Intellect Design Arena Ltd

Price story Before the numbers, the tape. A stock price moves through four repeating seasons: a flat base (stage 1), an advance (2), a top (3), a decline (4). Where the price sits in that cycle frames everything below.

Intellect Design Arena Ltd trades at ₹760, in a downtrend and 24 weeks into that stage. That is −6.0% against its own 200-day average. It sits at 26% of a 52-week range of ₹630 to ₹1,134. On relative strength it has been ahead of the NIFTY 500 on a trailing-13-week view for 2 straight weeks.

Today the stock is in a downtrend — week 24 of stage 4, confirmed. At ₹760 it trades −6.0% versus its 200-day average and sits at 26% of its 52-week range (₹630–₹1,134).

Against the market, two honest reads. Cumulative: over the last 10.3 years the stock moved +299% while the NIFTY 500 moved +274% — ahead of the index over the full window. Recent form: on a trailing-13-week view the stock has been ahead for 2 straight weeks — the ribbon below is that same metric, week by week.

What would end the trend, mechanically: two Friday closes in a row below the 200-day line. That is the exit rule — no debates.

→ The trend is one thing; the bill is another. Are you paying up for it? Next: the P/E sits at the 30th percentile of its own range.

Valuation P/E is the price of ₹1 of annual profit: how many rupees the market pays for each rupee the company earns in a year.

Intellect Design Arena Ltd trades at 27.9× P/E, near the bottom of its own range — cheaper only 30% of the time. Its long-run median P/E is 32.6×, measured across 8.5 years of weekly readings. This places the multiple against the stock’s own record, and says nothing about what the business is worth.

Today's P/E of 27.9× is near the bottom of its own range — cheaper only 30% of the time, against a long-run median of 32.6× measured over 8.5 years of weekly readings. This is a comparison against the stock's own history — not a claim about what it is worth.

Why the multiple sits where it does: over the past year annual EPS moved +3.2% against a −35.1% price move — earnings outran the price, pushing the multiple DOWN its own range.

The price move, decomposed: over 5y, of the −0.4%/yr price move, ~+5.8%/yr came from earnings growth and ~−6.2 pp from the multiple (compressing). The split is the honest approximate (price return minus earnings growth); it makes the rally itself visible instead of hiding it behind the percentile.

Put together: the multiple is low against its own past, so the story rests on the earnings line underneath it, not the multiple.

→ Cheap or dear rides on the earnings. Are they actually growing? Next: the fundamental stage — where the business sits in its arc, and how growth has compounded.

Stage: Mixed Every business sits somewhere on a fundamental arc, and this page names the spot before anything else. The last twelve quarters of revenue, profit and EPS growth — plus the return the business earns on its capital — are read as curves: Deteriorating (the curves are falling), Turning around (a trough has just formed and the last few quarters lift off it), Improving (the climb off the trough is sustained), Consistent (steadily positive with healthy returns), Topping out (still high but decelerating from the peak). When the curves genuinely disagree the read is Mixed; too little history is No read. CAGR (compound annual growth rate) is the smooth yearly pace that turns the starting value into the latest one — the fairest way to compare growth across different time spans. Read the columns together: if the 1-year number towers over the 10-year, recent growth is running hotter than the long-run trend. A dash means that window is not held, or the base year was a loss (where a growth rate is not meaningful).

Intellect Design Arena Ltd reads as mixed on its fundamental arc. Mixed — revenue growth is rising at +21.5% while profit growth is falling at +2.7% — the curves disagree, so the per-curve reads carry the story. The read is built from 12 quarters across 4 curves, on full evidence.

Why it matters: when the curves disagree, the per-curve reads above matter more than any single verdict.

→ The stage names the trajectory. Next: the revenue line that produces it, quarter by quarter.

4-Factor Sector Score

49.3/100 — rank 6 of 9 in IT Product Companies · 90% evidence confidence

Intellect Design Arena Ltd scores 49.3 out of 100 against the 9 companies it is compared with in IT Product Companies, ranking 6. Balanced evidence: keep at normal research priority and require another comparable period before raising conviction.

The four contributions add to the total exactly: 17.7 + 15.5 + 10.4 + 5.7 = 49.3. This is the SAME number shown on the sector comparison — it is computed once, for the whole peer set, and read here.

What would change it: The read weakens if profit growth turns negative or margin improvement reverses while sector-relative strength deteriorates.

Revenue Revenue is the top line: everything the company billed its customers in the period.

Intellect Design Arena Ltd reported ₹847 Cr of revenue in the Mar 26 quarter, +16.7% year on year. That is the 5th straight quarter of year-on-year growth. Over 10 years it has compounded at 14.1% a year. The last full year, FY26, came in at ₹3,038 Cr. The last four reported quarters add to ₹3,038 Cr.

