Loading...

Intellect Design Arena

NSEI:INTELLECT
Snowflake Description

Proven track record with reasonable growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
INTELLECT
NSEI
₹29B
Market Cap
  1. Home
  2. IN
  3. Software
Company description

Intellect Design Arena Limited provides software development and support services for banking, insurance, and other financial services in India and internationally. The last earnings update was 84 days ago. More info.


Add to Portfolio Compare Print
  • Intellect Design Arena has significant price volatility in the past 3 months.
INTELLECT Share Price and Events
7 Day Returns
-2.6%
NSEI:INTELLECT
0.9%
IN Software
0.8%
IN Market
1 Year Returns
15.7%
NSEI:INTELLECT
-18.4%
IN Software
-0.7%
IN Market
INTELLECT Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Intellect Design Arena (INTELLECT) -2.6% 10.5% 4.8% 15.7% -2.2% -
IN Software 0.9% 3.2% -4.8% -18.4% -4.1% 26.8%
IN Market 0.8% 2.8% 5.9% -0.7% 41.2% 72.5%
1 Year Return vs Industry and Market
  • INTELLECT outperformed the Software industry which returned -18.4% over the past year.
  • INTELLECT outperformed the Market in India which returned -0.7% over the past year.
Price Volatility
INTELLECT
Industry
5yr Volatility vs Market

INTELLECT Value

 Is Intellect Design Arena undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Intellect Design Arena to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Intellect Design Arena.

NSEI:INTELLECT Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 4 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 17.1%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for NSEI:INTELLECT
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Software Unlevered Beta Simply Wall St/ S&P Global 1.13
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.134 (1 + (1- 35%) (3.78%))
1.108
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.11
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (1.108 * 8.6%)
17.08%

Discounted Cash Flow Calculation for NSEI:INTELLECT using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Intellect Design Arena is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

NSEI:INTELLECT DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 17.08%)
2019 -244.00 Analyst x2 -208.40
2020 -169.00 Analyst x1 -123.29
2021 1,189.50 Analyst x2 741.16
2022 2,037.64 Est @ 71.3% 1,084.40
2023 3,100.81 Est @ 52.18% 1,409.46
2024 4,303.58 Est @ 38.79% 1,670.79
2025 5,569.57 Est @ 29.42% 1,846.84
2026 6,842.60 Est @ 22.86% 1,937.96
2027 8,092.39 Est @ 18.26% 1,957.56
2028 9,310.33 Est @ 15.05% 1,923.62
Present value of next 10 years cash flows ₹12,240.09
NSEI:INTELLECT DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹9,310.33 × (1 + 7.55%) ÷ (17.08% – 7.55%)
₹105,065.21
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹105,065.21 ÷ (1 + 17.08%)10
₹21,707.64
NSEI:INTELLECT Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹12,240.09 + ₹21,707.64
₹33,947.73
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹33,947.73 / 131.77
₹257.62
NSEI:INTELLECT Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in NSEI:INTELLECT represents 1.00589x of BSE:538835
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
1.00589x
Value per Share
(Listing Adjusted, INR)
= Value per Share (INR) x Listing Adjustment Factor
= ₹ 257.62 x 1.00589
₹259.14
Value per share (INR) From above. ₹259.14
Current discount Discount to share price of ₹221.70
= -1 x (₹221.70 - ₹259.14) / ₹259.14
14.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Intellect Design Arena is available for.
Intrinsic value
14%
Share price is ₹221.7 vs Future cash flow value of ₹259.14
Current Discount Checks
For Intellect Design Arena to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Intellect Design Arena's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • Intellect Design Arena's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Intellect Design Arena's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Intellect Design Arena's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
NSEI:INTELLECT PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in INR ₹8.91
BSE:538835 Share Price ** BSE (2019-04-22) in INR ₹220.4
India Software Industry PE Ratio Median Figure of 48 Publicly-Listed Software Companies 16.08x
India Market PE Ratio Median Figure of 2,738 Publicly-Listed Companies 16.33x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Intellect Design Arena.

