Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹123Cr
Rev Gr TTM
Revenue Growth TTM
5.93%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ISFT
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 14.1 | 12.8 | 9.9 | 0.5 | 3.0 | 2.3 | 4.2 | 4.3 | 7.0 | 4.7 | 5.5 | 6.5 |
| 114 | 116 | 116 | 118 | 117 | 118 | 121 | 124 | 126 | 124 | 128 | 133 |
Operating Profit Operating ProfitCr |
| 3.5 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.7 | 3.4 | 2.8 | 3.7 | 3.1 | 2.9 |
Other Income Other IncomeCr | 2 | 2 | 1 | 2 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | 4 | 3 | 3 | 4 | 4 | 5 | 4 | 3 | 4 | 4 | 4 |
| 0 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 0 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | -2.4 | 67.9 | -4.7 | 27.6 | -3.7 | 33.9 | 60.0 | 21.6 | -0.4 | 10.5 | -13.0 | -3.0 |
| 2.1 | 2.3 | 2.0 | 1.8 | 1.9 | 3.0 | 3.1 | 2.1 | 1.8 | 3.2 | 2.6 | 1.9 |
| 1.7 | 1.9 | 1.7 | 1.5 | 1.6 | 2.3 | 2.4 | 1.7 | 1.4 | 2.5 | 2.1 | 1.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 131.3 | 108.8 | 31.0 | 24.6 | -28.5 | -29.4 | 3.8 | -31.2 | 8.4 | 6.2 | 4.5 | 4.1 |
| 338 | 708 | 922 | 1,151 | 832 | 584 | 605 | 409 | 441 | 466 | 490 | 512 |
Operating Profit Operating ProfitCr |
| 1.4 | 1.2 | 1.9 | 1.6 | 0.6 | 1.2 | 1.4 | 3.0 | 3.4 | 4.0 | 3.5 | 3.1 |
Other Income Other IncomeCr | 4 | 39 | 7 | 5 | 5 | 5 | 6 | 5 | 5 | 7 | 1 | 0 |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 3 | 5 | 6 | 3 | 4 | 8 | 12 | 3 | 1 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 4 | 3 | 1 | 1 | 1 | 1 | 1 |
| 7 | 43 | 19 | 20 | 3 | 2 | 9 | 13 | 11 | 14 | 16 | 15 |
| 1 | 2 | 6 | 6 | -3 | 0 | 0 | 0 | 3 | 4 | 3 | 2 |
|
| 189.6 | 596.3 | -68.0 | 3.4 | -58.8 | -62.8 | 295.6 | 53.7 | -34.4 | 16.5 | 29.4 | -1.6 |
| 1.7 | 5.8 | 1.4 | 1.2 | 0.7 | 0.4 | 1.4 | 3.0 | 1.8 | 2.0 | 2.5 | 2.4 |
| 4.0 | 28.2 | 9.0 | 9.3 | 3.9 | 1.4 | 5.7 | 8.7 | 5.7 | 6.6 | 7.8 | 7.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 16 |
| 65 | 103 | 117 | 127 | 131 | 133 | 139 | 152 | 164 | 195 | 212 | 228 |
Current Liabilities Current LiabilitiesCr | 25 | 54 | 39 | 55 | 38 | 33 | 29 | 38 | 36 | 26 | 25 | 21 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 35 | 19 | 83 | 72 | 111 | 101 | 126 | 155 | 155 | 29 | 30 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 43 | 160 | 143 | 221 | 186 | 212 | 182 | 184 | 161 | 168 | 32 | 22 |
Non Current Assets Non Current AssetsCr | 64 | 47 | 46 | 58 | 71 | 79 | 101 | 146 | 207 | 224 | 250 | 273 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | -42 | 39 | -55 | 16 | -13 | 35 | 33 | 14 | 17 | 83 |
Investing Cash Flow Investing Cash FlowCr | 24 | 15 | -8 | 1 | -8 | -1 | -36 | -47 | -50 | -23 | 44 |