Intellect Design Arena Ltd reported ₹847 Cr of revenue in the Mar 26 quarter, +16.7% year on year. That is the 5th straight quarter of year-on-year growth. Over 10 years it has compounded at 14.1% a year. The last full year, FY26, came in at ₹3,038 Cr. The last four reported quarters add to ₹3,038 Cr.

FY26 revenue came in at ₹3,038 Cr (+21.5% on the year), capping 10 years at 14.1% compound. The latest quarter (Mar 26) printed ₹847 Cr, +16.7% year on year — the 5th consecutive quarter of year-over-year growth.

Pace check: the last four quarters averaged +22.0% growth against the decade's 14.1% — the current year is running faster than its own long-run rate.

Acceleration check: trailing-twelve-month revenue grew +21.5% over the last 4 quarters against +10.1%/yr over the last 8 — accelerating; TTM profit +2.7% vs +3.0%/yr — stabilising.

→ Revenue grew — did margins hold as it scaled? Next: 22.0% this quarter (−6.0 pp YoY).

Operating margin Operating margin is what is left of every ₹100 of sales after running the business, before interest and tax. It is the cleanest read on pricing power and cost control.

Intellect Design Arena Ltd's operating margin is 22.0% in the Mar 26 quarter, −6.0 percentage points against the same quarter a year ago. Across 12 fiscal years the operating margin has ranged −13.0% to 25.0%. The current quarter sits inside that band.

Intellect Design Arena Ltd's operating margin is 22.0% in the Mar 26 quarter, −6.0 percentage points against the same quarter a year ago. Across 12 fiscal years the operating margin has ranged −13.0% to 25.0%. The current quarter sits inside that band.

The latest quarter's operating margin is 22.0%, −6.0 pp against the same quarter a year ago. Across 12 fiscal years the operating margin has ranged −13.0%–25.0%.

🚨 Why the margin moved: operating margin went −6.2 pp year on year while gross margin went +0.0 pp — the loss came mostly below the gross line: operating leverage, with costs spread over a bigger revenue base.

→ Margins slipped — did that reach the bottom line? Next: profit −11.8% in the latest quarter.

Net profit Net profit is what survives every cost, interest and tax — the number EPS, dividends and book value all grow from.

Intellect Design Arena Ltd earned ₹120 Cr of net profit in the Mar 26 quarter, −11.8% year on year. Full-year FY26 profit was ₹343 Cr. That is 14.2% of the quarter's revenue. The same quarter a year earlier earned ₹136 Cr.

Intellect Design Arena Ltd earned ₹120 Cr of net profit in the Mar 26 quarter, −11.8% year on year. Full-year FY26 profit was ₹343 Cr. That is 14.2% of the quarter's revenue. The same quarter a year earlier earned ₹136 Cr.

Mar 26 profit was ₹120 Cr, −11.8% year on year. On the full year, FY26 printed ₹343 Cr (+2.7%).

🚨 Why profit moved: revenue contributed +16.7% and the margin −6.0 pp — the quarter was revenue-led despite a thinner margin.

Pace comparison, last four quarters: profit +11.9% vs revenue +22.0%. Profit is growing slower than sales — costs are eating the growth before it reaches the bottom line.

→ Profit rose — but did the cash follow? Next: 135% of the last 3 years' profit arrived as cash.

Cash flow — the router The P&L says what was earned; the cash-flow statement says what actually arrived. Operating cash flow (CFO) against profit is the cleanest lie detector in the accounts.

Over the last 3 fiscal years 135% of Intellect Design Arena Ltd's reported profit arrived as operating cash — the cash follows the profit. In FY26 that was ₹510 Cr of operating cash against ₹343 Cr of profit. After ₹367 Cr of capital spending, ₹143 Cr was left as free cash.

FY26: operating cash of ₹510 Cr against reported profit of ₹343 Cr, leaving free cash of ₹143 Cr after ₹367 Cr of capital spending. Across the last 3 fiscal years the conversion rate is 135% of profit.

Cash-flow readings here are annual — that is the resolution our series carries, so this section moves once a year.

Why conversion sits at 135%: the cash cycle stretched 36 days between FY21 and FY26 — more of each rupee of profit waits inside the cycle before arriving.

Router verdict: the bigger cash user is investment — capital spending ran 1.7× depreciation over three years, so the next section's job is to check what that build-out is buying.

→ So follow the cash to where it goes. Next: ₹830 Cr of building over 3 years.

Where the cash goes Working capital is the cash tied up between paying suppliers and getting paid: debtor days (customers owe), inventory days (stock waits), and the cash conversion cycle (the whole loop, in days of sales).

