Intellect Design Peer Comparison
NSE: INTELLECT | BSE: 538835
₹678.30
As on 27-Aug-2026IST
Market cap
₹9,511 Cr
Revenue (TTM)
₹3,182 Cr
P/E Ratio
26.9
P/B Ratio
3
Div. Yield
1 %
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
9,511 | 31,348 | 34,034 | 16,694 | 16,494 |
Revenue (₹ Cr) |
3,182 | 2,702 | 14,670 | 5 | 671 |
Net Profit (₹ Cr) |
347.31 | 260.66 | 1,343.30 | 1.29 | 198.83 |
Net Margin (%) |
10.53 | 9.55 | 9.19 | 25.61 | 26.37 |
RoE (%) |
12.31 | 40.04 | 22.16 | -- | 9.88 |
Price to Earnings |
26.94 | 120.26 | 25.33 | -- | 91.55 |
Price-To-Book |
3.02 | 15.61 | 5.07 | 62.50 | 8.60 |
Income Statement (₹ Cr)
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,038.18 | 1,149.02 | 13,430.40 | -- | 687.69 |
|
Total Income
|
3,160.76 | 1,158.41 | 13,882.80 | 0.00 | 773.11 |
|
Total Expenditure
|
2,454.28 | 989.01 | 11,577.70 | 0.13 | 440.43 |
|
EBITDA
|
583.90 | 160.01 | 1,852.70 | -0.13 | 247.26 |
|
Depreciation
|
208.90 | 11.34 | 361.30 | -- | 24.39 |
|
EBIT
|
375.00 | 148.67 | 1,491.40 | -0.13 | 222.87 |
|
Interest
|
9.76 | 4.09 | 105.90 | 0.09 | 10.29 |
|
Other Income
|
122.58 | 9.39 | 452.40 | -- | 85.42 |
|
Exceptional Items
|
-30.84 | -- | -111.10 | -- | 0.94 |
|
Profit before Tax
|
460.07 | 153.97 | 1,726.80 | -0.22 | 296.64 |
|
Provision for Tax
|
116.81 | 39.49 | 358.50 | -- | 78.72 |
|
Profit after Tax
|
343.25 | 114.48 | 1,368.30 | -0.22 | 217.93 |
Liabilities (₹ Cr)
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,170.11 | 530.33 | 6,315.80 | -4.54 | 1,889.06 |
|
Minority Interest
|
29.12 | -- | -3.20 | -- | 60.02 |
|
Non-Current Liabilities
|
623.75 | 7.77 | 677.40 | 1.04 | 28.25 |
|
Current Liabilities
|
1,227.31 | 353.63 | 3,510.30 | 3.50 | 175.47 |
|
Total Liabilities
|
5,050.29 | 893.36 | 10,902.30 | 0.00 | 2,155.45 |
Assets (₹ Cr)
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,528.07 | 66.36 | 5,452.60 | -- | 598.63 |
|
Current Assets
|
2,522.22 | 825.38 | 5,047.70 | 0.00 | 1,554.17 |
|
Total Assets
|
5,050.29 | 893.36 | 10,902.30 | 0.00 | 2,155.45 |
|
Total Debt*
|
0.00 | 1.27 | 0.00 | 4.00 | 3.38 |
|
Net Current Assets
|
1,294.91 | 471.75 | 1,537.40 | -3.50 | 1,378.70 |
|
Contingent Liabilities
|
44.20 | 83.75 | -- | -- | 18.36 |
Cashflow (₹ Cr)
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
510.50 | -13.21 | 1,739.10 | -0.11 | 244.60 |
|
Cash Flow from Investing Activities
|
-272.34 | 111.59 | -996.20 | -- | -161.50 |
|
Cash from Financing Activities
|
-113.22 | -17.97 | -830.80 | 0.11 | -78.32 |
|
Net Cash Inflow / Outflow
|
124.94 | 80.41 | -87.90 | 0.00 | 4.78 |
Ratios
Profitability Ratios
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
ROCE (%)
|
15.78 | 33.07 | 31.40 | 0.00 | 16.83 |
|
ROE (%)
|
11.99 | 24.35 | 23.83 | 0.00 | 12.16 |
|
ROA (%)
|
7.38 | 15.23 | 14.23 | -5,082.35 | 10.38 |
|
EBIT Margin (%)
|
23.25 | 14.74 | 17.16 | -- | 48.38 |
|
Net Margin (%)
|
10.86 | 9.88 | 9.86 | -- | 28.19 |
|
Cash Profit Margin (%)
|
18.17 | 10.95 | 12.88 | -- | 35.24 |
Growth Ratios
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
21.53 | 58.69 | 12.16 | -- | -29.37 |
|
EBIT Growth (%)
|
15.61 | 48.06 | 20.69 | -70.56 | -24.55 |
|
Net Profit Growth (%)
|
2.64 | 50.82 | 16.55 | -41.36 | -27.20 |
|
EPS Growth (%)
|
3.19 | 50.05 | 16.20 | -41.36 | -30.97 |
|
Book Value Growth (%)
|
13.40 | 26.43 | 17.80 | -5.00 | 11.01 |
Valuation Ratios
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Price / Earnings
|
24.21 | 74.91 | 34.01 | 0.00 | 59.64 |
|
Price / Book Value
|
2.75 | 16.33 | 7.50 | -0.40 | 6.12 |
|
Dividend Yield (%)
|
1.17 | 0.17 | 1.50 | 0.00 | 0.08 |
|
EV/EBITDA
|
11.14 | 49.57 | 19.34 | -45.66 | 33.63 |
|
Market Cap (₹ Cr)
|
8,361.68 | 8,575.26 | 46,564.54 | -- | 11,538.13 |
Solvency Ratios
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.00 | -0.88 | 0.00 |
|
Short term debt to equity ratio
|
0.00 | -- | -- | -0.65 | 0.00 |
|
Current Ratio
|
2.06 | 2.33 | 1.44 | 0.00 | 8.86 |
|
Quick Ratio
|
2.06 | 1.70 | 1.44 | 0.00 | 7.78 |
|
Interest Coverage
|
48.13 | 38.65 | 17.31 | -1.42 | 29.82 |
Operating Efficiency Ratios
| Intellect Design | Netweb Tech | Hexaware Technologies | IDream Film Infra | Zen Technologies | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.34 | 31.46 | 15.31 | -- | 32.57 |
|
Asset Turnover
|
0.65 | 1.53 | 1.40 | 0.00 | 0.33 |
|
Receivable days
|
67.71 | 86.62 | 54.78 | -- | 168.37 |
|
Inventory Days
|
0.00 | 53.60 | 0.00 | -- | 81.59 |
|
Payable days
|
-- | 87.79 | -- | -- | 82.49 |
|
Cash Conversion Cycle
|
-- | 52.43 | -- | -- | 167.47 |