Nifty
:
11691.70
Sensex
:
39698.06
-37.90 (-0.32%)
-224.40 (-0.56%)
Nifty
Sensex
:
:
11691.70
39698.06
-37.90 (-0.32%)
-224.40 (-0.56%)

Indo Amines Ltd.

Chemicals

Rating :
52/99

BSE: 524648 | NSE: Not Listed

NSE BSE
52.30
28-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  54.50
  •  54.75
  •  49.00
  •  53.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  111
  •  6.04
  •  74.10
  •  21.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 184.87
  • 16.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 318.33
  • 1.91%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.34%
  • 1.95%
  • 24.33%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 13.64
  • 10.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.75
  • 6.95
  • 0.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.10
  • 7.08
  • -6.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.14
  • 17.28
  • 16.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.82
  • 3.72
  • 3.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.52
  • 7.56
  • 7.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
105.35
130.29
-19.14%
120.82
138.68
-12.88%
113.87
124.28
-8.38%
111.87
121.39
-7.84%
Expenses
93.78
117.12
-19.93%
112.22
123.47
-9.11%
104.04
109.00
-4.55%
101.76
107.72
-5.53%
EBITDA
11.57
13.17
-12.15%
8.60
15.21
-43.46%
9.84
15.28
-35.60%
10.11
13.67
-26.04%
EBIDTM
10.99%
10.11%
7.12%
10.97%
8.64%
12.30%
9.03%
11.26%
Other Income
0.76
1.74
-56.32%
1.51
0.72
109.72%
0.94
2.53
-62.85%
2.38
1.87
27.27%
Interest
2.20
2.71
-18.82%
2.33
1.96
18.88%
2.66
2.89
-7.96%
2.60
2.46
5.69%
Depreciation
5.85
4.34
34.79%
5.58
4.27
30.68%
5.00
3.32
50.60%
4.41
3.23
36.53%
PBT
4.28
7.86
-45.55%
2.20
9.69
-77.30%
3.12
11.61
-73.13%
5.48
9.85
-44.37%
Tax
1.42
3.02
-52.98%
0.48
3.02
-84.11%
0.95
3.72
-74.46%
1.08
4.02
-73.13%
PAT
2.86
4.84
-40.91%
1.72
6.67
-74.21%
2.17
7.88
-72.46%
4.40
5.83
-24.53%
PATM
2.71%
3.72%
1.42%
4.81%
1.91%
6.34%
3.93%
4.80%
EPS
0.81
1.37
-40.88%
0.49
1.89
-74.07%
0.62
2.23
-72.20%
1.25
1.65
-24.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
451.91
478.75
528.06
355.31
286.22
252.59
234.01
220.60
200.07
191.33
156.48
Net Sales Growth
-12.19%
-9.34%
48.62%
24.14%
13.31%
7.94%
6.08%
10.26%
4.57%
22.27%
 
