Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

International Combustion (India) Ltd.

Engineering - Industrial Equipments

Rating :

70/99

BSE: 505737 | NSE: Not Listed

Watchlist

NSE BSE

1858.35

19-Apr-2024

Open
High
Low
Previous Close

1800.00
1886.00
1785.05
1835.25

Volume
Traded Value (lacs)
52 Week High
52 Week Low

212
82.95
2157.10
450.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

444.20
22.51
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

458.77
0.16%
3.81

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.47
10.65
26.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.11
11.60
-

PAT CAGR (%)

10 Years
5 Years
3 Years

26.37
18.48
-

P:E (Median)

8 Years
5 Years
3 Years

15.15
15.50
16.32

P:BV (Average)

8 Years
5 Years
3 Years

1.07
1.07
1.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

39.20
48.08
68.95

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 73.36 59.68 22.92% 73.35 55.32 32.59% 68.80 42.84 60.60% 64.71 52.18 24.01%
Expenses 63.28 53.47 18.35% 63.95 52.39 22.07% 57.80 41.16 40.43% 58.20 49.20 18.29%
EBITDA 10.07 6.21 62.16% 9.39 2.93 220.48% 11.01 1.68 555.36% 6.51 2.98 118.46%
EBIDTM 13.73% 10.41% 12.81% 5.30% 16.00% 3.93% 10.06% 5.70%
Other Income 0.17 0.20 -15.00% 0.26 0.34 -23.53% 0.32 0.14 128.57% 0.31 0.18 72.22%
Interest 0.77 0.54 42.59% 0.84 0.51 64.71% 0.84 0.47 78.72% 0.51 0.43 18.60%
Depreciation 1.26 1.05 20.00% 1.23 1.06 16.04% 1.09 1.02 6.86% 1.06 1.12 -5.36%
PBT 8.21 4.82 70.33% 7.58 1.70 345.88% 9.39 0.33 2,745.45% 5.24 1.60 227.50%
Tax 2.70 1.42 90.14% 2.57 0.53 384.91% 3.67 0.08 4,487.50% 1.76 0.28 528.57%
PAT 5.51 3.40 62.06% 5.02 1.17 329.06% 5.72 0.25 2,188.00% 3.48 1.32 163.64%
PATM 7.52% 5.69% 6.84% 2.12% 8.31% 0.59% 5.38% 2.53%
EPS 22.98 14.15 62.40% 20.90 4.89 327.40% 23.83 1.06 2,148.11% 14.51 5.50 163.82%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 280.22 222.56 168.89 109.55 123.95 134.16 107.64 108.58 93.33 88.69 98.72 Net Sales Growth 33.43% 31.78% 54.17% -11.62% -7.61% 24.64% -0.87% 16.34% 5.23% -10.16% Cost Of Goods Sold 145.55 118.65 87.61 54.86 55.24 63.06 48.63 53.18 44.17 38.61 51.28 Gross Profit 134.67 103.91 81.29 54.68 68.71 71.10 59.01 55.40 49.16 50.07 47.45 GP Margin 48.06% 46.69% 48.13% 49.91% 55.43% 53.00% 54.82% 51.02% 52.67% 56.46% 48.07% Total Expenditure 243.23 205.23 158.31 111.21 121.78 124.15 104.96 105.25 91.91 84.77 95.44 Power & Fuel Cost - 2.72 2.26 2.08 2.25 2.25 1.84 1.95 1.81 1.66 1.47 % Of Sales - 1.22% 1.34% 1.90% 1.82% 1.68% 1.71% 1.80% 1.94% 1.87% 1.49% Employee Cost - 48.29 41.54 34.87 38.91 34.06 32.79 30.69 28.26 27.03 25.64 % Of Sales - 21.70% 24.60% 31.83% 31.39% 25.39% 30.46% 28.26% 30.28% 30.48% 25.97% Manufacturing Exp. - 16.34 11.83 7.91 9.32 10.34 7.99 7.11 6.66 7.28 6.97 % Of Sales - 7.34% 7.00% 7.22% 7.52% 7.71% 7.42% 6.55% 7.14% 8.21% 7.06% General & Admin Exp. - 6.32 4.17 2.71 5.61 6.01 6.37 5.66 4.83 4.83 4.14 % Of Sales - 2.84% 2.47% 2.47% 4.53% 4.48% 5.92% 5.21% 5.18% 5.45% 4.19% Selling & Distn. Exp. - 6.95 6.39 4.58 5.23 4.26 2.91 1.92 1.79 1.43 1.71 % Of Sales - 3.12% 3.78% 4.18% 4.22% 3.18% 2.70% 1.77% 1.92% 1.61% 1.73% Miscellaneous Exp. - 5.95 4.50 4.20 5.22 4.19 4.43 4.72 4.40 3.93 1.71 % Of Sales - 2.67% 2.66% 3.83% 4.21% 3.12% 4.12% 4.35% 4.71% 4.43% 4.28% EBITDA 36.98 17.33 10.58 -1.66 2.17 10.01 2.68 3.33 1.42 3.92 3.28 EBITDA Margin 13.20% 7.79% 6.26% -1.52% 1.75% 7.46% 2.49% 3.07% 1.52% 4.42% 3.32% Other Income 1.06 0.99 1.07 1.71 2.36 2.41 2.93 8.47 1.57 2.07 2.28 Interest 2.96 2.03 1.69 2.31 2.81 3.16 3.97 4.02 0.89 0.86 0.76 Depreciation 4.64 4.19 4.68 4.35 4.88 5.14 5.24 5.07 3.88 4.50 4.14 PBT 30.42 12.10 5.27 -6.61 -3.17 4.12 -3.60 2.71 -1.78 0.62 0.66 Tax 10.70 3.79 1.12 -1.45 -1.30 0.56 -1.25 0.57 -1.27 -0.36 -0.13 Tax Rate 35.17% 31.32% 21.25% 21.94% 41.01% 13.59% 34.72% 21.03% 71.35% -58.06% -19.70% PAT 19.73 8.31 4.15 -5.17 -1.87 3.56 -2.35 2.14 -0.51 0.98 0.80 PAT before Minority Interest 19.73 8.31 4.15 -5.17 -1.87 3.56 -2.35 2.14 -0.51 0.98 0.80 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.04% 3.73% 2.46% -4.72% -1.51% 2.65% -2.18% 1.97% -0.55% 1.10% 0.81% PAT Growth 221.34% 100.24% - - - - - - - 22.50% EPS 82.21 34.63 17.29 -21.54 -7.79 14.83 -9.79 8.92 -2.13 4.08 3.33

