Nifty

:

14433.70

Sensex

:

49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Login

Nifty
Sensex

:
:

14433.70
49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

IFB Agro Industries Ltd.

Diversified

Rating :

54/99

BSE: 507438 | NSE: IFBAGRO

Watchlist

NSE BSE

462.20

15-Jan-2021

Open
High
Low
Previous Close

466.40
477.70
457.05
467.25

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

18667
86.96
624.00
144.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

433.88
21.75
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

414.72
N/A
1.08

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.90
9.15
3.36

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-2.84
-12.89
-14.69

PAT CAGR (%)

10 Years
5 Years
3 Years

2.79
-4.36
-8.12

P:E (Median)

8 Years
5 Years
3 Years

9.42
17.71
15.83

P:BV (Average)

8 Years
5 Years
3 Years

0.35
0.57
0.92

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.92
35.48
23.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 450.29 528.42 -14.79% 207.56 438.97 -52.72% 430.18 399.31 7.73% 490.85 416.67 17.80%
Expenses 429.83 507.81 -15.36% 209.39 433.63 -51.71% 434.21 399.67 8.64% 486.45 408.96 18.95%
EBITDA 20.46 20.61 -0.73% -1.83 5.34 - -4.03 -0.36 - 4.41 7.71 -42.80%
EBIDTM 4.54% 3.90% -0.88% 1.22% -0.94% -0.09% 0.90% 1.85%
Other Income 2.87 2.17 32.26% 3.90 3.40 14.71% 2.77 3.81 -27.30% 2.86 4.92 -41.87%
Interest 0.03 0.82 -96.34% 0.02 0.30 -93.33% 0.40 0.48 -16.67% 0.27 0.65 -58.46%
Depreciation 3.70 4.41 -16.10% 3.62 4.29 -15.62% 4.49 4.79 -6.26% 4.51 4.83 -6.63%
PBT 19.61 17.55 11.74% -1.57 4.15 - -6.15 -1.81 - 2.50 7.15 -65.03%
Tax 2.67 3.11 -14.15% -0.15 0.76 - -5.61 -7.69 - -3.68 3.16 -
PAT 16.93 14.44 17.24% -1.43 3.39 - -0.54 5.88 - 6.17 4.00 54.25%
PATM 3.76% 2.73% -0.69% 0.77% -0.13% 1.47% 1.26% 0.96%
EPS 18.01 15.36 17.25% -1.52 3.61 - -0.58 6.26 - 6.57 4.25 54.59%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 452.10 535.14 -15.52% 209.68 445.62 -52.95% 432.96 409.59 5.71% 497.74 420.34 18.41%
Expenses 432.00 514.74 -16.07% 211.90 440.60 -51.91% 437.66 410.29 6.67% 493.56 413.21 19.45%
EBITDA 20.10 20.39 -1.42% -2.23 5.02 - -4.70 -0.70 - 4.18 7.13 -41.37%
EBIDTM 4.45% 3.81% -1.06% 1.13% -1.08% -0.17% 0.84% 1.70%
Other Income 3.02 2.19 37.90% 4.04 3.40 18.82% 2.90 3.81 -23.88% 2.99 4.91 -39.10%
Interest 0.06 0.84 -92.86% 0.03 0.32 -90.62% 0.43 0.49 -12.24% 0.30 0.65 -53.85%
Depreciation 3.71 4.42 -16.06% 3.63 4.29 -15.38% 4.50 4.79 -6.05% 4.51 4.83 -6.63%
PBT 19.35 17.33 11.66% -1.85 3.81 - -6.71 -2.17 - 2.36 6.57 -64.08%
Tax 2.67 3.11 -14.15% -0.15 0.76 - -5.61 -7.69 - -3.68 3.16 -
PAT 16.67 14.22 17.23% -1.70 3.05 - -1.10 5.52 - 6.04 3.41 77.13%
