You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Profit & Loss    
IZMO Ltd.
 
BSE Code 532341
ISIN Demat INE848A01014
Book Value 124.60
NSE Code IZMO
Dividend Yield(%) 0.00
Market Cap(Million) 4688.55
P/E(X) 0.00
EPS(Rs.) 0.13
Face Value(Rs.) 10  
Type
(Rs. in Million)
Particulars Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019
INCOME :          
Operating Income1538.27  1324.31  1161.43  1012.11  921.65  
     Software Services & Operating Revenues1538.27  1324.31  1161.43  1012.11  921.65  
     Job Work/ Contract Receipts          
     Sale of Equipments & licenses          
     Processing Charges / ServiceIncome          
     Other Operational Income0.00  0.00  0.00  0.00  0.00  
Less: Excise Duty          
Operating Income (Net)1538.27  1324.31  1161.43  1012.11  921.65  
EXPENDITURE :          
Stock Adjustments      0.01  -0.46  
Raw Material Consumed          
     Opening Raw Materials          
     Purchases Raw Materials          
     Closing Raw Materials          
     Other Direct Purchases / Brought in cost          
     Others raw material cost0.00  0.00  0.00  0.00  0.00  
Power & Fuel Cost3.85  2.44  2.74  5.02  3.99  
     Electricity & Power3.85  2.44  2.74  5.02  3.99  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost685.80  551.44  456.67  433.18  374.09  
     Salaries, Wages & Bonus668.88  538.02  451.66  418.82  358.21  
     Contributions to EPF & Pension Funds7.92  6.92  6.04  6.20  4.64  
     Wheeling & Transmission Charges recoverable3.50  0.88  0.44  4.12  0.85  
     Other Employees Cost5.51  5.61  -1.47  4.04  10.39  
Cost of Software developments      0.00    
     Software Purchase      0.00  0.00  
     Technical sub-contractors        0.00  
     Training Expenses          
     Software License cost          
     Other software development expenses0.00  0.00  0.00  0.00  0.00  
Operating Expenses9.59  10.74  23.05  5.89  11.01  
     Repairs and Maintenance3.25  2.60  1.17  1.62  3.79  
     Travel Expenses          
     Overseas Group Health Insurance          
     Visa & Other Charges          
     Post contract support services          
     Packing Material Consumed          
     Other Operating Expenses6.34  8.14  21.87  4.27  7.23  
General and Administration Expenses502.36  481.62  351.37  337.12  319.30  
     Rates & Taxes7.60  5.61  5.19  4.78  3.61  
     Insurance8.85  7.51  4.81  3.91  2.11  
     Printing and stationery0.32  0.17  0.18  0.47  0.57  
     Professional and legal fees332.68  329.58  257.35  240.43  237.22  
     Other Administration95.67  81.30  45.22  55.77  51.34  
Selling and Marketing Expenses32.31  24.89  25.49  24.35  10.37  
     Advertisement & Sales Promotion31.05  23.24  24.40  23.17  7.42  
     Commission, Brokerage & Discounts1.26  1.65  1.09  1.19  2.95  
     Freight outwards          
     Other Selling Expenses0.00  0.00  0.00  0.00  0.00  
Miscellaneous Expenses3.65  9.29  26.36  3.06  1.97  
     Bad debts /advances written off0.80  6.85  15.52  0.76  0.01  
     Provision for doubtful debts          
     Losson disposal of fixed assets(net)          
     Losson foreign exchange fluctuations    9.18      
     Losson sale of non-trade current investments          
     Other Miscellaneous Expenses2.84  2.43  1.65  2.30  1.96  
Less: Expenses Capitalised          
Total Expenditure1237.56  1080.40  885.68  808.63  720.27  
Operating Profit (Excl OI)300.71  243.91  275.75  203.47  201.38  
Other Income35.32  55.02  227.98  84.73  39.50  
     Interest Received1.96  0.99  0.84  0.61  0.29  
     Dividend Received          
     Profit on sale of Fixed Assets    0.14  0.34    
     Profits on sale of Investments      0.83    
     Provision Written Back        0.50  
     Foreign Exchange Gains17.05  4.82    17.50  16.20  
     Others16.31  49.21  227.00  65.45  22.51  
Operating Profit336.03  298.93  503.73  288.20  240.88  
Interest12.73  12.34  14.73  12.73  15.19  
     InterestonDebenture / Bonds          
     Intereston Term Loan          
     Intereston Fixed deposits        0.53  
     Bank Charges etc9.31  7.66  6.01  2.33  0.86  
     Other Interest3.42  4.68  8.72  10.40  13.80  
PBDT323.30  286.59  488.99  275.47  225.69  
Depreciation116.25  124.78  220.61  156.15  151.69  
Profit Before Taxation & Exceptional Items207.05  161.81  268.38  119.32  74.00  
Exceptional Income / Expenses          
Profit Before Tax207.05  161.81  268.38  119.32  74.00  
Provision for Tax6.89  1.44  1.79  7.80  6.36  
     Current Income Tax5.07  3.34  0.36  2.43  3.66  
     Deferred Tax1.82  -1.59  0.97  5.37  6.19  
     Other taxes0.00  -0.32  0.46  0.00  -3.49  
Profit After Tax200.16  160.38  266.59  111.52  67.64  
Extra items0.00  0.00  0.00  0.00  0.00  
Minority Interest          
Share of Associate          
Other Consolidated Items          
Consolidated Net Profit200.16  160.38  266.59  111.52  67.64  
Adjustments to PAT          
Profit Balance B/F870.37  709.99  443.75  332.23  248.09  
Appropriations1070.53  870.37  710.33  443.75  315.73  
     General Reserves          
     Proposed Equity Dividend          
     Corporate dividend tax          
     Other Appropriation1070.53  870.37  710.33  443.75  315.73  
Equity Dividend %          
Earnings Per Share15.00  12.00  20.00  9.00  5.00  
Adjusted EPS15.00  12.00  20.00  9.00  5.00