 | -0.9 | -0.9 | -1.0 | -1.0 | -1.0 | -1.0 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 18.4 | 18.5 | 21.6 | 22.6 | 25.8 | 24.9 | 27.3 | 29.8 | 34.6 | 42.6 | 46 |
| Sales YoY Gr. | - | 0.4% | 16.9% | 4.4% | 14.3% | -3.5% | 9.6% | 9.1% | 16.1% | 23.3% | - |
| Adj EPS ⓘ | 0.3 | 0.2 | 0 | -0.9 | -0.1 | -0.3 | 0.2 | 0.1 | 0.3 | 0.1 | 16.3 |
| YoY Gr. | - | -32.1% | -94.7% | -9300% | NA | NA | NA | -38.9% | 163.6% | -51.7% | - |
| BVPS (₹) ⓘ | 134.6 | 133.7 | 134.9 | 129.9 | 128.8 | 128.9 | 128.1 | 127.2 | 127.3 | 125.7 | 138 |
| Adj Net Profit ⓘ | 0.3 | 0.2 | 0 | -1.2 | -0.1 | -0.4 | 0.2 | 0.2 | 0.4 | 0.2 | 24 |
| Cash Flow from Ops. ⓘ | 6 | 5.6 | -4.6 | 0.1 | 4.4 | 7.7 | 3.3 | 1.8 | 1 | -2.4 | - |
| Debt/CF from Ops. ⓘ | 4.6 | 5 | -5.2 | 138.9 | 2.6 | 1.2 | 1.8 | 0.4 | 1.9 | -0.6 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 9.8% | 10.5% | 16% | 23.3% | ||||
| Adj EPS ⓘ | -7.4% | NA | -8% | -51.7% | ||||
| BVPSⓘ | -0.8% | -0.5% | -0.6% | -1.3% | ||||
| Share Price | 40.5% | 89.1% | 85% | 121.6% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 0.2 | 0.1 | 0 | -0.7 | -0.1 | -0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 12.4 |
| Op. Profit Mgn % ⓘ | 32.5 | 29.6 | 18.3 | -2.5 | 9.9 | 6.7 | 4.3 | 1.9 | 4.9 | 3.7 | 3.5 |
| Net Profit Mgn % ⓘ | 1.9 | 1.2 | 0 | -5.2 | -0.5 | -1.5 | 0.9 | 0.5 | 1.1 | 0.5 | 53 |
| Debt to Equity ⓘ | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Working Cap Days ⓘ | 357 | 416 | 455 | 496 | 482 | 510 | 343 | 190 | 153 | 185 | 157 |
| Cash Conv. Cycle ⓘ | -79 | -66 | 39 | 105 | 110 | 104 | 58 | 45 | 15 | 63 | 95 |
Return on Equity has increased versus last 3 years average to 12.40%
Sales growth is growing at healthy rate in last 3 years 15.99%
Sales growth is good in last 4 quarters at 23.03%
Net Profit has been subdued in last 3 years -8.04%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 16.3 | 34.9 |
| TTM Sales (₹ Cr.) | 45.7 | 207 |
| BVPS (₹.) ⓘ | 138 | 231.6 |
| Reserves (₹ Cr.) ⓘ | 190 | 330 |
| P/BV ⓘ | 4.02 | 2.40 |
| PE ⓘ | 34.05 | 15.92 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 240.10 / 650.70 |
| All Time Low / High (₹) | 6.46 / 650.70 |
| Market Cap (₹ Cr.) | 826 |
| Equity (₹ Cr.) | 14.9 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 36.1 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 18 | 19 | 22 | 23 | 26 | 25 | 27 | 30 | 35 | 43 |
| Operating Expenses ⓘ | 13 | 15 | 18 | 23 | 23 | 23 | 26 | 29 | 33 | 41 |
| Manufacturing Costs | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 7 | 8 | 11 | 16 | 16 | 17 | 17 | 22 | 26 | 29 |
| Other Costs ⓘ | 5 | 7 | 6 | 6 | 6 | 5 | 8 | 7 | 6 | 10 |
| Operating Profit ⓘ | 6 | 3 | 4 | -1 | 3 | 2 | 1 | 0 | 1 | 2 |
| Operating Profit Margin (%) | 31.8% | 18.0% | 16.9% | -2.9% | 9.9% | 6.7% | 3.5% | 1.6% | 3.9% | 3.7% |
| Other Income ⓘ | 2 | 3 | 3 | 5 | 2 | 2 | 1 | 1 | 1 | 1 |
| Interest ⓘ | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Depreciation ⓘ | 6 | 6 | 6 | 1 | 3 | 2 | 1 | 1 | 1 | 1 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 0 | -2 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 |
| Tax ⓘ | 0 | -1 | -1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 |