PATM 3.69% 2.66% -0.81% 0.68% -0.26% 1.35% 1.21% 0.81%
EPS 17.80 15.18 17.26% -1.82 3.25 - -1.18 5.89 - 6.45 3.64 77.20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,578.88 962.76 924.82 889.10 839.94 621.31 584.25 506.89 462.32 442.27 449.98 Net Sales Growth -11.47% 4.10% 4.02% 5.85% 35.19% 6.34% 15.26% 9.64% 4.53% -1.71% Cost Of Goods Sold 533.33 709.83 673.46 648.14 579.59 452.22 461.04 384.69 325.03 292.17 238.78 Gross Profit 1,045.55 252.93 251.35 240.96 260.35 169.10 123.21 122.20 137.29 150.10 211.21 GP Margin 66.22% 26.27% 27.18% 27.10% 31.00% 27.22% 21.09% 24.11% 29.70% 33.94% 46.94% Total Expenditure 1,559.88 936.44 878.02 831.02 788.69 568.85 554.64 461.65 414.57 393.20 414.86 Power & Fuel Cost - 41.94 48.20 41.10 30.44 20.45 21.52 14.22 13.44 15.05 14.03 % Of Sales - 4.36% 5.21% 4.62% 3.62% 3.29% 3.68% 2.81% 2.91% 3.40% 3.12% Employee Cost - 48.15 43.56 37.55 37.49 30.88 23.51 20.50 21.37 21.59 14.17 % Of Sales - 5.00% 4.71% 4.22% 4.46% 4.97% 4.02% 4.04% 4.62% 4.88% 3.15% Manufacturing Exp. - 48.53 37.12 33.99 91.72 21.51 15.05 20.80 32.59 41.74 35.57 % Of Sales - 5.04% 4.01% 3.82% 10.92% 3.46% 2.58% 4.10% 7.05% 9.44% 7.90% General & Admin Exp. - 35.11 37.39 27.32 25.33 18.47 12.67 12.06 11.42 9.28 101.94 % Of Sales - 3.65% 4.04% 3.07% 3.02% 2.97% 2.17% 2.38% 2.47% 2.10% 22.65% Selling & Distn. Exp. - 32.03 26.25 35.09 18.22 17.55 14.21 5.52 6.37 8.02 5.39 % Of Sales - 3.33% 2.84% 3.95% 2.17% 2.82% 2.43% 1.09% 1.38% 1.81% 1.20% Miscellaneous Exp. - 20.85 12.04 7.83 5.89 7.78 6.63 3.87 4.35 5.34 5.39 % Of Sales - 2.17% 1.30% 0.88% 0.70% 1.25% 1.13% 0.76% 0.94% 1.21% 1.11% EBITDA 19.01 26.32 46.80 58.08 51.25 52.46 29.61 45.24 47.75 49.07 35.12 EBITDA Margin 1.20% 2.73% 5.06% 6.53% 6.10% 8.44% 5.07% 8.93% 10.33% 11.10% 7.80% Other Income 12.40 11.21 12.77 9.77 11.76 6.72 15.09 3.65 2.97 2.09 1.15 Interest 0.72 1.79 2.94 2.58 1.54 1.36 0.17 0.37 0.38 0.36 1.84 Depreciation 16.32 17.70 18.69 21.44 20.33 21.70 18.62 9.30 11.23 12.64 8.21 PBT 14.39 18.05 37.94 43.84 41.15 36.12 25.91 39.22 39.10 38.17 26.23 Tax -6.77 -5.42 4.73 12.26 8.47 6.79 10.33 18.54 12.90 11.62 8.40 Tax Rate -47.05% -30.03% 12.47% 27.97% 20.58% 18.80% 39.87% 30.79% 32.99% 30.44% 32.02% PAT 21.13 23.47 33.21 31.57 32.68 29.33 15.57 41.68 26.20 26.55 17.82 PAT before Minority Interest 21.13 23.47 33.21 31.57 32.68 29.33 15.57 41.68 26.20 26.55 17.82 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 1.34% 2.44% 3.59% 3.55% 3.89% 4.72% 2.66% 8.22% 5.67% 6.00% 3.96% PAT Growth -23.75% -29.33% 5.19% -3.40% 11.42% 88.38% -62.64% 59.08% -1.32% 48.99% EPS 22.48 24.97 35.33 33.59 34.77 31.20 16.56 44.34 27.87 28.24 18.96

