Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Miscellaneous

Rating :
51/99

BSE: 533520 | NSE: IBULISL

351.55
-18.50 (-5.00%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  382.00
  •  382.00
  •  351.55
  •  370.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  85515
  •  300.63
  •  785.00
  •  186.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,140.69
  • 351.58
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,785.78
  • 0.28%
  • 2.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.25%
  • 10.16%
  • 22.44%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 24.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.36
  • -9.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.57
  • -1.06
  • -9.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -39.64
  • -21.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.11
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.96
  • 1.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.29
  • 21.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
33.55
42.63
-21.30%
102.32
41.24
148.11%
45.05
44.86
0.42%
42.75
48.27
-11.44%
Expenses
29.19
33.16
-11.97%
60.94
30.90
97.22%
44.56
47.41
-6.01%
43.35
38.08
13.84%
EBITDA
4.36
9.47
-53.96%
41.39
10.34
300.29%
0.49
-2.55
-
-0.61
10.20
-
EBIDTM
12.99%
22.21%
40.45%
25.08%
1.09%
-5.70%
-1.42%
21.12%
Other Income
11.03
2.36
367.37%
22.93
16.87
35.92%
3.69
2.08
77.40%
3.40
0.19
1,689.47%
Interest
8.03
10.83
-25.85%
5.96
11.60
-48.62%
12.93
8.90
45.28%
12.99
7.08
83.47%
Depreciation
5.54
5.64
-1.77%
9.23
9.38
-1.60%
6.29
6.06
3.80%
6.79
6.59
3.03%
PBT
1.83
-4.65
-
49.12
6.23
688.44%
-15.04
-15.44
-
-16.98
-3.28
-
Tax
1.36
-0.33
-
1.81
0.10
1,710.00%
1.23
-0.07
-
1.87
0.41
356.10%
PAT
0.47
-4.32
-
47.31
6.13
671.78%
-16.27
-15.37
-
-18.85
-3.69
-
PATM
1.39%
-10.13%
46.23%
14.87%
-36.12%
-34.26%
-44.10%
-7.64%
EPS
-0.05
-1.17
-
8.22
0.08
10,175.00%
-3.58
-3.06
-
-3.46
-0.87
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
223.67
232.74
223.44
310.08
207.34
276.18
171.31
84.08
81.25
Net Sales Growth
26.37%
4.16%
-27.94%
49.55%
-24.93%
61.22%
103.75%
3.48%
 
Cost Of Goods Sold
18.45
14.49
7.26
13.91
31.06
32.58
17.01
33.50
64.85
Gross Profit
205.22
218.26
216.18
296.16
176.28
243.60
154.29
50.58
16.40
GP Margin
91.75%
93.78%
96.75%
95.51%
85.02%
88.20%
90.06%
60.16%
20.18%
Total Expenditure
178.04
181.96
192.73
225.47
163.13
222.61
128.36
58.19
65.17
Power & Fuel Cost
-
7.34
8.72
4.25
1.09
0.40
0.24
0.16
0.00
% Of Sales
-
3.15%
3.90%
1.37%
0.53%
0.14%
0.14%
0.19%
0%
Employee Cost
-
41.79
24.24
22.22
32.49
82.64
56.50
17.76
0.00
% Of Sales
-
17.96%
10.85%
7.17%
15.67%
29.92%
32.98%
21.12%
0%
Manufacturing Exp.
-
52.18
53.42
52.00
29.53
43.44
20.63
0.50
0.03
% Of Sales
-
22.42%
23.91%
16.77%
14.24%
15.73%
12.04%
0.59%
0.04%
General & Admin Exp.
-
49.39
94.93
126.49
64.31
46.70
31.13
5.70
0.13
% Of Sales
-
21.22%
42.49%
40.79%
31.02%
16.91%
18.17%
6.78%
0.16%
Selling & Distn. Exp.
-
2.17
0.61
3.91
2.95
4.63
0.13
0.18
0.14
% Of Sales
-
0.93%
0.27%
1.26%
1.42%
1.68%
0.08%
0.21%
0.17%
Miscellaneous Exp.
-
14.59
3.54
2.69
1.70
12.22
2.72
0.39
0.01
% Of Sales
-
6.27%
1.58%
0.87%
0.82%
4.42%
1.59%
0.46%
0.01%
EBITDA
45.63
50.78
30.71
84.61
44.21
53.57
42.95
25.89
16.08
EBITDA Margin
20.40%
21.82%
13.74%
27.29%
21.32%
19.40%
25.07%
30.79%
19.79%
Other Income
41.05
32.38
19.68
2.60
1.01
6.54
7.34
6.35
21.48
Interest
39.91
42.76
35.59
45.08
13.13
2.41
0.60
10.74
7.68
Depreciation
27.85
27.96
27.47
36.11
17.32
10.35
7.56
1.37
1.35
PBT
18.93
12.45
-12.67
6.01
14.76
47.35
42.12
20.12
28.53
Tax
6.27
4.58
0.11
-1.06
-3.07
4.18
0.95
6.43
4.62
Tax Rate
33.12%
36.79%
-0.87%
-17.64%
-20.80%
8.83%
2.26%
31.96%
16.19%
PAT
12.66
3.44
-21.06
7.08
17.75
42.93
41.14
13.70
23.91
PAT before Minority Interest
8.94
7.87
-12.78
7.08
17.84
43.17
41.18
13.70
23.91
Minority Interest
-3.72
-4.43
-8.28
0.00
-0.09
-0.24
-0.04
0.00
0.00
PAT Margin
5.66%
1.48%
-9.43%
2.28%
8.56%
15.54%
24.01%
16.29%
29.43%
PAT Growth
173.39%
-
-
-60.11%
-58.65%
4.35%
200.29%
-42.70%
 
