Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:07 am
Author: Getaka|Social: XLinkedIn

Inspirisys Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹70.41Fairly Valued by 6.12%vs CMP ₹75.00

P/E (7.3) × ROE (69.6%) × BV (₹17.10) × DY (2.00%)

₹105.83Undervalued by 41.11%vs CMP ₹75.00
MoS: +29.1% (Adequate)Confidence: 43/100 (Low)Models: 4 Under, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹121.9427%Under (+62.6%)
Graham NumberEarnings₹65.6716%Over (-12.4%)
DCFCash Flow₹250.6313%Under (+234.2%)
Net Asset ValueAssets₹17.179%Over (-77.1%)
EV/EBITDAEnterprise₹61.3611%Over (-18.2%)
Earnings YieldEarnings₹112.109%Under (+49.5%)
ROCE CapitalReturns₹96.5211%Under (+28.7%)
Revenue MultipleRevenue₹48.996%Over (-34.7%)
Consensus (8 models)₹105.83100%Undervalued
Key Drivers: EPS CAGR 73.2% lifts DCF — verify sustainability. | Wide model spread (₹17–₹251) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 73.2%

*Investments are subject to market risks

Investment Snapshot

68
Inspirisys Solutions Ltd scores 68/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health52/100 · Moderate
ROCE 23.8% ExcellentROE 69.6% ExcellentD/E 2.35 High debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 70.0% Stable
Earnings Quality65/100 · Strong
OPM expanding (4% → 7%) Improving
Quarterly Momentum90/100 · Strong
Revenue (4Q): +24% YoY AcceleratingProfit (4Q): +91% YoY Strong
Industry Rank85/100 · Strong
P/E 7.3 vs industry 98.1 Cheaper than peersROCE 23.8% vs industry 14.9% Above peersROE 69.6% vs industry 21.0% Above peers3Y sales CAGR: 4% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:07 am

Market Cap 297 Cr.
Current Price 75.0
Intrinsic Value₹105.83
High / Low 121/66.6
Stock P/E7.25
Book Value 17.1
Dividend Yield0.00 %
ROCE23.8 %
ROE69.6 %
Face Value 10.0
PEG Ratio0.10

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Inspirisys Solutions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Inspirisys Solutions Ltd 297 Cr. 75.0 121/66.67.25 17.10.00 %23.8 %69.6 % 10.0
3i Infotech Ltd 297 Cr. 14.3 26.0/12.65.07 15.80.00 %4.94 %8.28 % 10.0
Ace Software Exports Ltd 282 Cr. 172 302/15739.9 50.80.00 %9.97 %8.06 % 10.0
Danlaw Technologies India Ltd 258 Cr. 530 1,200/42812.9 1760.00 %28.0 %28.3 % 10.0
Cybertech Systems & Software Ltd 337 Cr. 108 275/95.310.2 61.93.70 %19.4 %14.9 % 10.0
Industry Average17,316.11 Cr418.4898.13120.780.77%14.90%21.00%6.77

All Competitor Stocks of Inspirisys Solutions Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 861018618412299104848012085120130
Expenses 7889791721149298787510976108121
Operating Profit 71271276665119129
OPM % 9%12%8%6%6%6%6%7%6%9%10%10%7%
Other Income -3-6-6-6121211022-0
Interest 2223232322122
Depreciation 1211111113111
Profit before tax 12-2155453178126
Tax % 51%77%59%136%24%21%29%20%-365%29%24%36%-235%
Net Profit 11-3-0442413126719
EPS in Rs 0.180.14-0.80-0.110.900.940.630.953.333.091.551.874.70

Last Updated: March 4, 2026, 9:00 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 2:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 421486511589484546458404342372490388454
Expenses 386437524561487527441392345343458360414
Operating Profit 3649-1328-2201811-329332841
OPM % 8%10%-2%5%-0%4%4%3%-1%8%7%7%9%
Other Income 7-14-8714271055-14-91515
Interest 2623212519181411881196
Depreciation 11121315758756557
Profit before tax 51-133-101446-1-12292843
Tax % 13%-208%3%36%15%83%56%204%15%262%58%-12%
Net Profit 43-137-141212-3-13-343244
EPS in Rs 1.13-0.32-48.73-8.183.310.200.61-0.72-3.37-0.640.928.0111.21
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-25.00%-4666.67%89.78%185.71%-91.67%100.00%-250.00%-333.33%76.92%233.33%700.00%
Change in YoY Net Profit Growth (%)0.00%-4641.67%4756.45%95.93%-277.38%191.67%-350.00%-83.33%410.26%156.41%466.67%

Inspirisys Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-2%
5 Years:-3%
3 Years:4%
TTM:-28%
Compounded Profit Growth
10 Years:18%
5 Years:66%
3 Years:63%
TTM:87%
Stock Price CAGR
10 Years:4%
5 Years:27%
3 Years:19%
1 Year:-35%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:70%

Last Updated: September 5, 2025, 7:40 am

Balance Sheet

Last Updated: December 10, 2025, 2:52 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 30303030303440404040404040
Reserves 9391-52-78-67-46-22-24-39-48-101928
Borrowings 15619821325718217814299109105838487
Other Liabilities 9913617519514220915214198123158130145
Total Liabilities 377455365404287375311255208220270273299
Fixed Assets 62664639251822171816141111
CWIP 0100012400120
Investments 000000000004486
Other Assets 315388319365262356287233189204256216202
Total Assets 377455365404287375311255208220270273299