NSEI:INTELLECT PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:538835 Share Price ÷ EPS (both in INR)

= 220.4 ÷ 8.91

24.73x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Intellect Design Arena is overvalued based on earnings compared to the IN Software industry average.
  • Intellect Design Arena is overvalued based on earnings compared to the India market.
Price based on expected Growth
Does Intellect Design Arena's expected growth come at a high price?
Raw Data
NSEI:INTELLECT PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 24.73x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts
27%per year
India Software Industry PEG Ratio Median Figure of 9 Publicly-Listed Software Companies 0.94x
India Market PEG Ratio Median Figure of 585 Publicly-Listed Companies 1.32x

*Line of best fit is calculated by linear regression .

NSEI:INTELLECT PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 24.73x ÷ 27%

0.92x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Intellect Design Arena is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Intellect Design Arena's assets?
Raw Data
NSEI:INTELLECT PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in INR ₹73.21
BSE:538835 Share Price * BSE (2019-04-22) in INR ₹220.4
India Software Industry PB Ratio Median Figure of 66 Publicly-Listed Software Companies 1.21x
India Market PB Ratio Median Figure of 3,628 Publicly-Listed Companies 1.11x
NSEI:INTELLECT PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:538835 Share Price ÷ Book Value per Share (both in INR)

= 220.4 ÷ 73.21

3.01x

* Primary Listing of Intellect Design Arena.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Intellect Design Arena is overvalued based on assets compared to the IN Software industry average.
X
Value checks
We assess Intellect Design Arena's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Software industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Software industry average (and greater than 0)? (1 check)
  5. Intellect Design Arena has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

INTELLECT Future Performance

 How is Intellect Design Arena expected to perform in the next 1 to 3 years based on estimates from 4 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
27%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Intellect Design Arena expected to grow at an attractive rate?
  • Intellect Design Arena's earnings growth is expected to exceed the low risk savings rate of 7.6%.
Growth vs Market Checks
  • Intellect Design Arena's earnings growth is expected to exceed the India market average.
  • Intellect Design Arena's revenue growth is expected to exceed the India market average.
Annual Growth Rates Comparison
Raw Data
NSEI:INTELLECT Future Growth Rates Data Sources
Data Point Source Value (per year)
NSEI:INTELLECT Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts 27%
NSEI:INTELLECT Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 4 Analysts 17%
India Software Industry Earnings Growth Rate Market Cap Weighted Average 16.5%
India Software Industry Revenue Growth Rate Market Cap Weighted Average 12.1%
India Market Earnings Growth Rate Market Cap Weighted Average 18.5%
India Market Revenue Growth Rate Market Cap Weighted Average 11.7%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
NSEI:INTELLECT Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
NSEI:INTELLECT Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-03-31 20,111 2,532 2,080 3
2020-03-31 17,149 1,520 1,448 4
2019-03-31 14,608 967 1,224 3
NSEI:INTELLECT Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2018-12-31 13,609 1,142
2018-09-30 12,569 1,130
2018-06-30 11,450 895
2018-03-31 10,873 -33 467
2017-12-31 10,307 356
2017-09-30 9,865 75
2017-06-30 9,489 -154
2017-03-31 9,136 -650 -224
2016-12-31 8,799 -208
2016-09-30 8,469 -171
2016-06-30 8,236 -112
2016-03-31 8,107 -1,006 -234

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Intellect Design Arena's earnings are expected to grow significantly at over 20% yearly.
  • Intellect Design Arena's revenue is expected to grow by 17% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
NSEI:INTELLECT Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below

All data from Intellect Design Arena Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:INTELLECT Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-03-31 15.55 17.70 13.40 2.00
2020-03-31 10.87 11.30 10.60 3.00
2019-03-31 9.27 9.40 9.10 3.00
NSEI:INTELLECT Past Financials Data
Date (Data in INR Millions) EPS *
2018-12-31 8.91
2018-09-30 8.99
2018-06-30 7.29
2018-03-31 3.97
2017-12-31 3.32
2017-09-30 0.73
2017-06-30 -1.45
2017-03-31 -2.21
2016-12-31
2016-09-30
2016-06-30
2016-03-31 -2.33

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Intellect Design Arena is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Intellect Design Arena's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the India market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Intellect Design Arena has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