Description TTM Mar 20 Mar 19 Mar 18 Mar 05
Net Sales 1,592.48 985.80 945.22 892.88 105.99 Net Sales Growth -12.05% 4.29% 5.86% 742.42% Cost Of Goods Sold 546.09 731.61 692.54 651.71 60.27 Gross Profit 1,046.39 254.20 252.68 241.17 45.72 GP Margin 65.71% 25.79% 26.73% 27.01% 43.14% Total Expenditure 1,575.12 960.90 900.26 837.79 102.05 Power & Fuel Cost - 41.94 48.20 41.10 4.51 % Of Sales - 4.25% 5.10% 4.60% 4.26% Employee Cost - 49.48 45.48 39.59 6.51 % Of Sales - 5.02% 4.81% 4.43% 6.14% Manufacturing Exp. - 48.53 37.12 33.99 3.87 % Of Sales - 4.92% 3.93% 3.81% 3.65% General & Admin Exp. - 35.65 37.96 28.03 23.80 % Of Sales - 3.62% 4.02% 3.14% 22.45% Selling & Distn. Exp. - 32.03 26.25 35.09 1.73 % Of Sales - 3.25% 2.78% 3.93% 1.63% Miscellaneous Exp. - 21.67 12.72 8.28 1.35 % Of Sales - 2.20% 1.35% 0.93% 1.27% EBITDA 17.35 24.90 44.96 55.09 3.94 EBITDA Margin 1.09% 2.53% 4.76% 6.17% 3.72% Other Income 12.95 11.49 12.81 9.83 1.22 Interest 0.82 1.88 2.97 2.58 0.40 Depreciation 16.35 17.72 18.71 21.45 2.18 PBT 13.15 16.79 36.09 40.89 2.58 Tax -6.77 -5.42 4.73 12.26 1.28 Tax Rate -51.48% -32.28% 13.11% 29.98% 41.16% PAT 19.91 22.21 31.36 28.63 1.83 PAT before Minority Interest 19.91 22.21 31.36 28.63 1.83 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.25% 2.25% 3.32% 3.21% 1.73% PAT Growth -24.01% -29.18% 9.54% 1,464.48% EPS 21.18 23.63 33.36 30.46 1.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 387.45 374.37 344.33 303.36 250.95 221.62 206.05 157.57 113.21 86.66 Share Capital 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.01 8.01 8.01 Total Reserves 378.08 365.00 334.96 293.99 241.58 212.26 196.68 148.56 105.20 78.65 Non-Current Liabilities 8.10 17.66 40.73 48.76 68.09 25.61 14.80 9.55 11.21 12.83 Secured Loans 0.00 0.00 19.01 30.82 43.43 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 2.23 2.50 1.51 1.12 0.61 0.51 Current Liabilities 51.41 68.81 71.87 62.16 47.87 28.48 35.11 18.67 71.62 57.43 Trade Payables 32.77 33.98 38.42 29.87 23.22 17.00 6.86 3.92 13.29 10.94 Other Current Liabilities 16.64 32.84 28.78 29.04 24.64 10.31 23.42 14.63 26.19 25.62 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 4.21 0.00 0.19 2.09 Short Term Provisions 2.01 2.00 4.67 3.25 0.00 1.17 0.62 0.13 31.95 18.78 Total Liabilities 446.96 460.84 456.93 414.28 366.91 275.71 255.96 185.79 196.04 156.92 Net Block 122.81 134.52 134.98 140.56 144.64 118.03 96.94 71.85 77.59 70.69 Gross Block 197.07 192.62 175.54 160.78 260.93 215.36 180.80 155.52 154.20 135.28 Accumulated Depreciation 73.65 57.56 40.55 20.22 110.74 96.08 82.81 79.63 73.12 64.59 Non Current Assets 161.77 184.53 196.68 178.50 165.40 133.32 124.08 80.18 82.39 76.96 Capital Work in Progress 4.45 1.71 6.40 1.66 0.20 0.55 21.35 1.92 0.72 0.34 Non Current Investment 25.72 36.67 41.22 27.22 2.91 2.96 2.96 2.96 2.96 2.96 Long Term Loans & Adv. 7.86 8.17 5.89 7.17 15.98 9.72 0.63 1.50 0.06 1.12 Other Non Current Assets 0.93 3.46 8.17 1.89 1.67 2.05 2.20 1.94 1.05 1.84 Current Assets 285.19 276.32 260.25 235.78 201.50 142.39 131.88 105.61 113.65 79.96 Current Investments 80.09 81.63 93.33 118.42 87.97 0.00 5.00 0.00 0.00 0.00 Inventories 88.39 65.35 65.18 43.03 44.00 44.09 24.48 30.79 37.38 27.13 Sundry Debtors 64.76 53.73 62.92 42.07 38.68 26.79 9.24 6.54 19.88 10.87 Cash & Bank 18.61 45.92 14.78 15.07 13.73 57.89 48.86 44.93 13.49 8.03 Other Current Assets 33.33 8.69 6.99 6.17 17.12 13.62 44.30 23.36 42.89 33.94 Short Term Loans & Adv. 24.89 21.00 17.05 11.01 13.50 10.07 20.62 22.08 42.20 33.23 Net Current Assets 233.77 207.50 188.38 173.61 153.64 113.92 96.77 86.94 42.03 22.54 Total Assets 446.96 460.85 456.93 414.28 366.90 275.71 255.96 185.79 196.04 156.92