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 98.28 123.95 134.16 107.64 108.58 92.48 Net Sales Growth -27.21% -7.61% 24.64% -0.87% 17.41% Cost Of Goods Sold 44.86 55.24 63.06 48.63 53.18 43.67 Gross Profit 53.42 68.71 71.10 59.01 55.40 48.81 GP Margin 54.36% 55.43% 53.00% 54.82% 51.02% 52.78% Total Expenditure 101.64 121.78 124.15 104.96 105.25 91.48 Power & Fuel Cost - 2.25 2.25 1.84 1.95 1.81 % Of Sales - 1.82% 1.68% 1.71% 1.80% 1.96% Employee Cost - 38.91 34.06 32.79 30.69 28.31 % Of Sales - 31.39% 25.39% 30.46% 28.26% 30.61% Manufacturing Exp. - 9.32 10.34 7.99 7.11 6.66 % Of Sales - 7.52% 7.71% 7.42% 6.55% 7.20% General & Admin Exp. - 5.61 6.01 6.37 5.66 4.85 % Of Sales - 4.53% 4.48% 5.92% 5.21% 5.24% Selling & Distn. Exp. - 5.23 4.26 2.91 1.92 1.79 % Of Sales - 4.22% 3.18% 2.70% 1.77% 1.94% Miscellaneous Exp. - 5.22 4.19 4.43 4.72 4.40 % Of Sales - 4.21% 3.12% 4.12% 4.35% 4.76% EBITDA -3.34 2.17 10.01 2.68 3.33 1.00 EBITDA Margin -3.40% 1.75% 7.46% 2.49% 3.07% 1.08% Other Income 1.89 2.36 2.41 2.93 8.47 1.58 Interest 2.67 2.81 3.16 3.97 4.02 0.89 Depreciation 4.70 4.88 5.14 5.24 5.07 3.88 PBT -8.83 -3.17 4.12 -3.60 2.71 -2.19 Tax -1.78 -1.30 0.56 -1.25 0.57 -1.20 Tax Rate 20.16% 41.01% 13.59% 34.72% 21.03% 54.79% PAT -7.05 -1.87 3.56 -2.35 2.14 -0.99 PAT before Minority Interest -7.05 -1.87 3.56 -2.35 2.14 -0.99 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -7.17% -1.51% 2.65% -2.18% 1.97% -1.07% PAT Growth -664.00% - - - - EPS -29.38 -7.79 14.83 -9.79 8.92 -4.13