INTELLECT Past Performance

  How has Intellect Design Arena performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Intellect Design Arena's growth in the last year to its industry (Software).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Intellect Design Arena has delivered over 20% year on year earnings growth in the past 5 years.
  • Intellect Design Arena's 1-year earnings growth exceeds its 5-year average (220.7% vs 101.1%)
  • Intellect Design Arena's earnings growth has exceeded the IN Software industry average in the past year (220.7% vs 21.7%).
Earnings and Revenue History
Intellect Design Arena's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Intellect Design Arena Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:INTELLECT Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 13,609.21 1,142.39 462.74
2018-09-30 12,568.71 1,130.26 462.74
2018-06-30 11,449.75 895.13
2018-03-31 10,872.91 467.26 462.74
2017-12-31 10,306.69 356.26 412.99
2017-09-30 9,864.51 74.58 412.99
2017-06-30 9,489.41 -153.59 412.99
2017-03-31 9,135.75 -223.86 412.99
2016-12-31 8,798.75 -207.94 1,049.98 -418.38
2016-09-30 8,468.95 -171.38 821.28 -280.05
2016-06-30 8,236.00 -112.44 585.71 -140.75
2016-03-31 8,106.56 -234.50 357.13
2015-12-31 7,545.01 -606.33 1,198.83
2015-09-30 7,210.17 -651.32 1,198.83
2015-06-30 6,577.14 -842.78 1,198.83
2015-03-31 6,087.50 -829.93 285.80

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Intellect Design Arena has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Intellect Design Arena used its assets less efficiently than the IN Software industry average last year based on Return on Assets.
  • Intellect Design Arena has become profitable over the past 3 years. This is considered to be a significant improvement in its use of capital (Return on Capital Employed).
X
Past performance checks
We assess Intellect Design Arena's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Software industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Intellect Design Arena has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

INTELLECT Health

 How is Intellect Design Arena's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Intellect Design Arena's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Intellect Design Arena is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Intellect Design Arena's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Intellect Design Arena's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 7.4x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Intellect Design Arena Company Filings, last reported 3 months ago.

NSEI:INTELLECT Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 9,434.45 1,101.41 4,337.08
2018-09-30 9,434.45 1,101.41 4,337.08
2018-06-30 8,570.90 1,286.93 3,989.95
2018-03-31 8,570.90 1,593.66 821.20
2017-12-31 8,118.71 1,818.22 4,190.44
2017-09-30 8,118.71 1,818.22 4,190.44
2017-06-30 5,983.44 2,323.62 1,057.77
2017-03-31 5,983.44 2,323.62 1,057.77
2016-12-31
2016-09-30
2016-06-30 6,190.46 229.06 846.00
2016-03-31 6,113.18 229.06 827.10
2015-12-31 6,095.48 88.86 1,450.61
2015-09-30 6,095.48 88.86 1,450.61
2015-06-30 6,192.22 77.12 2,576.36
2015-03-31 6,192.22 77.12 2,576.36
  • Intellect Design Arena's level of debt (11.7%) compared to net worth is satisfactory (less than 40%).
  • Unable to establish if Intellect Design Arena's debt level has increased without past 5-year debt data.
  • Operating cash flow is negative therefore debt is not well covered.
  • Interest payments on debt are well covered by earnings (EBIT is 13.9x coverage).
X
Financial health checks
We assess Intellect Design Arena's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Intellect Design Arena has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

INTELLECT Dividends

 What is Intellect Design Arena's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Intellect Design Arena dividends.
If you bought ₹2,000 of Intellect Design Arena shares you are expected to receive ₹0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Intellect Design Arena's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Intellect Design Arena's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
NSEI:INTELLECT Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below
India Software Industry Average Dividend Yield Market Cap Weighted Average of 18 Stocks 2.7%
India Market Average Dividend Yield Market Cap Weighted Average of 1400 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 1.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

NSEI:INTELLECT Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2021-03-31
2020-03-31
2019-03-31

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Intellect Design Arena has not reported any payouts.
  • Unable to verify if Intellect Design Arena's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Intellect Design Arena's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Intellect Design Arena has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Intellect Design Arena's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Intellect Design Arena afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Intellect Design Arena has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

INTELLECT Management

 What is the CEO of Intellect Design Arena's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Arun Jain
COMPENSATION ₹0
AGE 59
TENURE AS CEO 4.7 years
CEO Bio