Description Mar 20 Mar 19 Mar 18 Mar 05
Shareholder's Funds 381.30 369.56 341.32 52.84 Share Capital 9.37 9.37 9.37 7.71 Total Reserves 371.94 360.20 331.95 45.14 Non-Current Liabilities 8.10 17.66 40.73 21.81 Secured Loans 0.00 0.00 19.01 4.25 Unsecured Loans 0.00 0.00 0.00 8.06 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 54.18 73.94 72.35 24.01 Trade Payables 34.73 36.86 38.84 16.84 Other Current Liabilities 17.01 32.99 28.85 7.17 Short Term Borrowings 0.43 2.10 0.00 0.00 Short Term Provisions 2.01 2.00 4.67 0.00 Total Liabilities 443.58 461.16 454.40 98.66 Net Block 122.91 134.62 135.10 33.34 Gross Block 197.22 192.74 175.67 54.83 Accumulated Depreciation 73.70 57.59 40.57 21.48 Non Current Assets 156.97 179.77 193.61 56.14 Capital Work in Progress 4.45 1.71 6.40 0.20 Non Current Investment 20.82 31.78 37.99 22.59 Long Term Loans & Adv. 7.86 8.21 5.94 0.00 Other Non Current Assets 0.93 3.46 8.17 0.00 Current Assets 286.61 281.39 260.80 42.50 Current Investments 80.09 81.63 93.33 0.00 Inventories 88.39 65.35 65.18 16.23 Sundry Debtors 65.88 58.51 62.93 10.08 Cash & Bank 18.66 46.08 15.23 12.26 Other Current Assets 33.59 8.81 6.99 0.41 Short Term Loans & Adv. 24.98 21.02 17.14 3.51 Net Current Assets 232.43 207.45 188.44 18.49 Total Assets 443.58 461.16 454.41 98.66

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 0.66 45.65 6.96 49.43 36.06 29.14 42.42 20.05 25.98 33.92 PBT 18.05 37.94 43.84 41.15 36.12 25.91 39.22 39.10 38.17 26.23 Adjustment 28.46 16.69 19.44 10.78 21.71 17.50 7.02 10.86 11.15 9.24 Changes in Working Capital -44.12 1.14 -47.66 6.13 -11.56 -7.48 -13.48 -14.73 -8.51 6.96 Cash after chg. in Working capital 2.38 55.76 15.62 58.06 46.27 35.93 32.76 35.24 40.80 42.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.72 -10.11 -8.65 -8.63 -10.21 -6.79 -11.33 -15.19 -14.82 -8.50 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 21.00 0.00 0.00 0.00 Cash From Investing Activity -5.81 -0.37 12.68 -46.68 -128.74 -15.72 -49.13 -6.21 -18.25 -10.88 Net Fixed Assets -7.19 -12.39 -19.50 98.69 -45.22 -13.76 -44.71 -2.52 -19.30 -10.93 Net Investments 12.49 16.25 11.09 -54.76 -87.92 5.00 -5.00 0.00 0.00 0.00 Others -11.11 -4.23 21.09 -90.61 4.40 -6.96 0.58 -3.69 1.05 0.05 Cash from Financing Activity -21.85 -15.39 -14.57 -7.70 48.51 -4.38 10.65 17.60 -2.26 -28.76 Net Cash Inflow / Outflow -27.00 29.90 5.07 -4.95 -44.16 9.03 3.94 31.43 5.47 -5.72 Opening Cash & Equivalents 44.67 14.78 9.71 14.66 57.89 48.86 44.93 13.49 8.03 13.74 Closing Cash & Equivalent 17.68 44.67 14.78 9.71 13.73 57.89 48.86 44.93 13.49 8.03

