MarketFriction

Intellect Design Arena Ltd

NSE INTELLECT · BSE 538835 · Computers - Software & Consulting
₹610.95 -0.44%
NSE close2026-10-01
52 week range595.20 - 1,244.60
Market cap₹8,614 Cr.
P/E23.3
Nifty 500Smallcap 250 Price band 20% Delivery 48.2%

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Consolidated, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales619634614606558610726702758731847845
Expenses501504477487477491524560605631664679
Operating Profit11813113611981119202142153100183166
OPM %19%21%22%20%15%19%28%20%20%14%22%20%
Other Income13209172916233332-94028
Interest111111111121
Depreciation343435373940414849535958
Profit before tax9711611098709418212513637162135
Tax %27%27%33%24%25%24%25%25%25%26%26%25%
Net Profit7185737552711369410227120102
EPS in Rs5.166.175.335.433.825.069.756.807.352.048.617.28
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales8119141,0871,4501,3471,4971,8782,2312,5062,5003,0383,182
Expenses8479371,0121,3171,2711,1381,4031,7931,9641,9692,4542,579
Operating Profit-36-237513275360475439542531584603
OPM %-4.5%-2.6%7%9%6%24%25%20%22%21%19%19%
Other Income274132663820435362779591
Interest213171622137668106
Depreciation21242742697798122137156209218
Profit before tax-33-206414023290413363461444460470
Tax %-28%15%11%6%22%9%15%26%30%25%25%
Net Profit-23-225713118265350269323334343351
EPS in Rs-1.90-1.793.729.971.2119.7625.9419.6923.4723.9724.7325.28
Dividend Payout %0%0%0%0%0%0%10%13%15%29%28%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth14%15%11%23%
Compounded Profit Growth31%7%11%5%
Stock Price CAGR14%-3%-5%-37%
Return on Equity13%14%13%12%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital505051636666666768686970
Reserves5695615477399549791,3261,7411,9902,3702,7163,100
Borrowings8232321591333008220274472159
Other Liabilities3043783534004785255677648028959851,211
Total Liabilities9311,0121,1841,3611,6311,8692,0422,5932,8873,3783,8434,539
Fixed Assets213258278274334368397435494558727894
CWIP5466138196228312349344370374307298
Investments1797766696877146416365449538635
Other Assets4856117038221,0011,1131,1501,3981,6571,9972,2702,713
Total Assets9311,0121,1841,3611,6311,8692,0422,5932,8873,3783,8434,539
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity-18-101-6549-5044463453174410431510
Cash from Investing Activity13231-103-1541-99-193-399-177-255-244-269
Cash from Financing Activity-8161461436380-225-52-50-49-63-113
Net Cash Flow106-54-22381424451-52106124129
Free Cash Flow-42-184-158-61-130-813503349237260291
CFO/OP-4%222%214%104%-13%48%143%99%56%94%100%105%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days1006882815177465068816582
Inventory Days
Days Payable
Cash Conversion Cycle1006882815177465068816582
Working Capital Days329-17264827454778867253
ROCE %-6%-4%7%15%2%21%25%19%20%17%16%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters30.42%30.38%30.35%30.26%30.05%29.95%29.91%29.87%29.84%29.81%29.73%29.63%
FIIs24.39%25.09%27.85%27.53%27.19%26.21%24.86%27.83%27.53%26.60%25.57%23.51%
DIIs3.90%3.84%3.79%5.23%6.35%7.09%8.23%7.15%7.19%7.11%7.10%7.34%
Public41.29%40.68%38.01%36.99%36.41%36.74%36.99%35.13%35.45%36.48%37.61%39.53%
No. of Shareholders1,00,6571,02,9851,03,4221,05,1761,05,7751,11,6491,12,1521,03,8301,04,1621,13,3731,14,6631,12,804