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -2311384704272-12182939
Cash from Investing Activity + -18-20-7-1162-2-432-13-46
Cash from Financing Activity + 1216-1116-911-36-530-111-15
Net Cash Flow -827-513-383415-9917-22
Free Cash Flow -15132152-13767-14162536
CFO/OP 31%56%-80%55%-2,370%25%301%480%339%57%98%128%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-120.00-149.00-226.00-229.00-184.00-158.00-124.00-88.00-112.00-76.00-50.00-56.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 124151109103951381068669827380
Inventory Days 849084623323333552382141
Days Payable 12014611298107148133161116160115187
Cash Conversion Cycle 8895816721135-406-39-21-67
Working Capital Days 1922-38-57-69-31-18-59-69-74-5517
ROCE %13%13%-2%7%26%14%12%7%-3%27%31%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 69.95%69.95%69.95%69.95%69.95%69.95%69.95%69.95%69.95%69.95%69.95%69.95%
FIIs 0.00%0.00%0.00%0.13%0.13%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public 30.05%30.05%30.06%29.93%29.92%30.05%30.05%30.05%30.05%30.04%30.05%30.04%
No. of Shareholders 7,5467,5477,3147,0166,4495,8096,9417,2547,2367,8557,6837,677

Shareholding Pattern Chart

No. of Shareholders

Inspirisys Solutions Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 8.010.93-0.64-3.37-0.72
Diluted EPS (Rs.) 8.010.93-0.64-3.37-0.72
Cash EPS (Rs.) 9.372.080.77-1.981.03
Book Value[Excl.RevalReserv]/Share (Rs.) 14.777.39-2.110.193.86
Book Value[Incl.RevalReserv]/Share (Rs.) 14.777.39-2.110.193.86
Revenue From Operations / Share (Rs.) 97.97123.8098.5286.22101.89
PBDIT / Share (Rs.) 9.408.984.530.574.01
PBIT / Share (Rs.) 8.047.833.12-0.802.26
PBT / Share (Rs.) 5.835.160.39-2.94-0.23
Net Profit / Share (Rs.) 8.010.92-0.64-3.37-0.72
NP After MI And SOA / Share (Rs.) 8.010.92-0.64-3.37-0.72
PBDIT Margin (%) 9.597.254.590.673.93
PBIT Margin (%) 8.206.323.16-0.932.22
PBT Margin (%) 5.954.160.40-3.40-0.23
Net Profit Margin (%) 8.170.74-0.65-3.90-0.70
NP After MI And SOA Margin (%) 8.170.74-0.65-3.90-0.70
Return on Networth / Equity (%) 54.2112.520.00-1688.60-18.71
Return on Capital Employeed (%) 22.5285.78172.96-22.1629.59
Return On Assets (%) 11.871.39-1.19-6.68-1.15
Long Term Debt / Equity (X) 1.360.19-0.663.400.18
Total Debt / Equity (X) 1.362.98-12.27132.662.35
Asset Turnover Ratio (%) 1.462.071.631.301.17
Current Ratio (X) 1.720.900.740.720.79
Quick Ratio (X) 1.690.880.720.700.76
Inventory Turnover Ratio (X) 108.880.000.010.170.08
Interest Coverage Ratio (X) 4.253.361.670.271.60
Interest Coverage Ratio (Post Tax) (X) 4.022.460.76-0.580.71
Enterprise Value (Cr.) 342.25444.10246.40315.14179.46
EV / Net Operating Revenue (X) 0.880.900.630.920.44
EV / EBITDA (X) 9.1912.4813.73137.6211.29
MarketCap / Net Operating Revenue (X) 0.760.840.440.670.43
Price / BV (X) 5.0814.20-20.86294.4711.41
Price / Net Operating Revenue (X) 0.760.840.440.670.43
EarningsYield 0.100.01-0.01-0.05-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Inspirisys Solutions Ltd. is a Public Limited Listed company incorporated on 08/06/1995 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L30006TN1995PLC031736 and registration number is 031736. Currently company belongs to the Industry of IT Consulting & Software. Company's Total Operating Revenue is Rs. 378.42 Cr. and Equity Capital is Rs. 39.62 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareFirst Floor, Dowlath Towers, Chennai (Madras) Tamil Nadu 600010Contact not found
Management
NamePosition Held
Mr. Satoshi IwanagaChairman, Non Ind & Non Exe Director
Mr. Murali GopalakrishnanExecutive Director & CEO
Mr. Toru HoriuchiNon Exe.Non Ind.Director
Mr. M S JaganIndependent Director
Mr. Rajesh R MuniIndependent Director
Mrs. Cauvery DharmarajIndependent Director

FAQ

What is the intrinsic value of Inspirisys Solutions Ltd and is it undervalued?

As of 13 April 2026, Inspirisys Solutions Ltd's intrinsic value is ₹105.83, which is 41.11% higher than the current market price of ₹75.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (69.6 %), book value (₹17.1), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Inspirisys Solutions Ltd?

Inspirisys Solutions Ltd is trading at ₹75.00 as of 13 April 2026, with a FY2026-2027 high of ₹121 and low of ₹66.6. The stock is currently near its 52-week low. Market cap stands at ₹297 Cr..

How does Inspirisys Solutions Ltd's P/E ratio compare to its industry?

Inspirisys Solutions Ltd has a P/E ratio of 7.25, which is below the industry average of 98.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Inspirisys Solutions Ltd financially healthy?

Key indicators for Inspirisys Solutions Ltd: ROCE of 23.8 % indicates efficient capital utilization; ROE of 69.6 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Inspirisys Solutions Ltd profitable and how is the profit trend?

Inspirisys Solutions Ltd reported a net profit of ₹32 Cr in Mar 2025 on revenue of ₹388 Cr. Compared to ₹-13 Cr in Mar 2022, the net profit shows an improving trend.

Does Inspirisys Solutions Ltd pay dividends?

Inspirisys Solutions Ltd has a dividend yield of 0.00 % at the current price of ₹75.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Inspirisys Solutions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports