Nifty

:

11153.65

Sensex

:

37734.08

-96.90 (-0.86%)
-300.06 (-0.79%)

Login

Nifty
Sensex

:
:

11153.65
37734.08

-96.90 (-0.86%)
-300.06 (-0.79%)

IFB Industries Ltd.

Consumer Durables - Domestic Appliances

Rating :

49/99

BSE: 505726 | NSE: IFBIND

Watchlist

NSE BSE

568.00

22-Sep-2020

Open
High
Low
Previous Close

584.40
599.90
546.00
580.75

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

84030
481.39
805.00
219.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,356.17
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,528.72
N/A
3.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.14
11.19
5.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.33
8.56
-7.55

PAT CAGR (%)

10 Years
5 Years
3 Years

-5.69
-2.25
-31.24

P:E (Median)

8 Years
5 Years
3 Years

-
38.41
44.22

P:BV (Average)

8 Years
5 Years
3 Years

2.37
3.85
5.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

99.03
160.81
25.29

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 279.40 674.66 -58.59% 485.66 619.65 -21.62% 698.64 667.34 4.69% 692.46 657.68 5.29%
Expenses 311.81 645.42 -51.69% 484.08 604.67 -19.94% 660.09 634.36 4.06% 642.89 614.11 4.69%
EBITDA -32.41 29.24 - 1.58 14.98 -89.45% 38.55 32.98 16.89% 49.57 43.57 13.77%
EBIDTM -11.60% 4.33% 0.33% 2.42% 5.52% 4.94% 7.16% 6.62%
Other Income 3.27 2.12 54.25% 4.39 6.60 -33.48% 3.75 3.80 -1.32% 2.50 0.84 197.62%
Interest 7.85 1.71 359.06% 8.44 1.81 366.30% 2.76 1.47 87.76% 1.59 1.38 15.22%
Depreciation 22.68 15.54 45.95% 41.78 14.61 185.97% 16.89 13.34 26.61% 14.77 13.40 10.22%
PBT -59.67 14.11 - -44.18 5.16 - 24.06 21.97 9.51% 35.71 48.98 -27.09%
Tax -16.70 3.79 - -25.96 -0.54 - 9.79 3.32 194.88% 14.09 13.54 4.06%
PAT -42.97 10.32 - -18.22 5.70 - 14.27 18.65 -23.49% 21.62 35.44 -39.00%
PATM -15.38% 1.53% -3.75% 0.92% 2.04% 2.79% 3.12% 5.39%
EPS -10.61 2.55 - -4.50 1.41 - 3.52 4.60 -23.48% 5.34 8.75 -38.97%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 287.39 697.52 -58.80% 506.92 653.36 -22.41% 719.33 700.26 2.72% 713.20 688.00 3.66%
Expenses 321.64 667.92 -51.84% 506.12 637.21 -20.57% 679.65 666.50 1.97% 662.47 644.62 2.77%
EBITDA -34.25 29.60 - 0.80 16.15 -95.05% 39.68 33.76 17.54% 50.73 43.38 16.94%
EBIDTM -11.92% 4.24% 0.16% 2.47% 5.52% 4.82% 7.11% 6.31%
Other Income 3.28 2.11 55.45% 3.99 6.75 -40.89% 3.83 3.74 2.41% 2.57 0.93 176.34%
Interest 8.25 2.17 280.18% 8.76 2.16 305.56% 3.16 1.85 70.81% 2.00 1.73 15.61%
Depreciation 23.45 16.28 44.04% 42.55 15.35 177.20% 17.61 14.08 25.07% 15.51 14.16 9.53%
PBT -62.67 13.26 - -46.45 5.39 - 24.15 21.57 11.96% 35.79 47.77 -25.08%
Tax -16.69 3.68 - -26.09 0.31 - 9.30 3.48 167.24% 14.09 13.40 5.15%
PAT -45.98 9.58 - -20.36 5.08 - 14.85 18.09 -17.91% 21.70 34.37 -36.86%
PATM -16.00% 1.37% -4.02% 0.78% 2.06% 2.58% 3.04% 5.00%
EPS -11.35 2.37 - -5.03 1.25 - 3.67 4.47 -17.90% 5.36 8.49 -36.87%