Fundamentals

Market Cap₹ 8,614 Cr.
Current Price₹ 613
Stock P/E23.3
Book Value₹ 227
ROCE16.0 %
ROE12.4 %
Dividend Yield0.65 %
Face Value₹ 5.00
Compounded Sales Growth (TTM)23%
Compounded Profit Growth (TTM)5%
Consolidated figures.
Valuation
Market capRs 8,534 Cr
Enterprise valueRs 8,201 Cr
P/E (TTM)24.17x
Price to book2.69x
Price to sales2.68x
EV / EBITDA11.81x
EV / EBIT17.22x
EV / sales2.58x
Price to cash flow16.72x
Earnings yield4.14%
Dividend yield1.15%
P/E, 3-year average33.28x
P/B, 3-year average4.08x
P/E, 5-year average31.43x
P/B, 5-year average4.40x
Profitability
Operating margin (excl. other income)19.22%
Operating margin (incl. other income)22.34%
EBITDA margin21.83%
Pre-tax margin14.77%
Net profit margin11.10%
Net margin, latest quarter12.08%
ROE11.60%
ROCE15.19%
ROA8.24%
ROE, 3-year average12.87%
ROCE, 3-year average17.51%
ROA, 3-year average9.24%
ROE, 5-year average14.85%
ROCE, 5-year average19.37%
ROA, 5-year average10.51%
ROIC (approx.)12.52%
Tax rate25.39%
Other income / net worth2.99%
Growth
Sales growth (latest year)21.53%
Profit growth (latest year)3.80%
Sales CAGR, 3 years10.84%
Sales CAGR, 5 years15.20%
Profit CAGR, 3 years8.93%
Profit CAGR, 5 years5.62%
Sales growth QoQ-0.22%
Profit growth QoQ-15.10%
Sales growth YoY (latest quarter)20.45%
Profit growth YoY (latest quarter)8.02%
Per share
EPS (TTM)Rs 25.27
EPS (latest year)Rs 24.73
EPS (latest quarter)Rs 7.31
EPS, 3-year averageRs 24.06
EPS, 5-year averageRs 23.56
Book value per shareRs 226.96
Sales per shareRs 227.79
Cash flow per shareRs 36.55
Free cash flow per shareRs 20.83
Dividend per share (latest year)Rs 7.00
Dividend per share, 3-year averageRs 5.83
Dividend per share, 5-year averageRs 4.50
Dividends
Dividend payout28.31%
Dividend payout, 3-year average24.14%
Dividend payout, 5-year average18.95%
Efficiency
Asset turnover0.67x
Fixed asset turnover3.40x
Debtor days82 days
Debtors turnover4.48x
Cash conversion cycle82 days
Working capital days53 days
Leverage
Total debtRs 159 Cr
Cash and bankRs 491 Cr
Net debtRs -332 Cr
Debt to equity0.05x
Net debt / EBITDA-0.48x
Interest coverage77.30x
Current ratio (filing 2026-03-31)2.11x
Quick ratio (filing 2026-03-31)2.11x
Trade payables (filing 2026-03-31)Rs 236 Cr
Owners' fund to total sources69.83%
Debt to assets3.50%
Cash flow
Cash from Operating Activity (latest year)Rs 510 Cr
Cash from Investing Activity (latest year)Rs -269 Cr
Cash from Financing Activity (latest year)Rs -113 Cr
Net Cash Flow (latest year)Rs 129 Cr
Free cash flow (latest year)Rs 291 Cr
FCFE (approx.: FCF + change in debt)Rs 378 Cr
Cash from ops / profit, 5 years1.22x
Sales to cash flow5.95x
Statement figures
Net sales (TTM)Rs 3,182 Cr
Net sales (latest year)Rs 3,038 Cr
Sales (latest quarter)Rs 845 Cr
Operating profit excl. other income (latest year)Rs 584 Cr
Operating profit (latest quarter)Rs 166 Cr
Other income (TTM)Rs 91 Cr
EBITDA (TTM)Rs 694 Cr
PBDT (TTM)Rs 688 Cr
Profit before tax (TTM)Rs 470 Cr
Tax (latest year)Rs 117 Cr
Net profit (TTM)Rs 353 Cr
Net profit (latest year)Rs 345 Cr
Net profit (latest quarter)Rs 102 Cr
Depreciation (TTM)Rs 218 Cr
Depreciation (latest quarter)Rs 58 Cr
Interest (TTM)Rs 6 Cr
Cost of goods sold (latest year)Rs 339 Cr
Total expenditure (latest year)Rs 2,454 Cr
Total income (latest year)Rs 3,133 Cr
Share capitalRs 70 Cr
ReservesRs 3,100 Cr
Shareholders' fundsRs 3,170 Cr
Total assetsRs 4,539 Cr
Net blockRs 894 Cr
Capital work in progressRs 298 Cr
InvestmentsRs 635 Cr
ReceivablesRs 679 Cr
Other liabilitiesRs 1,211 Cr
Shares outstanding (crore)13.97
Ownership
Promoter holding29.63% (-0.24 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 24.2 is at the 22th percentile of its own 8.2-year range (median 36.9, low 5.8, high 379.1).
P/B 2.69 is at the 12th percentile (median 4.21).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
PeriodINTELLECTNifty 50Difference
1 week-4.3%-2.8% -1.6 pts
1 month-12.1%-6.8% -5.3 pts
3 months-22.4%-7.6% -14.8 pts
6 months+2.1%+0.4% +1.7 pts
1 year-42.3%-9.9% -32.4 pts
2 years-37.5%-13.6% -23.9 pts
3 years-13.5%+14.2% -27.7 pts
5 years-12.6%+27.9% -40.5 pts
57 mutual fund schemes hold about ₹626 Cr. Over three months 52 bought more and 3 sold (share counts, price move removed).
FundWeightEst. Cr3m shares
Franklin India Small Cap Fund0.81%120 +19%
Franklin India Flexi Cap Fund0.48%93 +21%
Franklin India Opportunities Fund0.63%61 -10%
Nippon India Value Fund0.57%52 +21%
Franklin India Technology Fund2.00%35 +10%
Franklin India ELSS Tax Saver Fund0.56%34 +21%
Quant Small Cap Fund0.10%34 +13%
Abakkus Small Cap Fund1.23%34 +31%
Motilal Oswal Digital India Fund2.87%27 +9%
WOC Flexi Cap Fund0.27%24 +9%
ICICI Pru Technology Fund0.09%13 +12%
WOC Multi Cap Fund0.30%12 +7%
WOC Mid Cap Fund0.15%11 +1%
Nippon India Nifty Smallcap 250 Index Fund0.28%10 +18%
WOC Digital Bharat Fund1.83%10 +1%
WOC Multi Asset Allocation Fund0.07%6 +9%
Taurus Flexi Cap Fund1.44%5 +12%
Taurus Ethical Fund1.14%5 +41%
SBI Nifty Smallcap 250 Index Fund0.28%5 +18%
Helios Small Cap Fund0.34%5 -12%
The Wealth Company Flexi Cap Fund1.80%5 +100%
WOC Large & Mid Cap Fund0.16%4 +13%
WOC Balanced Advantage Fund0.16%4 +17%
Motilal Oswal Nifty Smallcap 250 Index Fund0.28%4 +18%
ICICI Pru Nifty Smallcap 250 Index Fund0.28%2 +18%

