Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Finance - Stock Broking

Rating :
62/99

BSE: 532745 | NSE: Not Listed

40.20
1.20 (3.08%)
22-Mar-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  37.00
  •  40.35
  •  37.00
  •  39.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16424
  •  6.60
  •  83.80
  •  33.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.06
  • 6.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 159.07
  • N/A
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.77%
  • 2.51%
  • 20.74%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.98%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.42
  • 21.19
  • 38.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.42
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -7.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 10.56
  • 20.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.75
  • 0.98
  • 1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.03
  • 4.63
  • 6.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
24.87
15.92
56.22%
23.26
14.39
61.64%
24.20
14.66
65.08%
22.57
13.19
71.11%
Expenses
16.01
12.24
30.80%
15.45
11.95
29.29%
16.02
11.93
34.28%
14.44
10.65
35.59%
EBITDA
8.86
3.68
140.76%
7.81
2.44
220.08%
8.18
2.73
199.63%
8.14
2.54
220.47%
EBIDTM
35.62%
23.11%
33.58%
16.95%
33.80%
18.63%
36.05%
19.27%
Other Income
1.54
1.91
-19.37%
1.81
2.05
-11.71%
1.68
1.40
20.00%
2.43
2.30
5.65%
Interest
6.09
2.14
184.58%
4.73
1.11
326.13%
5.20
1.33
290.98%
4.76
0.88
440.91%
Depreciation
0.21
0.19
10.53%
0.20
0.18
11.11%
0.22
0.18
22.22%
0.22
0.18
22.22%
PBT
11.14
3.26
241.72%
4.69
3.19
47.02%
4.44
2.62
69.47%
5.58
3.78
47.62%
Tax
3.68
1.04
253.85%
1.22
0.79
54.43%
1.30
1.18
10.17%
0.00
0.85
-100.00%
PAT
7.46
2.23
234.53%
3.47
2.40
44.58%
3.14
1.44
118.06%
5.58
2.94
89.80%
PATM
29.98%
13.98%
14.91%
16.69%
12.98%
9.82%
24.73%
22.25%
EPS
2.62
0.66
296.97%
0.98
0.69
42.03%
0.84
0.42
100.00%
1.89
0.92
105.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
94.90
67.46
42.43
25.64
29.28
25.81
34.28
45.75
64.24
67.07
58.60
Net Sales Growth
63.17%
58.99%
65.48%
-12.43%
13.44%
-24.71%
-25.07%
-28.78%
-4.22%
14.45%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
94.90
67.46
42.43
25.64
29.28
25.81
34.28
45.75
64.24
67.07
58.60
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
61.92
50.27
37.46
27.49
23.75
29.12
40.30
50.42
58.27
54.02
57.83
Power & Fuel Cost
-
0.52
0.51
0.44
0.41
0.77
0.00
0.00
1.23
1.04
1.15
% Of Sales
-
0.77%
1.20%
1.72%
1.40%
2.98%
0%
0%
1.91%
1.55%
1.96%
Employee Cost
-
22.99
17.45
10.47
9.07
12.86
17.58
20.71
20.89
18.04
18.78
% Of Sales
-
34.08%
41.13%
40.83%
30.98%
49.83%
51.28%
45.27%
32.52%
26.90%
32.05%
Manufacturing Exp.
-
16.64
12.63
9.96
10.32
10.65
13.75
17.92
25.91
27.19
24.86
% Of Sales
-
24.67%
29.77%
38.85%
35.25%
41.26%
40.11%
39.17%
40.33%
40.54%
42.42%
General & Admin Exp.
-
7.99
6.15
3.16
2.49
4.29
7.51
7.83
6.20
6.79
8.07
% Of Sales
-
11.84%
14.49%
12.32%
8.50%
16.62%
21.91%
17.11%
9.65%
10.12%
13.77%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.65
1.24
3.90
1.87
1.31
1.47
3.96
5.26
2.00
0.00
% Of Sales
-
3.93%
2.92%
15.21%
6.39%
5.08%
4.29%
8.66%
8.19%
2.98%
10.44%
EBITDA
32.99
17.19
4.97
-1.85
5.53
-3.31
-6.02
-4.67
5.97
13.05
0.77
EBITDA Margin
34.76%
25.48%
11.71%
-7.22%
18.89%
-12.82%
-17.56%
-10.21%
9.29%
19.46%
1.31%
Other Income
7.46
7.85
7.79
24.12
11.32
6.15
6.64
7.06
9.38
4.50
1.01
Interest
20.78
9.61
1.36
0.54
0.08
0.17
0.27
0.85
1.26
0.96
1.30
Depreciation
0.85
0.76
0.87
1.02
1.20
3.59
5.14
6.48
6.91
7.42
4.77
PBT
25.85
14.66
10.52
20.71
15.57
-0.92
-4.79
-4.94
7.18
9.17
-4.28
Tax
6.20
3.01
2.61
3.41
2.43
0.96
1.15
1.11
2.42
2.45
-0.46
Tax Rate
23.98%
20.53%
24.81%
16.47%
15.61%
-25.07%
-24.01%
-18.14%
33.70%
26.72%
10.75%
PAT
19.65
8.54
5.51
10.73
10.32
-5.67
-6.56
-7.90
1.58
4.62
-5.35
PAT before Minority Interest
14.80
11.65
7.91
17.30
13.13
-4.79
-5.94
-7.23
4.76
6.71
-3.82
Minority Interest
-4.85
-3.11
-2.40
-6.57
-2.81
-0.88
-0.62
-0.67
-3.18
-2.09
-1.53
PAT Margin
20.71%
12.66%
12.99%
41.85%
35.25%
-21.97%
-19.14%
-17.27%
2.46%
6.89%
-9.13%
PAT Growth
118.09%
54.99%
-48.65%
3.97%
-
-
-
-
-65.80%
-
 