Mr. Arun Jain, B.E., founded Polaris Consulting & Services Limited (also known as Polaris Financial Technology Limited and Polaris Software Lab Ltd.) in 1993. Mr. Jain serves as Chief Executive Officer of Polaris at IndigoTX Software Private Limited. Mr. Jain has been the Chairman and Managing Director of Intellect Design Arena Limited since September 24, 2014 and August 30, 2014. Mr. Jain served as Vice President of Marketing at Voltaire, Inc. Mr. Jain served as Managing Director from June 1996 to November 7, 2014 and also served as its Compliance Officer from October 2014 to November 07, 2014. He served as the Managing Director of Polaris Financial Technology Limited since June 1996 until November 7, 2014 and served as its Chief Executive Officer and Promoter. Mr. Jain served as Chief Architect of Polaris Financial Technology Limited. He serves as the Chairman of Voltaire, Inc., Adrenalin eSystems Limited and Banyan Networks Limited. Mr. Jain serves as Chairman of Polaris of IndigoTX Software Private Limited. He serves as a Non Executive Director of Adrenalin eSystems Limited. He served as an Executive Director of Polaris Consulting & Services Limited from 1993 to March 4, 2016 and its Executive Chairman until March 4, 2016. Mr. Jain serves as a Director of Polaris Financial Technology Limited, United Kingdom, Polaris Software Lab Pte Ltd., Singapore, Polaris Software Lab Pty Ltd., Australia, Polaris Software Lab Ireland Ltd., Ireland, Polaris Software Lab Japan K.K., Japan, Polaris Retail Infotech Limited, India and Optimus Outsourcing Company Limited, India all subsidiaries of Polaris Software Lab Ltd. Mr. Jain serves as a Director in Polaris Holdings Limited, Banyan Networks Pvt Limited, Nilgiri Network Pvt. Limited, Maverick Systems Limited, n-Logue Communications Pvt. Ltd. and EmPower Works Limited. He served as a Director of IdenTrust, Inc. Mr. Jain is a first generation entrepreneur. He served as Chairman of Tamil Nadu State Council, Confederation of Indian Industry (CII) – Southern Region from 2003 to 2004 and Chairman of Indo-American Chamber of Commerce – Tamil Nadu Branch from 2001 to 2002. He served on the Board of Madras Stock Exchange Ltd. and Board of Xavier's Institute of Management, Bhubaneswar, India. He served as the Chairman of CII BANKing TECH Summit 2014. He serves as a Member of the Advisory Council of the Software Technology Parks of India (STPI) and a Member of the Governing Council of the National Institute of Electronics and Information Technology (NIELIT), Department of Electronics and Information Technology, Govt. of India. He Secretary a Member of the Managing Committee of MMA (Madras Management Association) and also the SEN (Social Engineering Network), and Ambassador at YPO (Young President Organisation). In 1983 he started International Information Systems and undertook various software projects in India. In 1985, he left for United States of America for a six months training at Wang Computers, U.S.A. and obtained a Green Card. Mr. Jain returned to India in 1986 and formed Nucleus Software Workshop Pvt. Ltd., where he was actively involved in developing systems for Citibank (India) restructuring the groups export activities. He is the recipient of prestigious accolades including the ‘Indo-ASEAN Business Initiative Award’ and the 'ICICI Venture – CII Connect Entrepreneur Award'. His contribution was recognized by the Times Group, with an award and a feature in a book titled ‘Pathfinders’ that lauds the achievements of extraordinary personalities in the IT & ITES industry. He is a leading proponent of ‘Design Thinking’. Apart from recognizing the level of differentiation. He is a Social Engineer. Mr. Jain holds a degree in Electrical Engineering from the Delhi College of Engineering.

CEO Compensation
  • Insufficient data for Arun to compare compensation growth.
  • Arun's remuneration is lower than average for companies of similar size in India.
Management Team Tenure

Average tenure and age of the Intellect Design Arena management team in years:

3.5
Average Tenure
58
Average Age
  • The tenure for the Intellect Design Arena management team is about average.
Management Team

Arun Jain

TITLE
Chairman & MD
AGE
59
TENURE
4.7 yrs

V. Naresh

TITLE
VP, Compliance Officer & Company Secretary
COMPENSATION
₹3M
TENURE
4.5 yrs

Anil Verma

TITLE
Executive Director
COMPENSATION
₹18M
AGE
63

Venkat Saranu

TITLE
Chief Financial Officer
AGE
46
TENURE
0.8 yrs

Ganesh Balaji

TITLE
Chief Technology Officer

Govind Govindarajan

TITLE
Global Head of Administration

Praveen Malik

TITLE
Vice President of Investor Relations

A. Ravi Shankar

TITLE
SVP of Legal & General Counsel

Jean-Pierre Arens

TITLE
Head of Business Development

Govind Singhal

TITLE
Chief Human Resources & Group Business Enablement Officer
COMPENSATION
₹15M
AGE
57
TENURE
2.6 yrs
Board of Directors Tenure