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 101.44 93.97 89.35 94.73 97.49 94.12 96.61 91.82 92.33 93.68 Share Capital 2.39 2.39 2.39 2.39 2.39 2.39 2.39 2.39 2.39 2.39 Total Reserves 99.05 91.57 86.96 92.34 95.10 91.73 94.22 89.43 89.94 91.29 Non-Current Liabilities 0.34 -0.78 -1.35 1.15 8.49 14.91 22.39 26.93 9.88 3.86 Secured Loans 0.00 0.88 0.00 0.54 7.08 13.18 19.62 24.07 6.67 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 0.97 0.85 1.35 2.19 1.49 1.29 1.02 0.72 0.61 0.57 Current Liabilities 66.67 52.68 51.38 62.17 55.21 49.00 45.32 35.96 41.68 40.33 Trade Payables 33.43 27.59 25.09 24.18 25.68 22.30 17.46 12.90 15.96 15.96 Other Current Liabilities 19.16 16.16 12.28 13.93 17.39 16.67 16.74 11.64 10.67 8.34 Short Term Borrowings 12.98 7.72 12.78 22.60 9.70 8.61 9.55 7.35 6.08 2.60 Short Term Provisions 1.10 1.21 1.23 1.47 2.44 1.43 1.57 4.07 8.98 13.42 Total Liabilities 168.45 145.87 139.38 158.05 161.19 158.03 164.32 154.71 143.89 137.87 Net Block 39.46 38.95 41.54 45.35 44.35 47.02 50.40 38.63 27.80 28.74 Gross Block 72.18 67.66 65.69 65.18 59.51 56.99 55.36 85.56 71.11 65.55 Accumulated Depreciation 32.71 28.71 24.14 19.83 15.16 9.97 4.96 46.94 43.31 36.81 Non Current Assets 46.17 45.21 49.54 56.71 68.76 64.01 75.32 66.96 51.27 32.17 Capital Work in Progress 3.55 0.00 0.04 0.00 0.00 0.39 0.70 5.78 0.96 0.77 Non Current Investment 0.00 4.64 6.39 9.85 17.53 9.30 18.25 18.50 20.50 0.50 Long Term Loans & Adv. 3.13 0.74 0.74 0.74 0.65 0.63 5.62 2.36 1.29 1.66 Other Non Current Assets 0.02 0.87 0.83 0.76 6.23 6.67 0.34 1.69 0.72 0.51 Current Assets 122.29 100.66 89.83 101.33 92.44 94.02 89.00 87.76 92.62 105.70 Current Investments 11.21 6.65 8.19 8.20 4.20 15.25 12.36 6.50 5.50 21.98 Inventories 53.28 45.45 43.14 45.46 39.49 34.05 30.38 29.64 31.96 28.53 Sundry Debtors 46.49 35.54 29.18 38.48 40.76 38.77 38.60 41.50 39.23 33.70 Cash & Bank 4.62 6.30 2.97 3.06 2.36 1.56 2.54 2.67 3.04 4.85 Other Current Assets 6.69 1.18 1.01 0.56 5.63 4.40 5.11 7.45 12.89 16.64 Short Term Loans & Adv. 5.61 5.55 5.34 5.58 4.71 3.40 4.55 6.99 12.39 16.04 Net Current Assets 55.62 47.98 38.45 39.17 37.22 45.02 43.68 51.79 50.94 65.38 Total Assets 168.46 145.87 139.37 158.04 161.20 158.03 164.32 154.72 143.89 137.87