Unadjusted EPS
6.33
3.67
2.37
4.59
4.43
-2.43
-2.81
-3.39
0.68
1.99
-2.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
110.19
98.53
92.16
81.44
71.41
77.08
83.48
91.21
89.21
84.19
Share Capital
23.29
23.29
23.29
23.29
23.29
23.29
23.29
23.29
23.28
23.17
Total Reserves
86.90
75.24
68.88
57.83
47.79
53.02
59.50
67.16
65.58
53.75
Non-Current Liabilities
61.52
2.38
2.09
1.90
2.23
2.42
1.43
1.96
5.06
0.09
Secured Loans
60.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.86
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.88
0.67
0.23
0.10
0.12
0.33
0.10
0.02
0.00
0.00
Current Liabilities
243.80
89.63
28.91
24.02
27.96
25.37
38.52
47.12
55.65
49.89
Trade Payables
104.57
33.15
24.59
18.15
22.79
18.71
26.19
42.16
51.82
45.66
Other Current Liabilities
68.35
7.88
3.30
4.42
3.88
6.10
5.73
4.64
3.65
4.05
Short Term Borrowings
69.61
48.41
0.00
0.00
0.00
0.00
5.60
0.00
0.00
0.00
Short Term Provisions
1.28
0.18
1.01
1.45
1.29
0.56
1.00
0.32
0.18
0.17
Total Liabilities
464.05
235.11
163.27
140.90
132.33
134.72
152.67
168.86
175.30
157.46
Net Block
4.04
3.78
1.89
4.41
5.70
9.32
12.37
17.04
22.28
22.98
Gross Block
28.28
27.29
30.17
31.98
38.35
41.25
39.93
38.46
40.35
33.74
Accumulated Depreciation
24.24
23.51
28.28
27.57
32.65
31.94
27.56
21.41
18.07
10.76
Non Current Assets
19.28
16.70
13.35
12.46
16.88
19.94
23.57
168.86
38.52
76.28
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.10
0.37
0.05
Non Current Investment
0.01
2.00
0.00
0.00
0.00
0.00
0.00
8.52
15.87
53.25
Long Term Loans & Adv.
12.71
10.75
11.34
7.93
11.07
10.51
11.05
10.15
0.00
0.00
Other Non Current Assets
2.53
0.17
0.12
0.11
0.11
0.11
0.02
3.16
0.00
0.00
Current Assets
444.78
218.39
149.92
128.44
115.45
114.79
129.10
129.89
136.78
81.19
Current Investments
0.34
0.23
5.12
53.25
47.18
29.58
6.66
16.30
5.01
11.70
Inventories
88.78
70.23
9.82
1.80
6.29
8.07
18.65
1.96
0.00
0.00
Sundry Debtors
50.79
32.20
12.50
14.12
13.80
8.03
7.03
7.52
18.56
13.01
Cash & Bank
85.59
57.24
49.79
26.60
23.77
37.18
47.50
57.86
48.56
39.08
Other Current Assets
219.30
1.17
0.59
0.23
24.42
31.92
49.25
46.25
64.65
17.40
Short Term Loans & Adv.
217.40
57.32
72.11
32.44
24.02
30.38
47.81
44.67
64.50
16.32
Net Current Assets
200.98
128.77
121.01
104.43
87.49
89.42
90.58
82.77
81.13
31.30
Total Assets
464.06
235.09
163.27
140.90
132.33
134.73
152.67
298.75
175.30
157.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-74.55