Financing Cash Flow Financing Cash FlowCr | -22 | 29 | -28 | 57 | -19 | 17 | -5 | 10 | 26 | 2 | -130 |
|
Free Cash Flow Free Cash FlowCr | 2 | -45 | 37 | -55 | 15 | -14 | 35 | 32 | 14 | 17 | 83 |
| 43.2 | -100.6 | 296.3 | -397.3 | 281.8 | -606.6 | 419.0 | 259.8 | 167.9 | 175.1 | 651.2 |
CFO To EBITDA CFO To EBITDA% | 51.9 | -495.6 | 225.2 | -286.6 | 325.8 | -185.1 | 416.4 | 264.1 | 90.6 | 88.1 | 470.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 369 | 557 | 485 | 1,017 | 189 | 46 | 98 | 277 | 145 | 178 | 152 |
Price To Earnings Price To Earnings | 68.9 | 13.6 | 38.2 | 77.5 | 33.3 | 21.9 | 11.8 | 21.6 | 17.2 | 18.2 | 11.9 |
Price To Sales Price To Sales | 1.1 | 0.8 | 0.5 | 0.9 | 0.2 | 0.1 | 0.2 | 0.7 | 0.3 | 0.4 | 0.3 |
Price To Book Price To Book | 4.7 | 4.7 | 3.7 | 7.2 | 1.3 | 0.3 | 0.6 | 1.7 | 0.8 | 0.8 | 0.7 |
| 72.1 | 68.6 | 27.6 | 56.4 | 50.1 | 19.8 | 22.1 | 30.1 | 18.4 | 16.2 | 9.1 |
Profitability Ratios Profitability Ratios |
| 100.0 | 34.8 | 35.8 | 32.4 | 27.6 | 26.1 | 30.7 | 35.9 | 37.9 | 37.5 | 36.7 |
| 1.4 | 1.2 | 1.9 | 1.6 | 0.6 | 1.2 | 1.4 | 3.0 | 3.4 | 4.0 | 3.5 |
| 1.7 | 5.8 | 1.4 | 1.2 | 0.7 | 0.4 | 1.4 | 3.0 | 1.8 | 2.0 | 2.5 |
| 9.3 | 29.7 | 15.1 | 10.0 | 3.8 | 3.0 | 4.7 | 5.7 | 5.9 | 7.4 | 7.5 |
| 7.5 | 35.2 | 10.1 | 9.7 | 3.9 | 1.4 | 5.4 | 7.7 | 4.7 | 4.6 | 5.5 |
| 5.5 | 20.1 | 7.0 | 4.9 | 2.2 | 0.7 | 2.9 | 3.9 | 2.3 | 2.5 | 4.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Intrasoft Technologies Ltd (BSE: 533181, NSE: ISFT) is a technology-driven, multi-channel e-commerce retailer primarily serving the U.S. market. The company operates as a full-service online retail partner for small and medium-sized U.S. enterprises (SMEs), enabling them to sell on major e-commerce marketplaces—primarily Amazon—through its proprietary technology platform. Its business model centers on bridging the gap between product-focused vendors and customer-centric marketplaces.
Intrasoft owns and operates two key digital assets:
- **123Stores.com** – A high-volume e-commerce retail platform.
- **123Greetings.com** – A leading online destination for human expressions with 95 million annual visitors.
123Stores, Inc., a wholly owned subsidiary, serves as the primary operational arm in the U.S., and Intrasoft is ranked among the **top 300 e-commerce retailers** on Amazon U.S. (as per Marketplace Pulse).
---
### **Core Business Model & Strategic Shift**
#### **Transition to Vendor Direct Model (FY26 Onwards)**
Starting in **FY2026**, Intrasoft is fully transitioning to a **Vendor Direct (V-Direct) Model**, where products are shipped directly from brand partners’ warehouses to end consumers. This shift:
- Eliminates inventory holding, storage, and associated logistics costs.