Cost Of Goods Sold
299.03
291.40
339.59
218.54
183.43
148.36
145.95
137.60
130.60
137.44
122.12
Gross Profit
152.88
187.35
188.47
136.77
102.79
104.23
88.06
83.00
69.47
53.89
34.36
GP Margin
33.83%
39.13%
35.69%
38.49%
35.91%
41.26%
37.63%
37.62%
34.72%
28.17%
21.96%
Total Expenditure
411.80
436.61
472.82
314.80
250.34
222.47
211.55
202.32
185.36
178.84
149.53
Power & Fuel Cost
-
27.58
25.33
18.72
15.55
13.66
5.73
4.61
4.44
0.00
0.00
% Of Sales
-
5.76%
4.80%
5.27%
5.43%
5.41%
2.45%
2.09%
2.22%
0%
0%
Employee Cost
-
23.82
20.96
14.89
12.46
10.46
9.34
7.94
5.48
4.27
0.00
% Of Sales
-
4.98%
3.97%
4.19%
4.35%
4.14%
3.99%
3.60%
2.74%
2.23%
0%
Manufacturing Exp.
-
52.29
48.59
35.96
19.85
28.42
31.29
32.07
26.62
0.00
19.73
% Of Sales
-
10.92%
9.20%
10.12%
6.94%
11.25%
13.37%
14.54%
13.31%
0%
12.61%
General & Admin Exp.
-
18.48
15.99
10.63
7.61
7.85
7.63
6.44
0.42
37.12
7.69
% Of Sales
-
3.86%
3.03%
2.99%
2.66%
3.11%
3.26%
2.92%
0.21%
19.40%
4.91%
Selling & Distn. Exp.
-
22.79
21.20
15.41
11.15
13.50
10.77
12.92
7.73
0.00
0.00
% Of Sales
-
4.76%
4.01%
4.34%
3.90%
5.34%
4.60%
5.86%
3.86%
0%
0%
Miscellaneous Exp.
-
0.25
1.17
0.65
0.29
0.21
0.85
0.74
10.07
0.00
0.00
% Of Sales
-
0.05%
0.22%
0.18%
0.10%
0.08%
0.36%
0.34%
5.03%
0%
0%
EBITDA
40.12
42.14
55.24
40.51
35.88
30.12
22.46
18.28
14.71
12.49
6.95
EBITDA Margin
8.88%
8.80%
10.46%
11.40%
12.54%
11.92%
9.60%
8.29%
7.35%
6.53%
4.44%
Other Income
5.59
6.58
7.21
4.27
4.75
0.79
1.24
0.64
2.01
2.45
2.08
Interest
9.79
10.86
9.83
7.90
5.79
4.10
5.42
4.00
4.20
4.48
2.26
Depreciation
20.84
19.52
14.61
12.27
12.08
12.11
10.23
5.88
2.77
3.42
2.42
PBT
15.08
18.34
38.01
24.61
22.76
14.70
8.05
9.03
9.75
7.04
4.34
Tax
3.93
5.53
12.77
9.02
6.61
5.61
2.80
3.28
3.07
2.97
1.46
Tax Rate
26.06%
30.15%
33.60%
36.65%
29.04%
38.16%
34.78%
36.32%
31.49%
42.19%
33.64%
PAT
11.15
12.81
25.24
15.59
16.15
9.10
5.25
5.76
6.67
4.08
2.88
PAT before Minority Interest
11.15
12.81
25.24
15.59
16.15
9.10
5.25
5.76
6.67
4.08
2.88
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
2.47%
2.68%
4.78%
4.39%
5.64%
3.60%
2.24%
2.61%
3.33%
2.13%
1.84%
PAT Growth
-55.79%
-49.25%
61.90%
-3.47%
77.47%
73.33%
-8.85%
-13.64%
63.48%
41.67%
 
