Intellect Design Arena Ltd
NSE:INTELLECT

Watchlist Manager
Intellect Design Arena Ltd Logo
Intellect Design Arena Ltd
NSE:INTELLECT
Watchlist
Price: 1 056.1 INR -3.76% Market Closed
Market Cap: 147B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+34%
5Y
+100%
10Y
+287%
Operating Income
+
3Y
+28%
5Y
+205%
10Y
-
Net Income
+
3Y
+29%
5Y
+206%
10Y
-

Earnings Waterfall
Intellect Design Arena Ltd

Revenue
28B INR
Operating Expenses
-23.5B INR
Operating Income
4.4B INR
Other Expenses
-395m INR
Net Income
4B INR

Income Statement
Intellect Design Arena Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
8
9
10
10
12
26
47
77
113
139
154
152
138
127
122
114
114
123
137
163
174
174
151
117
92
64
50
46
43
44
40
39
32
24
24
21
26
31
35
39
42
46
0
Revenue
6 087
N/A
6 581
+8%
7 216
+10%
7 553
+5%
8 107
+7%
8 235
+2%
8 472
+3%
8 799
+4%
9 136
+4%
9 489
+4%
9 865
+4%
10 307
+4%
10 873
+5%
11 450
+5%
12 569
+10%
13 609
+8%
14 496
+7%
14 935
+3%
14 397
-4%
13 845
-4%
13 469
-3%
13 500
+0%
13 952
+3%
14 579
+4%
14 975
+3%
15 599
+4%
20 486
+31%
21 747
+6%
18 782
-14%
24 195
+29%
20 865
-14%
21 252
+2%
22 313
+5%
23 293
+4%
24 208
+4%
25 083
+4%
25 064
0%
24 734
-1%
24 125
-2%
23 878
-1%
25 000
+5%
25 954
+4%
27 953
+8%
Gross Profit
Cost of Revenue
(203)
0
0
0
(251)
(27)
(84)
(133)
(228)
(403)
(405)
(401)
(516)
0
0
0
(437)
0
0
0
(624)
0
0
0
(835)
0
0
0
(1 164)
0
0
0
(1 529)
0
0
0
(3 356)
0
0
0
(1 943)
0
0
Gross Profit
5 884
N/A
0
N/A
0
N/A
0
N/A
7 855
N/A
2 031
-74%
4 284
+111%
6 500
+52%
8 908
+37%
9 086
+2%
9 459
+4%
9 905
+5%
10 357
+5%
0
N/A
0
N/A
0
N/A
14 059
N/A
0
N/A
0
N/A
0
N/A
12 845
N/A
0
N/A
0
N/A
0
N/A
14 140
N/A
0
N/A
0
N/A
0
N/A
17 618
N/A
0
N/A
0
N/A
0
N/A
20 784
N/A
0
N/A
0
N/A
0
N/A
21 708
N/A
0
N/A
0
N/A
0
N/A
23 057
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(6 877)
(7 576)
(8 112)
(8 383)
(8 395)
(8 821)
(9 051)
(9 327)
(9 397)
(9 280)
(9 325)
(9 523)
(9 836)
(11 056)
(12 024)
(12 994)
(13 081)
(14 222)
(14 180)
(13 901)
(12 826)
(12 941)
(12 503)
(12 213)
(11 347)
(12 561)
(16 398)
(17 349)
(13 871)
(19 561)
(17 406)
(18 220)
(17 299)
(19 909)
(20 488)
(21 052)
(17 455)
(21 032)
(20 883)
(20 811)
(19 153)
(22 160)
(23 535)
Selling, General & Administrative
(6 633)
(5 674)
(5 999)
(6 214)
(8 119)
(6 522)
(6 731)
(6 993)
(9 086)
(7 150)
(7 258)
(7 384)
(9 503)
(8 313)
(8 898)
(9 489)
(12 534)
(9 864)
(9 528)
(9 036)
(12 032)
(8 181)
(8 057)
(7 873)
(10 531)
(8 026)
(10 339)
(10 747)
(12 879)
(11 849)
(10 159)
(10 806)
(16 054)
(11 981)
(12 558)
(12 974)
(16 058)
(13 865)
(14 330)
(14 688)
(17 536)
(15 730)
(16 490)
Depreciation & Amortization
(190)
(188)
(192)
(197)
(206)
(216)
(227)
(237)
(241)
(241)
(240)
(244)
(265)
(291)
(339)
(383)
(416)
(497)
(552)
(613)
(690)
(713)
(745)
(763)
(767)
(806)
(1 075)
(1 133)
(974)
(1 256)
(1 087)
(1 151)
(1 213)
(1 274)
(1 317)
(1 349)
(1 368)
(1 398)
(1 448)
(1 502)
(1 560)
(1 680)
(1 780)
Other Operating Expenses
(55)
(1 715)
(1 922)
(1 972)
(69)
(2 083)
(2 092)
(2 097)
(71)
(1 888)
(1 828)
(1 895)
(68)
(2 452)
(2 787)
(3 122)
(132)
(3 861)
(4 101)
(4 253)
(105)
(4 048)
(3 702)
(3 578)
(49)
(3 730)
(4 984)
(5 469)
(18)
(6 455)
(6 160)
(6 263)
(32)
(6 655)
(6 614)
(6 729)
(30)
(5 770)
(5 104)
(4 621)
(58)
(4 750)
(5 265)
Operating Income
(993)
N/A
(996)
0%
(897)
+10%
(830)
+7%
(540)
+35%
(612)
-13%
(663)
-8%
(661)
+0%
(489)
+26%
(193)
+60%
135
N/A
383
+185%
521
+36%
394
-24%
545
+38%
615
+13%
978
+59%
713
-27%
217
-70%
(57)
N/A
19