Red flags

F-score 5 of 8
explainReceivables outrunning sales Receivables grew 51% vs sales +22% in 2026
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Insider trades

NSE insider and takeover-code disclosures
DateWhoRoleSideSharesValueHow
2026-09-15Arun Jain (HUF)Promoter groupsell10,000SAST Others
Latest disclosed trades by insiders, promoters and large holders. Grants, option exercises and pledges show as "other". A filing is a fact, not a signal on its own.

Latest quarter

Jun 2026
Sales ₹845 Cr +20.4% vs Jun 2025. Net profit ₹102 Cr +8.5%.
Against our estimate for Jun 2026: sales +1.8%, profit -8.5% in line. Our estimate for Sep 2026: sales Rs 898 Cr, profit Rs 115 Cr (how).

Activity

Compare
CompanyMcap (Cr)P/EROCE
Tata Consultancy Services Ltd735,34013.763.0 %
Infosys Ltd412,07713.240.0 %
HCL Technologies Ltd331,61018.330.4 %
Wipro Ltd155,30411.817.8 %
Tech Mahindra Ltd148,05327.823.1 %
LTM Ltd116,75020.829.6 %
Persistent Systems Ltd81,43140.934.4 %
Coforge Ltd76,29139.823.5 %
Mphasis Ltd41,13821.222.1 %
Hexaware Technologies Ltd29,45720.830.1 %
Tata Elxsi Ltd20,01128.430.0 %
KPIT Technologies Ltd14,24722.826.3 %
IDream Film Infrastructure Company Ltd13,309%
Fractal Analytics Ltd13,07639.412.6 %
ASM Technologies Ltd10,02013727.0 %
No bulk or block deals on record.
Ex-dateActionFactor
2026-07-24Dividend - Rs 4 Per Share/Special Dividend - Rs 3 Per Share
2025-07-18Annual General Meeting /Dividend - Rs 4 Per Share & Special Dividend - Rs 3 Per Share
2024-06-19Annual General Meeting/Dividend - Rs 3.50 Per Share
2023-07-21Annual General Meeting/Dividend - Rs 2.50 Per Share
2022-07-21Dividend - Rs 2.5 Per Share
2022-07-21Annual General Meeting
2021-07-20 Annual General Meeting
2020-08-06 Annual General Meeting
2019-08-07 Annual General Meeting
2018-08-09 Annual General Meeting
2017-08-09 Annual General Meeting
2017-07-17 Rights 5:22 @ Premium Rs 81/-
2016-07-07 Annual General Meeting
2015-07-15Annual General Meeting
2015-01-16Scheme Of Arrangement-To Ascertain Eligible Members To Provide Option To Opt For Ncd In Place Of Equity Shares
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.

Quick answers

What is the market cap of Intellect Design Arena Ltd?

Intellect Design Arena Ltd (INTELLECT) has a market capitalisation of Rs 8,614 Cr. at the 2026-10-01 close.

What is the P/E ratio of Intellect Design Arena Ltd?

Intellect Design Arena Ltd trades at a P/E of 23.3 on trailing twelve-month profit, at the 2026-10-01 close.

What were Intellect Design Arena Ltd's latest quarterly results?

In the Jun 2026 quarter, Intellect Design Arena Ltd sales was Rs 845 Cr (+20.4% vs Jun 2025) and net profit was Rs 102 Cr.

What is the 52-week high and low of Intellect Design Arena Ltd?

The 52-week high is Rs 1,244.60 and the 52-week low is Rs 595.20.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03