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 94.25 96.99 93.66 96.31 91.19 Share Capital 2.39 2.39 2.39 2.39 2.39 Total Reserves 91.86 94.60 91.27 93.92 88.80 Non-Current Liabilities 1.15 8.49 14.91 22.39 26.93 Secured Loans 0.54 7.08 13.18 19.62 24.07 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.19 1.49 1.29 1.02 0.72 Current Liabilities 62.17 55.21 49.00 45.32 33.10 Trade Payables 24.18 25.68 22.30 17.46 12.91 Other Current Liabilities 13.93 17.39 16.67 16.74 11.77 Short Term Borrowings 22.60 9.70 8.61 9.55 7.35 Short Term Provisions 1.47 2.44 1.43 1.57 1.06 Total Liabilities 157.57 160.69 157.57 164.02 151.22 Net Block 45.35 44.35 47.02 50.40 38.63 Gross Block 65.18 59.51 56.99 55.36 85.56 Accumulated Depreciation 19.83 15.16 9.97 4.96 46.94 Non Current Assets 56.23 68.26 63.55 75.02 66.46 Capital Work in Progress 0.00 0.00 0.39 0.70 5.78 Non Current Investment 9.37 17.03 8.84 17.95 18.00 Long Term Loans & Adv. 0.74 0.65 0.63 5.62 2.36 Other Non Current Assets 0.76 6.23 6.67 0.34 1.69 Current Assets 101.33 92.44 94.02 89.00 84.76 Current Investments 8.20 4.20 15.25 12.36 6.50 Inventories 45.46 39.49 34.05 30.38 30.14 Sundry Debtors 38.48 40.76 38.77 38.60 40.65 Cash & Bank 3.06 2.36 1.56 2.54 2.90 Other Current Assets 6.14 0.92 1.00 0.56 4.57 Short Term Loans & Adv. 5.58 4.71 3.40 4.55 4.11 Net Current Assets 39.17 37.22 45.02 43.68 51.66 Total Assets 157.56 160.70 157.57 164.02 151.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 4.83 8.39 11.25 -3.62 5.44 7.12 11.06 -5.54 -3.33 6.33 PBT 12.10 5.27 -6.61 -3.17 4.12 -3.60 2.71 -1.78 0.62 0.66 Adjustment 5.65 5.84 4.94 6.53 6.37 7.03 1.57 3.40 3.24 2.79 Changes in Working Capital -10.82 -1.61 12.95 -5.86 -5.03 3.88 6.68 -7.72 -7.05 3.66 Cash after chg. in Working capital 6.93 9.51 11.28 -2.49 5.46 7.31 10.96 -6.10 -3.19 7.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.09 -1.12 -0.03 -1.13 -0.02 -0.19 0.10 0.55 -0.14 -0.78 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 -9.16 1.31 3.13 4.89 2.69 3.83 -7.57 -14.88 -5.63 -1.09 Net Fixed Assets -8.07 -1.93 -0.55 -5.67 -2.13 -1.32 35.28 -19.27 -5.75 -0.53 Net Investments 0.08 3.29 3.47 3.68 2.82 6.06 -5.61 1.00 -3.52 -1.48 Others -1.17 -0.05 0.21 6.88 2.00 -0.91 -37.24 3.39 3.64 0.92 Cash from Financing Activity 1.74 -6.91 -14.49 -0.20 -8.23 -11.03 -3.90 20.97 9.06 -6.27 Net Cash Inflow / Outflow -2.59 2.79 -0.11 1.07 -0.10 -0.08 -0.41 0.55 0.11 -1.04 Opening Cash & Equivalents 4.91 2.12 2.23 1.16 1.26 1.34 1.75 1.34 1.23 2.27 Closing Cash & Equivalent 2.32 4.91 2.12 2.23 1.16 1.26 1.34 1.88 1.34 1.23