N/A
559
+2 839%
1 449
+160%
2 366
+63%
2 792
+18%
3 038
+9%
4 088
+35%
4 398
+8%
3 747
-15%
4 634
+24%
3 459
-25%
3 032
-12%
3 485
+15%
3 384
-3%
3 720
+10%
4 031
+8%
4 253
+6%
3 702
-13%
3 242
-12%
3 067
-5%
3 904
+27%
3 793
-3%
4 418
+16%
Pre-Tax Income
Interest Income Expense
215
(9)
(10)
(10)
111
98
124
108
27
(14)
(97)
(76)
(90)
(5)
5
(23)
(145)
(68)
(65)
(61)
69
(42)
(21)
47
76
79
7
(82)
185
(74)
(8)
19
444
49
39
45
516
(35)
(2)
1
621
(75)
(62)
Non-Reccuring Items
(91)
(98)
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(344)
0
0
0
(228)
0
0
0
(158)
0
0
Gain/Loss on Disposition of Assets
1
0
0
0
44
0
0
0
222
0
0
0
160
0
0
0
494
0
0
0
97
0
0
0
(11)
0
0
0
100
0
0
0
(2)
0
0
0
2
0
0
0
2
0
0
Total Other Income
45
260
257
211
58
279
256
282
45
134
129
128
46
588
691
656
75
359
318
354
42
145
51
10
43
193
336
401
100
503
447
541
51
535
553
549
69
660
819
773
69
990
1 013
Pre-Tax Income
(824)
N/A
(843)
-2%
(650)
+23%
(630)
+3%
(325)
+48%
(236)
+27%
(284)
-20%
(271)
+5%
(195)
+28%
(73)
+62%
166
N/A
436
+162%
637
+46%
977
+53%
1 240
+27%
1 248
+1%
1 402
+12%
1 005
-28%
470
-53%
237
-50%
227
-4%
661
+191%
1 480
+124%
2 423
+64%
2 901
+20%
3 310
+14%
4 431
+34%
4 717
+6%
4 132
-12%
5 063
+23%
3 899
-23%
3 592
-8%
3 633
+1%
3 968
+9%
4 312
+9%
4 625
+7%
4 612
0%
4 327
-6%
4 060
-6%
3 840
-5%
4 437
+16%
4 709
+6%
5 369
+14%
Net Income
Tax Provision
(18)
(16)
(20)
(18)
91
55
35
4
(28)
(30)
(21)
5
(70)
(29)
(68)
(77)
(89)
(97)
(47)
(55)
(51)
(93)
(156)
(188)
(255)
(350)
(528)
(606)
(627)
(870)
(783)
(863)
(948)
(1 034)
(1 130)
(1 220)
(1 260)
(1 164)
(1 080)
(1 001)
(1 093)
(1 175)
(1 340)
Income from Continuing Operations
(841)
(859)
(669)
(647)
(234)
(181)
(249)
(267)
(224)
(103)
145
440
567
949
1 172
1 172
1 313
907
423
181
176
568
1 323
2 235
2 646
2 960
3 903
4 112
3 504
4 193
3 116
2 729
2 686
2 934
3 182
3 405
3 352
3 163
2 980
2 839
3 344
3 534
4 028
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(51)
(70)
(84)
(100)
(53)
(41)
(29)
1
5
4
(2)
(17)
(16)
(10)
(3)
(19)
(21)
(27)
(30)
(14)
(15)
(9)
(11)
(14)
(14)
(16)
(16)
(15)
(16)
(9)
(9)
(16)
(6)
(5)
Equity Earnings Affiliates
11
17
18
41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(830)
N/A
(843)
-2%
(651)
+23%
(606)
+7%
(234)
+61%
(186)
+20%
(255)
-37%
(296)
-16%
(224)
+24%
(154)
+31%
75
N/A
356
+377%
467
+31%
895
+92%
1 130
+26%
1 142
+1%
1 313
+15%
912
-31%
427
-53%
180
-58%
160
-11%
552
+245%
1 314
+138%
2 232
+70%
2 628
+18%
2 939
+12%
3 877
+32%
4 082
+5%
3 491
-14%
4 179
+20%
3 107
-26%
2 718
-12%
2 672
-2%
2 919
+9%
3 166
+8%
3 389
+7%
3 212
-5%
3 022
-6%
2 845
-6%
2 704
-5%
3 328
+23%
3 528
+6%
4 023
+14%
EPS (Diluted)
-7.75
N/A
-7.86
-1%
-6.85
+13%
-6.02
+12%
-2.18
+64%
-1.72
+21%
-2.38
-38%
-2.75
-16%
-2.09
+24%
-1.45
+31%
0.67
N/A
3.01
+349%
3.87
+29%
6.86
+77%
8.58
+25%
8.36
-3%
9.95
+19%
6.91
-31%
3.24
-53%
1.35
-58%
1.19
-12%
4.14
+248%
9.76
+136%
15.96
+64%
19.57
+23%
21
+7%
27.8
+32%
29.17
+5%
25.14
-14%
30
+19%
22.32
-26%
19.54
-12%
19.23
-2%
20.92
+9%
22.6
+8%
24.11
+7%
22.84
-5%
21.3
-7%
20.09
-6%
19.03
-5%
23.6
+24%
24.83
+5%
28.24
+14%

See Also

Summary
INTELLECT intrinsic value, competitors valuation, and company profile.
DCF Valuation
INTELLECT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INTELLECT stock valuation using valuation multiples.
Wall Street Estimates
INTELLECT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INTELLECT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.