Intellect Design Arena Ltd's cash conversion cycle runs 82 days in FY26, up from 46 days in FY21. Capital spending ran ₹830 Cr over the last 3 years. At FY26 sales of ₹3,038 Cr each day of that cycle holds about ₹8.3 Cr, so roughly ₹683 Cr sits inside the business at any moment.

FY26: debtors at 82 days (an asset-light business — no inventory to speak of) — for a full cycle of 82 days, looser than FY21's 46.

In money terms: at FY26 sales of ₹3,038 Cr, each day of the cycle holds about ₹8.3 Cr — so the 82-day loop keeps roughly ₹683 Cr sitting inside the business at any moment.

On the investment side: capital spending of ₹830 Cr over the last 3 fiscal years against ₹502 Cr of depreciation — the company is building well ahead of wear-and-tear. Capital work-in-progress stands at ₹298 Cr (FY26) — capacity paid for but not yet earning.

The synthesis: the cash is going into capacity, not disappearing into the cycle — the question becomes whether the new capacity earns.

→ Does all this activity actually earn its cost of capital? Next: ROCE is 16% and the ROIC − WACC spread is −1.2 pp.

Return on capital Return on capital employed (ROCE) is the profit the whole business earns on all the money in it — equity and debt together. It is the single best test of whether growth creates value or just size.

Intellect Design Arena Ltd earns a ROCE of 16% in FY26. That is up from a trough of −6% in FY16. Return on invested capital clears the cost of that capital by −1.2 percentage points, so growth here is not yet paying for the capital it uses. The wiring behind it is 11.3% net margin on 0.67× asset turns.

FY26 ROCE is 16%, recovered from a FY16 trough of −6% — the full ladder below shows the fall and the climb, undoctored.

🚨 Why the return is what it is — the wiring (FY26): 11.3% net margin × 0.67× asset turns × 1.43× balance-sheet leverage ≈ 10.8% on equity. Margin does its share; leverage is modest — this is an earned return, not a borrowed one.

The capstone test — ROIC − WACC: 10.8% − 12.0% = a −1.2 pp spread. The 12.0% is a standing assumption for the cost of capital in India, not a per-stock estimate — read the sign and the size of the spread, not the decimals. Negative — growth at these returns destroys value until the returns recover.

→ Returns like these — is the balance sheet borrowing to make them? Next: debt-to-equity is 0.05.

Debt Debt-to-equity says how much of the business is funded by borrowings. Low is the safe corner; the trend matters as much as the level.

Intellect Design Arena Ltd carries total debt of ₹159 Cr against shareholder equity of ₹3,199 Cr as of Mar 26, a debt-to-equity of 0.05 — effectively unlevered. On the annual view that ratio went from 0.01 in FY22 to 0.05 in FY26. The returns elsewhere on this page are therefore earned rather than borrowed.

Mar 26: total debt of ₹159 Cr against shareholder equity of ₹3,199 Cr — a debt-to-equity of 0.05. On the annual view, debt-to-equity went from 0.01 (FY22) to 0.05 (FY26). The returns on this page are earned, not borrowed.

→ Who owns this, and are they adding or leaving? Next: Foreign institutions cut 4.0 points over 8 quarters.

Ownership Who owns the stock, quarter by quarter: promoters (the controlling owners), foreign and domestic institutions, and the public. Steady accumulation by people close to the numbers is a signal; a quiet register is also an answer.

Foreign institutions cut 4.0 points of Intellect Design Arena Ltd over 8 quarters, the biggest move on the register. That takes foreign institutions to 23.5% of the company. Domestic institutions moved +2.1 points over the same window, to 7.3%. The register is read on the four disclosed classes only; nothing is inferred between filings.

The register over the last two years — Foreign institutions: −4.0 points over 8 quarters to 23.5%; Domestic institutions: +2.1 points over 8 quarters to 7.3%; Promoters: −0.6 points over 8 quarters to 29.6%.

Why the register moved: rotation — foreign institutions −4.0 points against domestic institutions +2.1 points over 8 quarters, with promoters −0.6 points — one class of institutions handing the register to the other, not a verdict change by the people closest to the numbers.

→ One last check: does the safety math agree? Next: the balance-sheet safety line.

Safety line The Z-score estimates how far a company sits from balance-sheet distress — above roughly 3 is safe, below roughly 1.8 is the danger zone. It was built for manufacturers, so it is not applied to banks and lenders.

Intellect Design Arena Ltd: the Z-score reads 7.71. A Z-score above roughly 3 reads as safe and below roughly 1.8 as the distress zone, so this sits well clear of distress. It is a distance-to-distress estimate from the balance sheet, not a forecast of failure.

Why it matters: a Z-score of 7.71 sits well clear of the distress zone — the balance sheet is not the risk here.

The safety line in one sentence: the Z-score reads 7.71.

Frequently asked questions