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 2,156.16 2,551.42 2,539.87 2,151.65 1,740.65 1,500.94 1,261.50 1,020.79 915.91 802.95 679.74 Net Sales Growth -17.68% 0.45% 18.04% 23.61% 15.97% 18.98% 23.58% 11.45% 14.07% 18.13% Cost Of Goods Sold 1,201.09 1,443.56 1,485.46 1,204.48 1,005.42 860.71 711.48 587.90 537.15 471.60 375.21 Gross Profit 955.07 1,107.86 1,054.41 947.17 735.23 640.23 550.02 432.89 378.76 331.35 304.53 GP Margin 44.29% 43.42% 41.51% 44.02% 42.24% 42.66% 43.60% 42.41% 41.35% 41.27% 44.80% Total Expenditure 2,098.87 2,445.35 2,416.35 1,991.35 1,637.88 1,430.58 1,174.13 974.85 864.13 760.27 616.63 Power & Fuel Cost - 26.15 24.91 22.52 19.45 16.90 15.35 11.78 9.98 8.35 6.77 % Of Sales - 1.02% 0.98% 1.05% 1.12% 1.13% 1.22% 1.15% 1.09% 1.04% 1.00% Employee Cost - 287.85 255.05 211.14 161.46 155.56 122.44 97.93 84.94 69.87 63.00 % Of Sales - 11.28% 10.04% 9.81% 9.28% 10.36% 9.71% 9.59% 9.27% 8.70% 9.27% Manufacturing Exp. - 300.06 293.45 244.75 202.91 175.01 141.03 114.25 106.65 88.17 73.09 % Of Sales - 11.76% 11.55% 11.37% 11.66% 11.66% 11.18% 11.19% 11.64% 10.98% 10.75% General & Admin Exp. - 146.17 160.73 139.52 121.31 105.58 91.64 71.48 61.82 55.11 49.89 % Of Sales - 5.73% 6.33% 6.48% 6.97% 7.03% 7.26% 7.00% 6.75% 6.86% 7.34% Selling & Distn. Exp. - 201.11 172.07 147.31 106.61 97.02 74.75 62.54 47.48 47.60 36.89 % Of Sales - 7.88% 6.77% 6.85% 6.12% 6.46% 5.93% 6.13% 5.18% 5.93% 5.43% Miscellaneous Exp. - 40.45 24.68 21.63 20.72 19.80 17.44 28.97 16.11 19.57 36.89 % Of Sales - 1.59% 0.97% 1.01% 1.19% 1.32% 1.38% 2.84% 1.76% 2.44% 1.73% EBITDA 57.29 106.07 123.52 160.30 102.77 70.36 87.37 45.94 51.78 42.68 63.11 EBITDA Margin 2.66% 4.16% 4.86% 7.45% 5.90% 4.69% 6.93% 4.50% 5.65% 5.32% 9.28% Other Income 13.91 27.56 14.81 15.99 14.34 13.31 15.08 8.17 11.69 11.45 17.80 Interest 20.64 16.43 6.94 5.57 5.34 3.14 2.54 2.19 1.74 1.81 1.69 Depreciation 96.12 88.98 54.54 51.38 43.59 45.37 40.64 22.59 18.32 14.88 10.41 PBT -44.08 28.22 76.85 119.34 68.18 35.16 59.27 29.33 43.41 37.44 68.81 Tax -18.78 1.71 22.25 36.09 13.05 3.80 9.54 7.73 11.96 5.40 18.50 Tax Rate 42.60% 5.76% 23.13% 30.24% 19.14% 10.81% 16.10% 26.36% 27.55% 15.03% 26.89% PAT -25.30 27.99 73.95 83.25 55.13 31.36 49.73 21.60 31.45 30.54 50.31 PAT before Minority Interest -25.30 27.99 73.95 83.25 55.13 31.36 49.73 21.60 31.45 30.54 50.31 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 -1.17% 1.10% 2.91% 3.87% 3.17% 2.09% 3.94% 2.12% 3.43% 3.80% 7.40% PAT Growth -136.09% -62.15% -11.17% 51.01% 75.80% -36.94% 130.23% -31.32% 2.98% -39.30% EPS -6.25 6.91 18.26 20.56 13.61 7.74 12.28 5.33 7.77 7.54 12.42