-49.03
-45.66
-3.10
-1.29
13.37
-36.45
14.70
-45.40
-11.62
PBT
14.66
10.52
20.71
15.57
-3.83
-4.79
-6.12
7.18
9.17
-4.28
Adjustment
3.85
-5.52
-19.56
-10.35
1.24
-0.25
1.88
1.65
-3.68
-2.27
Changes in Working Capital
-89.31
-50.61
-39.99
-7.05
1.73
18.69
-31.14
8.92
-48.55
-5.60
Cash after chg. in Working capital
-70.80
-45.61
-38.85
-1.84
-0.86
13.65
-35.38
17.76
-43.05
-12.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.75
-3.42
-6.81
-1.26
-0.43
-0.28
-1.07
-3.06
-2.34
-0.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-19.49
11.57
53.23
5.61
5.25
-17.11
22.85
-33.30
50.08
0.04
Net Fixed Assets
-0.23
4.48
0.07
6.37
2.62
-1.36
0.12
1.79
-6.77
-8.21
Net Investments
-6.03
-8.55
11.06
-2.08
-11.92
0.00
0.50
5.01
-0.77
-0.61
Others
-13.23
15.64
42.10
1.32
14.55
-15.75
22.23
-40.10
57.62
8.86
Cash from Financing Activity
95.68
47.71
-0.47
-0.03
-0.08
-5.61
5.13
-5.60
4.79
-3.33
Net Cash Inflow / Outflow
1.65
10.25
7.11
2.48
3.89
-9.35
-8.47
-24.21
9.48
-14.91
Opening Cash & Equivalents
30.25
20.01
12.90
10.42
6.54
15.89
24.36
48.56
39.08
53.99
Closing Cash & Equivalent
31.90
30.25
20.01
12.90
10.42
6.54
15.89
24.36
48.56
39.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
47.32
42.31
39.58
34.84
30.52
32.77
35.55
38.84
38.16
33.19
ROA
3.33%
3.97%
11.37%
9.61%
-3.59%
-4.14%
-4.50%
2.77%
4.03%
-2.26%
ROE
11.16%
8.30%
19.96%
17.26%
-6.51%
-7.47%
-8.34%
5.31%
8.10%
-4.76%
ROCE
11.88%
9.94%
24.48%
20.47%
-4.92%
-5.45%
-5.84%
9.11%
11.36%
-3.42%
Fixed Asset Turnover
2.43
1.48
0.83
0.83
0.65
0.84
1.17
1.63
1.81
1.98
Receivable days
224.53
192.29
189.46
173.98
154.30
80.18
58.05
74.08
85.89
112.70
Inventory Days
430.19
344.35
82.73
50.44
101.53
142.28
82.24
11.14
0.00
0.00
Payable days
608.53
334.36
355.79
355.36
271.53
219.54
268.90
312.11
329.29
333.34
Cash Conversion Cycle
46.19
202.29
-83.60
-130.94
-15.70
2.92
-128.62
-226.90
-243.40
-220.64
Total Debt/Equity
1.38
0.49
0.00
0.00
0.00
0.00
0.07
0.00
0.05
0.00
Interest Cover
2.53
8.74
39.40
199.43
-20.93
-17.03
-6.20
6.70
10.55
-2.31

News Update:


  • Inditrade Capital decides to acquire Madinat Trading
    6th Feb 2019, 15:31 PM

    The Board of Directors of the company at its meeting held on February 04, 2019, decided the same

    Read More
  • Inditrade Capital - Quarterly Results
    4th Feb 2019, 17:10 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.