Unadjusted EPS
1.13
0.68
-4.15
1.34
3.44
8.45
8.12
2.70
4.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
482.83
320.21
889.27
882.49
868.71
825.66
790.71
525.36
Share Capital
10.96
10.14
12.66
12.66
12.63
12.57
12.57
10.06
Total Reserves
369.90
310.07
876.61
869.83
856.08
813.09
778.14
505.87
Non-Current Liabilities
15.46
386.50
408.42
53.17
16.01
8.27
1.72
0.67
Secured Loans
16.87
272.39
304.95
38.61
13.04
7.31
0.00
0.00
Unsecured Loans
0.00
27.00
12.00
8.00
0.18
0.00
0.00
0.00
Long Term Provisions
3.31
2.44
1.98
1.38
2.85
2.38
1.53
0.05
Current Liabilities
721.13
447.37
757.11
294.37
91.21
56.92
22.90
254.57
Trade Payables
19.44
28.04
47.23
25.24
31.00
24.84
12.32
1.30
Other Current Liabilities
302.46
47.38
609.50
44.14
48.65
25.04
6.97
3.63
Short Term Borrowings
396.81
371.73
100.00
220.30
9.19
0.00
0.00
246.49
Short Term Provisions
2.42
0.22
0.38
4.68
2.36
7.05
3.62
3.15
Total Liabilities
1,219.50
1,149.23
2,054.80
1,230.03
976.19
890.89
815.33
780.60
Net Block
501.76
603.95
936.62
689.75
469.12
399.15
61.03
32.85
Gross Block
602.28
703.77
1,111.47
828.49
517.02
441.89
65.97
36.19
Accumulated Depreciation
100.52
99.82
174.85
138.74
47.90
42.74
4.93
3.34
Non Current Assets
542.04
643.10
972.95
761.39
472.35
432.28
61.62
33.50
Capital Work in Progress
0.00
0.00
0.00
6.26
0.00
15.99
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
36.15
38.83
36.18
65.38
3.08
16.68
0.58
0.65
Other Non Current Assets
4.13
0.33
0.15
0.00
0.14
0.46
0.01
0.00
Current Assets
677.46
506.12
1,081.86
468.64
503.83
458.61
753.72
747.10
Current Investments
222.20
0.00
0.00
0.00
0.00
0.00
330.89
42.34
Inventories
17.85
16.45
20.32
16.09
39.26
57.87
53.15
39.81
Sundry Debtors
101.06
46.86
57.70
76.30
64.50
44.93
38.65
30.28
Cash & Bank
25.61
26.41
15.67
7.21
12.66
14.71
3.89
1.13
Other Current Assets
310.73
2.71
1.77
8.81
387.42
341.09
327.14
633.54
Short Term Loans & Adv.
308.79
413.69
986.40
360.22
370.79
339.80
325.74
613.76
Net Current Assets
-43.66
58.75
324.74
174.27
412.63
401.68
730.81
492.53
Total Assets
1,219.50
1,149.22
2,054.81
1,230.03
976.18
890.89
815.34
780.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-76.38
-528.65
167.72
20.54
47.70
54.50
10.66
40.24
PBT
12.45
-12.67
6.01
14.76
47.35
42.12
20.12
28.53
Adjustment
51.02
40.55
80.63
30.57
20.29
8.16
6.19
-12.43
Changes in Working Capital
-140.89
-553.31
97.99
-22.37
-14.27
15.23
-11.36
24.95
Cash after chg. in Working capital
-77.43
-525.43
184.63
22.96
53.37
65.51
14.95
41.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.04
-3.23
-16.91
-2.42
-5.67
-11.01
-4.29
-0.82
Other Direct Exp. Paid
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
Cash From Investing Activity
-19.07
571.12
-271.04
-42.14
-58.26
-55.93
-2.88
2.10
Net Fixed Assets
0.63
-0.12
0.00
-0.02
0.38
-0.20
0.02
Net Investments
-210.55
-44.30
-0.05
-10.07
0.00
0.00
-317.41
Others
190.85
615.54
-270.99
-32.05
-58.64
-55.73
314.51
Cash from Financing Activity
97.20
-29.60
106.83
19.17
10.55
9.78
-5.03
-42.86
Net Cash Inflow / Outflow
1.76
12.86
3.51
-2.42
-0.01
8.34
2.76
-0.52
Opening Cash & Equivalents
23.42
10.56
7.06
12.51
12.46
3.89
1.13
1.66
Closing Cash & Equivalent
25.19
23.42
10.56
7.06
12.51
12.46
3.89
1.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
69.48
63.14
174.84
173.50
171.31
163.70
156.75
102.60
ROA
0.66%
-0.80%
0.43%
1.62%
4.62%
4.83%
1.72%
3.06%
ROE
2.24%
-2.12%
0.80%
2.04%
5.11%
5.11%
2.10%
4.64%
ROCE
5.09%
1.95%
4.08%
2.69%
5.74%
5.25%
3.95%
4.69%
Fixed Asset Turnover
0.36
0.25
0.32
0.31
0.58
0.67
1.65
2.25
Receivable days
115.99
85.40
78.87
123.93
72.31
89.04
149.61
136.01
Inventory Days
26.89
30.03
21.43
48.72
64.18
118.27
201.76
178.81
Payable days
58.88
111.56
90.02
87.85
58.48
68.84
46.45
14.75
Cash Conversion Cycle
84.01
3.87
10.28
84.80
78.01
138.47
304.92
300.08
Total Debt/Equity
1.76
2.18
0.50
0.33
0.03
0.01
0.00
0.48
Interest Cover
1.29
0.64
1.13
2.12
20.62
70.81
2.87
4.71

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.