| Profit After Tax | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PAT Margin (%) | 1.4% | -5.7% | 3.5% | 2.2% | 0.6% | 0.2% | 0.3% | 0.3% | 0.5% | 0.4% |
| Adjusted EPS (₹) | 0.2 | -0.9 | 0.6 | 0.4 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 163 | 162 | 164 | 167 | 168 | 168 | 169 | 170 | 171 | 177 |
| Share Capital ⓘ | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 14 |
| Reserves ⓘ | 151 | 150 | 152 | 154 | 155 | 155 | 156 | 157 | 157 | 163 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 28 | 28 | 24 | 11 | 8 | 4 | 0 | 0 | 1 | 1 |
| Long Term Debt | 0 | 0 | 17 | 11 | 8 | 4 | 0 | 0 | 1 | 1 |
| Short Term Debt | 28 | 28 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 14 | 14 | 13 | 14 | 14 | 15 | 1 | 2 | 1 | 1 |
| Others Liabilities ⓘ | 8 | 10 | 7 | 9 | 11 | 15 | 14 | 10 | 12 | 19 |
| Total Liabilities ⓘ | 212 | 214 | 207 | 200 | 202 | 202 | 184 | 182 | 184 | 199 |
Fixed Assets | ||||||||||
| Gross Block | 41 | 42 | 37 | 42 | 42 | 43 | 45 | 47 | 47 | 48 |
| Accumulated Depreciation | 27 | 32 | 35 | 36 | 39 | 40 | 41 | 42 | 43 | 45 |
| Net Fixed Assetsⓘ | 14 | 10 | 2 | 5 | 3 | 2 | 4 | 4 | 4 | 4 |
| CWIP ⓘ | 1 | 2 | 4 | 0 | 1 | 2 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 179 | 175 | 172 | 162 | 162 | 162 | 160 | 160 | 160 | 160 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 12 | 16 | 20 | 24 | 25 | 22 | 7 | 3 | 3 | 15 |
| Cash Equivalents | 1 | 2 | 1 | 0 | 0 | 2 | 1 | 2 | 3 | 6 |
| Others Assetsⓘ | 5 | 9 | 9 | 9 | 10 | 12 | 12 | 12 | 14 | 15 |
| Total Assets ⓘ | 212 | 214 | 207 | 200 | 202 | 202 | 184 | 182 | 184 | 199 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 6 | 6 | -5 | 0 | 4 | 8 | 3 | 2 | 1 | -2 |
| PBT ⓘ | 0 | -2 | 0 | 2 | 1 | 1 | 0 | 0 | 1 | 1 |
| Adjustment ⓘ | 7 | 7 | 5 | 0 | 4 | 2 | 1 | 1 | 1 | 2 |
| Changes in Working Capital ⓘ | -1 | 0 | -10 | -1 | -1 | 5 | 2 | 0 | -1 | -5 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Cash Flow From Investing Activity ⓘ | -3 | -3 | 8 | 10 | -1 | -1 | 0 | -1 | 0 | 0 |
| Capex | -1 | -1 | 0 | -4 | -1 | -1 | -3 | -1 | -1 | -1 |
| Net Investments | -1 | 1 | 9 | 10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | -3 | -1 | 5 | 0 | 0 | 3 | 1 | 1 | 1 |
| Cash Flow From Financing Activityⓘ | -2 | -2 | -5 | -11 | -4 | -5 | -5 | 0 | 1 | 5 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 6 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | -4 | -13 | -3 | -4 | -4 | 0 | 1 | 0 |
| Interest Paid ⓘ | -2 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 1 | 1 | -2 | 0 | 0 | 2 | -1 | 1 | 2 | 3 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 0.16 | -0.65 | 0.46 | 0.3 | 0.1 | 0.03 | 0.05 | 0.06 | 0.1 | 0.11 |
| ROCE (%) | 1.05 | 0.11 | 0.66 | 1.5 | 1.23 | 1.03 | 0.65 | 0.32 | 0.53 | 0.71 |
| Asset Turnover Ratio | 0.09 | 0.09 | 0.1 | 0.11 | 0.13 | 0.12 | 0.14 | 0.16 | 0.19 | 0.22 |
| PAT to CFO Conversion(x) | N/A | N/A | -5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Working Capital Days |
| Receivable Days | 262 | 276 | 302 | 351 | 347 | 349 | 196 | 61 | 29 | 74 |
| Inventory Days | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,664 |