Description Mar 20 Mar 19 Mar 18 Mar 05
Cash From Operating Activity 2.40 41.62 4.31 7.49 PBT 16.79 36.09 40.89 2.58 Adjustment 28.56 16.78 19.38 2.21 Changes in Working Capital -41.22 -1.14 -47.31 2.56 Cash after chg. in Working capital 4.12 51.73 12.97 7.35 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -1.72 -10.11 -8.65 -0.30 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -5.83 1.30 15.78 -0.47 Net Fixed Assets -7.19 -12.39 -126.91 Net Investments 12.49 16.25 -131.38 Others -11.13 -2.56 274.07 Cash from Financing Activity -21.94 -15.41 -14.57 0.38 Net Cash Inflow / Outflow -25.37 27.51 5.52 7.39 Opening Cash & Equivalents 42.74 15.23 9.71 4.87 Closing Cash & Equivalent 17.30 42.74 15.23 12.26

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 413.62 399.66 367.59 323.85 267.91 236.60 219.97 174.98 141.38 108.23 ROA 5.17% 7.24% 7.25% 8.37% 9.13% 5.86% 18.87% 13.72% 15.04% 11.39% ROE 6.16% 9.24% 9.75% 11.79% 12.41% 7.28% 22.92% 19.35% 26.57% 22.93% ROCE 5.07% 10.62% 12.85% 13.19% 14.36% 12.08% 32.94% 29.14% 38.12% 29.70% Fixed Asset Turnover 9.69 9.41 8.92 5.54 3.58 4.05 4.35 4.30 4.23 4.51 Receivable days 11.45 12.29 12.78 12.62 14.01 8.20 3.93 7.25 9.17 6.54 Inventory Days 14.86 13.75 13.17 13.60 18.85 15.60 13.78 18.70 19.24 17.41 Payable days 13.35 15.66 14.93 12.35 12.90 7.69 4.31 7.64 11.23 14.83 Cash Conversion Cycle 12.96 10.38 11.02 13.88 19.96 16.11 13.40 18.30 17.19 9.12 Total Debt/Equity 0.00 0.05 0.09 0.14 0.20 0.00 0.02 0.00 0.00 0.02 Interest Cover 11.10 13.89 17.98 27.73 27.51 152.16 164.46 103.52 106.66 15.25

Description Mar 20 Mar 19 Mar 18 Mar 05
Book Value (Rs.) 407.07 394.53 364.38 68.53 ROA 4.91% 6.85% 10.35% 2.11% ROE 5.91% 8.82% 14.53% 3.82% ROCE 4.83% 10.22% 19.86% 5.87% Fixed Asset Turnover 9.80 9.51 13.05 3.45 Receivable days 11.88 12.65 8.86 18.47 Inventory Days 14.68 13.59 9.88 20.84 Payable days 13.97 15.98 12.09 51.18 Cash Conversion Cycle 12.59 10.26 6.65 -11.87 Total Debt/Equity 0.00 0.06 0.09 0.23 Interest Cover 9.94 13.17 16.84 8.82

Top Investors:

sicgil india limited

office of the custodian special court( torts) act , 1992

Annual Reports:

News Update:

IFB Agro Inds - Quarterly Results
31st Oct 2020, 15:31 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