- Reduces inventory drawdown risk and working capital pressure.
- Enhances scalability and improves unit economics.
This transition was strategically initiated between **FY22 and FY25**, resulting in:
- **Reduction in inventory by INR 99 crore** (from March 2021 to Dec 2024).
- **Debt reduction from INR 148 crore (Mar 2023) to INR 13 crore (proj. Dec 2024)**.
The V-Direct model allows Intrasoft to scale its **long-tail product portfolio**—slow-moving, niche SKUs that are not economically viable for Amazon’s fulfillment centers—without capital-intensive inventory.
The company expects **Vendor Direct sales to grow at a CAGR of 25–30% over the next three years**, with **stable EBITDA margins** and improving return ratios.
---
### **Technology & Data-Driven Operations**
Intrasoft’s success is underpinned by a **robust, scalable, and proprietary technology platform** that integrates AI, big data analytics, and predictive modeling across the entire value chain.
Key capabilities include:
- **Smart Data & Predictive Analytics**: For demand forecasting, SKU selection, pricing intelligence, and vendor onboarding.
- **End-to-End Automation**: From product listing and pricing to order fulfillment and customer support.
- **Real-Time Integration**: With marketplace back-ends, ERP systems of logistics partners (e.g., UPS, FedEx), and brand partners' systems.
- **Disruption Management**: Proprietary tools monitor weather, accidents, and delays to dynamically adjust delivery estimates and improve accuracy.
This technology infrastructure supports millions of transactions and is designed for cloud scalability to handle future growth.
---
### **Market Position & Reach**
- **Marketplace Presence**: Among the **top 300 retailers on Amazon U.S.**, with a **96% lifetime seller rating**—reflecting high customer satisfaction and compliance.
- **Product Portfolio**: Over **150,000 SKUs** across key categories including:
- Home & Kitchen
- Garden & Outdoor
- Tools & Home Improvement
- Sports & Outdoor
- **Strategic Growth Target**: Expand product offerings from **500,000 SKUs to 1 million** by leveraging scalable tech systems.
- **Vendors/Brand Partners**: Over **300 U.S.-based SMEs** served; relationships are deep, long-term, and focused on end-to-end management of their marketplace presence.
---
### **Logistics & Fulfillment**
Intrasoft operates a **hybrid, cost-efficient logistics network**:
- Partners with **top-tier carriers (UPS, FedEx)** and **local in-state carriers**.
- Leverages **economies of scale** through high order volumes to reduce per-unit fulfillment costs.
- Combines **national reach** with **local agility** to optimize delivery speed and cost.
- Continuously uses data analytics to forecast delays and enhance delivery accuracy.
This multi-carrier approach ensures reliable, fast delivery even during peak seasons (Q3, U.S. festive period).
---
### **Customer & Vendor-Centric Strategy**
#### **For Brand Partners**
- Provides **end-to-end e-commerce solutions**, allowing SMEs to grow on Amazon without dedicated in-house teams.
- Offers services including:
- Marketplace management
- Digital marketing & promotions
- Buy-box optimization
- Inventory & supply chain advisory
- Returns & customer service
- Delivers **pricing and demand trend insights** via its analytics engine.
- Builds **aggregation benefits** as vendor scale increases, sharing operational efficiencies.
#### **For Marketplace Customers**
- Focuses on **long-term relationship building** through:
- Competitive pricing
- Seamless, fast doorstep delivery
- Real-time customer support
- High fulfillment accuracy
---
### **Financial & Operational Highlights**
- **Vendor Direct Model**: Improves cash flow, reduces debt, and enhances sustainability.
- **Scalable Platform**: Infrastructure supports rapid growth without proportional cost increases.
- **Right Issue Approval**: INR 50 crore approved (Mar 2022) to fund growth and tech development.
- **Focus on Unit Economics**: As Vendor Direct scales, margins and returns are expected to improve.
---