Average tenure and age of the Intellect Design Arena board of directors in years:

4.5
Average Tenure
61
Average Age
  • The tenure for the Intellect Design Arena board of directors is about average.
Board of Directors

Arun Jain

TITLE
Chairman & MD
AGE
59
TENURE
4.6 yrs

Anil Verma

TITLE
Executive Director
COMPENSATION
₹18M
AGE
63
TENURE
4.6 yrs

Andrew England

TITLE
Head of Strategy - Intellect Global Transaction Banking & Non-Executive Director
TENURE
0.5 yrs

V. Krishnan

TITLE
Independent Director
COMPENSATION
₹1M
AGE
72
TENURE
4.5 yrs

Arun Aran

TITLE
Independent Director
COMPENSATION
₹1M
AGE
59
TENURE
2.8 yrs

Aruna Rao

TITLE
Independent Director
AGE
59
TENURE
4.5 yrs

Vijaya R. Sampath

TITLE
Independent Director
AGE
64
TENURE
0.5 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
10. Sep 18 Buy Amit Gupta Individual 06. Sep 18 07. Sep 18 20,000 ₹262.57 ₹5,251,384
12. Sep 18 Buy Uday Jain Individual 06. Sep 18 06. Sep 18 468,750 ₹192.00 ₹89,999,992
12. Sep 18 Buy Manju Jain Individual 06. Sep 18 06. Sep 18 1,927,080 ₹192.00 ₹369,999,329
12. Sep 18 Buy Pranav Pasricha Individual 06. Sep 18 06. Sep 18 26,040 ₹192.00 ₹4,999,680
12. Sep 18 Buy Manish Maakan Individual 06. Sep 18 06. Sep 18 52,080 ₹192.00 ₹9,999,359
12. Sep 18 Buy Jaideep Billa Individual 06. Sep 18 06. Sep 18 13,020 ₹192.00 ₹2,499,840
12. Sep 18 Buy Arun Jain Individual 06. Sep 18 06. Sep 18 2,460,945 ₹192.00 ₹472,501,400
12. Jun 18 Buy Polaris Banyan Holdings Private Limited Company 08. Jun 18 11. Jun 18 100,000 ₹213.71 ₹20,848,622
08. Jun 18 Buy Arun Jain Individual 05. Jun 18 05. Jun 18 100,000 ₹184.69 ₹18,468,859
X
Management checks
We assess Intellect Design Arena's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Intellect Design Arena has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

INTELLECT News

Simply Wall St News

I Ran A Stock Scan For Earnings Growth And Intellect Design Arena (NSE:INTELLECT) Passed With Ease

In contrast to all that, I prefer to spend time on companies like Intellect Design Arena (NSE:INTELLECT), which has not only revenues, but also profits. … In the last three years Intellect Design Arena's earnings per share took off like a rocket; fast, and from a low base. … Like a firecracker arcing through the night sky, Intellect Design Arena's EPS shot from ₹3.32 to ₹8.91, over the last year.

Simply Wall St -

Have Insiders Been Buying Intellect Design Arena Limited (NSE:INTELLECT) Shares?

So shareholders might well want to know whether insiders have been buying or selling shares in Intellect Design Arena Limited (NSE:INTELLECT). … The Last 12 Months Of Insider Transactions At Intellect Design Arena. … In the last twelve months there was more buying than selling by Intellect Design Arena insiders

Simply Wall St -

Should You Be Tempted To Sell Intellect Design Arena Limited (NSE:INTELLECT) Because Of Its P/E Ratio?

We'll look at Intellect Design Arena Limited's (NSE:INTELLECT) P/E ratio and reflect on what it tells us about the company's share price. … Intellect Design Arena has a price to earnings ratio of 22.27, based on the last twelve months. … Price to Earnings Ratio = Share Price ÷ Earnings per Share (EPS)

Simply Wall St -

Why We’re Not Keen On Intellect Design Arena Limited’s (NSE:INTELLECT) 7.0% Return On Capital

Specifically, we're going to calculate its Return On Capital Employed (ROCE), in the hopes of getting some insight into the business. … Understanding Return On Capital Employed (ROCE). … ROCE measures the 'return' (pre-tax profit) a company generates from capital employed in its business.