Logix Microsystems is presently India's fastest growing software products company, with an impressive lineup of highly innovative products in the US market. More than 50% of the Ward's E-dealer 100 - the hundred highest performing Automotive Retailers in the US -- are Logix Clients.
Logix's list of products include izmoWeb, a high-performance Internet Dealership for Automotive Retailers, izmoMobi, a mobile website platform, izmoRainmaker, the only comprehensive Internet Marketing Solution available for Auto Retailers, iConsult, the Sales Performance Coaching program which trains Auto Retailers to excel in an Internet Marketing environment, iCRM, an Enterprise Automotive CRM solution, AddOnAuto, an Interactive Accessories Configuration Tool, izmoLive, an Interactive Walkthrough Solution for Auto Retailers and realtors, izmoMail, a rich-media mailing solution for Auto Retailers, izmoMedia, the Media Portal Solution for traditional media, including newspapers, T.V., and Radio, and izmoAutos, the ready-to-print Weekly Automotive Magazine.
Logix owns the world's largest and most compelling collection of Automotive Images and Animation, namely izmoStudio. The izmoStudio visual tools and a comprehensive library of automotive content forms the platform on which izmoToolkit, the Logix Internet Sales Kit is built on.
Presently, Logix is a Deloitte Technology Fast 500 Asia Pacific company for two years in a row. The Deloitte Technology Fast 500 Asia Pacific program ranks the top 500 technology companies in the Asia Pacific according to their revenue performance over the last three years. The ranking is compiled by Deloitte Touche Tohmatsu, one of the largest professional services firms in the world.
The Logix Client-list includes Automotive OEMs like General Motors, Ford Motor Company, and Mitsubishi Motors, Portals like Yahoo! Autos and AOL, and Fortune 500 Automotive retailers like AutoNation Inc. and Hendrick Automotive.
The company is listed on the BSE and NSE, and has 53% investment from FIIs and Mutual Funds.
The Reserve Bank of India on February 7, 2007 notified that Foreign Institutional Investors (FIIs) can now purchase under Portfolio Investment Scheme (PIS) equity shares and convertible debentures of Logix Microsystems Ltd., through primary markets and stock exchanges in India up to 74% of its paid up capital, as the company has passed resolutions to this effect at its Board of Directors and Extra-Ordinary General Meetings.
All Logix Products are marketed in the US by izmocars, a Logix company.
Logix is also present in the Enterprise Software space, with connectivity and security products from Hummingbird, Secure Computing, Bakbone, Safend, etc. Carazoo, the Award-winning Indian Auto Portal based on an Interactive experience, is a Logix Division.
Products and Services offered by the company
Enterprise Products:
Business Solutions:
Automotive Solutions:
Subsidiaries of the company:
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.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
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
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