EPS
3.16
3.63
7.15
4.42
4.58
2.58
1.49
1.63
1.89
1.16
0.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
134.86
124.91
80.86
69.17
49.94
44.80
40.95
35.25
27.06
19.50
Share Capital
35.35
35.35
33.35
33.35
32.92
32.92
31.12
13.28
12.16
8.81
Total Reserves
99.51
89.56
47.51
35.82
17.02
11.89
9.45
20.62
14.90
10.68
Non-Current Liabilities
36.53
27.26
19.87
13.26
13.45
9.11
7.17
10.43
9.99
26.52
Secured Loans
35.59
26.19
19.02
13.79
14.20
7.92
4.89
4.72
8.07
26.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.23
0.55
4.11
0.00
0.28
Long Term Provisions
2.75
2.60
3.29
3.17
1.06
0.41
0.43
0.00
0.00
0.00
Current Liabilities
188.71
192.23
143.22
126.81
101.70
101.09
107.78
88.48
78.19
31.70
Trade Payables
67.03
77.02
63.10
40.02
29.50
31.45
38.42
36.38
27.45
0.00
Other Current Liabilities
25.50
19.02
15.10
11.86
13.18
11.18
9.62
5.48
7.84
31.70
Short Term Borrowings
93.53
94.04
63.18
42.67
32.18
38.55
43.07
34.56
34.17
0.00
Short Term Provisions
2.64
2.16
1.85
32.26
26.84
19.91
16.68
12.06
8.74
0.00
Total Liabilities
359.54
344.40
243.95
209.24
165.09
155.00
155.90
134.16
115.24
77.72
Net Block
116.97
115.65
69.73
63.50
51.49
52.74
34.28
26.55
19.64
13.09
Gross Block
234.40
214.08
154.09
135.82
111.38
100.57
71.60
56.90
19.64
32.06
Accumulated Depreciation
117.44
98.44
84.37
72.32
59.88
47.83
37.32
30.35
0.00
18.96
Non Current Assets
148.20
135.61
84.72
107.13
52.94
55.77
49.43
39.77
41.98
13.24
Capital Work in Progress
23.73
8.08
5.30
2.39
0.00
0.58
12.45
6.66
3.04
0.00
Non Current Investment
0.09
0.09
0.09
0.09
0.09
0.06
0.06
0.04
0.29
0.15
Long Term Loans & Adv.
7.41
7.87
5.64
29.76
1.35
1.68
1.60
1.83
17.59
0.00
Other Non Current Assets
0.00
3.92
3.96
11.39
0.00
0.70
1.05
4.69
1.42
0.00
Current Assets
211.33
208.80
159.22
102.11
112.14
99.23
106.48
94.39
73.27
64.47
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
81.78
65.87
52.26
33.01
26.86
26.98
24.48
22.26
24.38
18.54
Sundry Debtors
95.77
112.87
73.90
60.99
45.50
39.60
50.22
48.65
44.73
30.81
Cash & Bank
9.76
9.74
7.72
4.83
6.10
5.82
4.67
4.31
3.55
1.92
Other Current Assets
24.01
15.37
20.93
1.42
33.68
26.82
27.12
19.17
0.61
13.21
Short Term Loans & Adv.
5.57
4.95
4.41
1.87
24.11
16.85
12.98
11.12
0.46
13.21
Net Current Assets
22.62
16.56
16.00
-24.70
10.45
-1.85
-1.30
5.91
-4.92
32.77
Total Assets
359.53
344.41
243.94
209.24
165.08
155.00
155.91
134.16
115.25
77.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
38.75
27.46
7.76
14.60
19.17
23.49
18.75
19.48
-3.28
1.62
PBT
18.34
38.01
25.00
22.75
14.70
8.05
9.03
9.75
6.91
4.34
Adjustment
27.40
23.90
19.11
13.57
15.38
16.16
8.33
7.49
7.39
4.63
Changes in Working Capital
-0.77
-20.45
-24.80
-15.67
-5.42
3.46
4.81
2.23
-17.58
-5.53
Cash after chg. in Working capital
44.97
41.46
19.31
20.66
24.67
27.67
22.17
19.48
-3.28
3.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.22
-14.00
-11.55
-6.06
-5.50
-4.17
-3.42
0.00
0.00
-1.81
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
-36.05
-42.72
-21.14
-22.77
-9.97
-13.56
-20.86
-13.78
-9.70
-4.06
Net Fixed Assets
-34.55
-70.65
-20.99
-25.78
-9.76
-16.55
-16.90
-12.33
-16.31
-4.00
Net Investments
-0.38
4.29
0.00
0.00
-0.03
-0.13
-4.84
0.00
-0.02
-0.01
Others
-1.12
23.64
-0.15
3.01
-0.18
3.12
0.88
-1.45
6.63
-0.05
Cash from Financing Activity
-2.67
17.27
16.28
6.90
-8.92
-8.78
2.47
-4.94
14.61
3.69
Net Cash Inflow / Outflow
0.03
2.02
2.90
-1.27
0.28
1.16
0.36
0.76
1.63
1.25
Opening Cash & Equivalents
9.74
7.72
4.83
6.10
5.82
4.67
4.31
3.55
1.92
0.67
Closing Cash & Equivalent
9.76
9.74
7.72
4.83
6.10
5.82
4.67
4.31
3.55
1.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
37.76
34.94
23.83
20.74
15.17
13.61
13.04
12.76
11.13
11.06
ROA
3.64%
8.58%
6.88%
8.63%
5.68%
3.38%
3.97%
5.35%
4.23%
3.98%
ROE
9.97%
24.87%
20.98%
27.12%
19.20%
12.30%
15.46%
21.89%
17.52%
15.75%
ROCE
10.99%
22.54%
21.56%
24.64%
19.18%
14.13%
14.75%
18.44%
19.92%
15.66%
Fixed Asset Turnover
2.71
3.38
2.79
2.60
2.69
3.02
3.90
6.16
7.93
5.21
Receivable days
62.63
54.86
60.85
60.46
54.50
62.96
71.93
72.26
67.26
71.56
Inventory Days
44.32
34.69
38.47
33.99
34.48
36.07
34.00
36.09
38.21
35.07
Payable days
57.84
52.86
58.29
49.76
48.16
58.48
67.50
67.00
34.02
0.00
Cash Conversion Cycle
49.11
36.69
41.03
44.69
40.82
40.55
38.43
41.36
71.46
106.63
Total Debt/Equity
1.07
1.06
1.14
0.90
1.01
1.14
1.33
1.38
1.56
1.38
Interest Cover
2.69
4.87
4.12
4.93
4.59
2.49
3.26
3.32
2.57
2.92

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Indo Amines - Quarterly Results
    28th Aug 2020, 17:27 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.