Simply Wall St -

Intellect Design Arena Limited (NSE:INTELLECT) Investors Are Paying Above The Intrinsic Value

by taking the expected future cash flows and discounting them to their present value. … Discounted Cash Flows (DCF). … If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model

Simply Wall St -

Could The Intellect Design Arena Limited (NSE:INTELLECT) Ownership Structure Tell Us Something Useful?

Every investor in Intellect Design Arena Limited (NSE:INTELLECT) should be aware of the most powerful shareholder groups. … We can zoom in on the different ownership groups, to learn more about INTELLECT … View our latest analysis for Intellect Design Arena

Simply Wall St -

Have Insiders Been Buying Intellect Design Arena Limited (NSE:INTELLECT) Shares?

So before you buy or sell Intellect Design Arena Limited (NSE:INTELLECT), you may well want to know whether insiders have been buying or selling. … As Peter Lynch said, 'insiders might sell their shares for any number of reasons, but they buy them for only one: they think the price will rise.'. … In total, Intellect Design Arena insiders bought more than they sold over the last year

Simply Wall St -

Does The Hype Around Intellect Design Arena Limited's (NSE:INTELLECT) Growth Justify Its December Share Price?

Looking at Intellect Design Arena Limited’s (NSE:INTELLECT) fundamentals some investors are wondering if its last closing price of ₹229.75 represents a good value for money for this high growth stock. … Check out our latest analysis for Intellect Design Arena? … Intellect Design Arena is poised for significantly high earnings growth in the near future

Simply Wall St -

Is Intellect Design Arena Limited (NSE:INTELLECT) A Financially Sound Company?

Investors are always looking for growth in small-cap stocks like Intellect Design Arena Limited (NSE:INTELLECT), with a market cap of ₹34b. … However, an important fact which most ignore is: how financially healthy is the business?

Simply Wall St -

Did Intellect Design Arena Limited (NSE:INTELLECT) Use Debt To Deliver Its ROE Of 11%?

By way of learning-by-doing, we'll look at ROE to gain a better understanding Intellect Design Arena Limited (NSE:INTELLECT). … Over the last twelve months Intellect Design Arena has recorded a ROE of 11%. … One way to conceptualize this, is that for each ₹1 of shareholders' equity it has, the company made ₹0.11 in profit.

Simply Wall St -

INTELLECT Company Info

Description

Intellect Design Arena Limited provides software development and support services for banking, insurance, and other financial services in India and internationally. The company offers platforms and products, such as iGCB, a full-spectrum suite of consumer banking products comprising digital core, digital lending, digital wealth, and quantum central banking; iRTM, a risk, treasury, and markets platform; iGTB, a digital transaction banking platform; iRTM, a complete front to back, and cross assets solution with embedded straight through processing; iWealth, which manages the complete life-cycle of asset management; Intellect OneMARKETS, a digital platform that supports straight-through processing, direct market access, and high speed execution across various asset classes and market segments; and Intellect SEEC, an insurance solution for digital distribution, commercial underwriting and risk analytics, and life claims, as well as provides front office tools that enhances customer experience. It also develops, sells, and licenses products, as well as implements customization support based on the contracts with its customers. The company was formerly known as Fin Tech Grid Limited. Intellect Design Arena Limited was incorporated in 2011 and is headquartered in Chennai, India.

Details
Name: Intellect Design Arena Limited
INTELLECT
Exchange: NSEI
Founded: 2011
₹29,115,623,279
131,774,715
Website: http://www.intellectdesign.com
Address: Intellect Design Arena Limited
Plot No. 3/G-3, SIPCOT IT Park,
Siruseri,
Chennai,
Tamil Nadu, 600130,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 538835 Equity Shares Mumbai Stock Exchange IN INR 18. Dec 2014
NSEI INTELLECT Equity Shares National Stock Exchange of India IN INR 18. Dec 2014
Number of employees
Current staff
Staff numbers
4,000
Intellect Design Arena employees.
Industry
Application Software
Software
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/22 13:00
End of day share price update: 2019/04/22 00:00
Last estimates confirmation: 2019/04/04
Last earnings filing: 2019/01/28
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.