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -4.02 5.41 6.96 11.26 -5.61 PBT -3.15 4.08 -3.76 2.91 -2.19 Adjustment 6.12 6.37 7.03 1.57 3.38 Changes in Working Capital -5.86 -5.03 3.88 6.68 -7.35 Cash after chg. in Working capital -2.89 5.43 7.15 11.16 -6.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.13 -0.02 -0.19 0.10 0.55 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 5.29 2.72 3.99 -7.77 -14.86 Net Fixed Assets -5.67 -2.13 -1.32 35.28 Net Investments 3.68 2.82 6.06 -5.61 Others 7.28 2.03 -0.75 -37.44 Cash from Financing Activity -0.20 -8.23 -11.03 -3.90 20.97 Net Cash Inflow / Outflow 1.07 -0.10 -0.08 -0.41 0.50 Opening Cash & Equivalents 1.16 1.26 1.34 1.75 1.41 Closing Cash & Equivalent 2.23 1.16 1.26 1.34 1.91

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 424.40 393.11 373.79 396.31 407.86 393.76 404.17 384.14 386.28 385.60 ROA 5.29% 2.91% -3.47% -1.17% 2.23% -1.46% 1.34% -0.34% 0.69% 0.56% ROE 8.50% 4.53% -5.61% -1.95% 3.72% -2.46% 2.27% -0.56% 1.06% 0.87% ROCE 13.00% 6.77% -3.83% -0.30% 5.99% 0.29% 5.20% -0.77% 1.48% 1.47% Fixed Asset Turnover 3.18 2.53 1.67 1.99 2.30 1.93 1.69 1.31 1.42 1.65 Receivable days 67.26 69.93 112.70 116.67 108.19 129.92 123.11 143.16 137.28 121.90 Inventory Days 80.96 95.73 147.59 125.06 100.03 108.20 92.26 109.23 113.84 100.22 Payable days 93.86 109.75 163.87 164.71 73.72 71.13 61.38 61.97 71.19 73.69 Cash Conversion Cycle 54.37 55.90 96.42 77.03 134.50 166.98 154.00 190.42 179.93 148.43 Total Debt/Equity 0.13 0.09 0.16 0.28 0.24 0.30 0.36 0.38 0.14 0.03 Interest Cover 6.95 4.12 -1.86 -0.13 2.30 0.09 1.67 -1.01 1.72 1.88

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 394.29 405.77 391.82 402.91 381.49 ROA -1.18% 2.24% -1.46% 1.36% -0.66% ROE -1.96% 3.74% -2.47% 2.28% -1.09% ROCE -0.30% 6.02% 0.29% 5.22% -1.03% Fixed Asset Turnover 1.99 2.30 1.93 1.69 1.19 Receivable days 116.67 108.19 129.92 121.81 145.55 Inventory Days 125.06 100.03 108.20 93.02 107.89 Payable days 78.04 73.72 71.13 61.40 55.43 Cash Conversion Cycle 163.70 134.50 166.98 153.43 198.00 Total Debt/Equity 0.28 0.24 0.30 0.37 0.39 Interest Cover -0.13 2.30 0.09 1.67 -1.47

Top Investors:

v naga raja naidu

investor education and protection fund (iepf)

nirmal bhanwarlal jain

Annual Reports:

News Update:

International Combus - Quarterly Results
25th Jan 2024, 15:04 PM

Read More

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

Feedback