Description TTM Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 2,226.84 2,636.97 2,659.15 2,220.45 1,758.44 Net Sales Growth -18.70% -0.83% 19.76% 26.27% Cost Of Goods Sold 1,242.02 1,493.73 1,568.04 1,252.31 1,019.27 Gross Profit 984.82 1,143.24 1,091.11 968.14 739.17 GP Margin 44.23% 43.35% 41.03% 43.60% 42.04% Total Expenditure 2,169.88 2,529.45 2,533.41 2,061.23 1,656.78 Power & Fuel Cost - 31.92 31.56 28.03 21.88 % Of Sales - 1.21% 1.19% 1.26% 1.24% Employee Cost - 298.88 263.83 216.39 162.69 % Of Sales - 11.33% 9.92% 9.75% 9.25% Manufacturing Exp. - 308.95 304.29 250.82 204.48 % Of Sales - 11.72% 11.44% 11.30% 11.63% General & Admin Exp. - 149.28 164.25 141.42 121.90 % Of Sales - 5.66% 6.18% 6.37% 6.93% Selling & Distn. Exp. - 201.13 172.08 147.36 106.61 % Of Sales - 7.63% 6.47% 6.64% 6.06% Miscellaneous Exp. - 45.56 29.36 24.90 19.95 % Of Sales - 1.73% 1.10% 1.12% 1.13% EBITDA 56.96 107.52 125.74 159.22 101.66 EBITDA Margin 2.56% 4.08% 4.73% 7.17% 5.78% Other Income 13.67 27.81 15.06 16.49 13.42 Interest 22.17 18.11 8.48 6.76 6.20 Depreciation 99.12 91.95 57.55 53.81 44.23 PBT -49.18 25.27 74.77 115.14 64.65 Tax -19.39 0.98 23.04 35.86 13.10 Tax Rate 39.43% 3.66% 24.48% 31.14% 20.26% PAT -29.79 25.77 71.08 79.28 51.55 PAT before Minority Interest -27.65 25.77 71.08 79.28 51.55 Minority Interest 2.14 0.00 0.00 0.00 0.00 PAT Margin -1.34% 0.98% 2.67% 3.57% 2.93% PAT Growth -144.38% -63.75% -10.34% 53.79% EPS -7.36 6.36 17.55 19.58 12.73

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 647.30 620.65 550.29 471.48 418.33 386.97 337.24 315.64 242.19 211.20 Share Capital 41.28 41.28 41.28 41.28 41.28 41.28 41.28 41.28 36.28 36.22 Total Reserves 606.02 579.37 509.01 430.20 377.05 345.69 295.96 274.36 205.91 174.98 Non-Current Liabilities 385.96 73.05 67.82 49.94 63.28 60.63 55.63 53.24 81.87 59.23 Secured Loans 251.67 2.50 10.00 18.75 1.00 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 65.35 54.46 41.97 26.53 29.25 27.17 25.24 27.29 59.89 44.34 Current Liabilities 580.40 510.47 463.89 355.60 309.82 323.32 248.34 169.46 148.72 143.51 Trade Payables 442.48 416.29 366.39 263.00 226.70 226.67 141.93 119.86 109.05 85.48 Other Current Liabilities 107.64 85.99 88.90 83.38 61.85 56.76 53.42 36.11 36.88 53.47 Short Term Borrowings 26.06 4.03 4.08 3.48 15.40 34.45 47.77 9.85 0.00 0.00 Short Term Provisions 4.22 4.16 4.52 5.74 5.87 5.44 5.22 3.64 2.79 4.56 Total Liabilities 1,613.66 1,204.17 1,082.00 877.02 791.43 770.92 641.21 538.34 472.78 413.94 Net Block 570.22 312.92 293.67 304.76 273.90 272.99 225.78 186.76 156.10 124.25 Gross Block 776.76 461.23 388.24 348.31 554.10 514.05 432.83 379.48 411.68 432.32 Accumulated Depreciation 206.54 148.31 94.57 43.55 280.20 241.06 207.05 192.72 255.58 308.07 Non Current Assets 698.40 434.47 370.86 373.80 370.47 338.08 287.23 240.29 233.56 188.67 Capital Work in Progress 7.96 22.40 6.74 13.89 23.77 5.74 14.60 8.27 4.51 14.59 Non Current Investment 33.71 33.71 33.71 12.11 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 76.51 52.50 36.62 42.87 72.79 59.35 46.84 45.22 72.91 48.74 Other Non Current Assets 10.00 12.94 0.12 0.17 0.01 0.00 0.01 0.04 0.04 1.09 Current Assets 915.26 769.70 711.14 503.22 420.96 432.84 353.98 298.05 239.22 225.27 Current Investments 152.80 27.26 92.67 51.48 16.85 51.65 37.28 56.77 9.97 46.17 Inventories 373.37 392.59 310.70 234.88 214.41 223.13 155.46 131.95 109.25 88.83 Sundry Debtors 185.14 211.33 172.34 138.24 115.46 90.71 72.29 47.90 46.63 39.05 Cash & Bank 120.89 94.84 63.09 46.32 48.16 44.50 68.20 44.62 53.80 26.91 Other Current Assets 83.06 5.37 2.12 2.68 26.08 22.85 20.75 16.81 19.57 24.31 Short Term Loans & Adv. 74.49 38.31 70.22 29.62 25.27 22.61 19.92 16.10 19.28 24.14 Net Current Assets 334.86 259.23 247.25 147.62 111.14 109.52 105.64 128.59 90.50 81.76 Total Assets 1,613.66 1,204.17 1,082.00 877.02 791.43 770.92 641.21 538.34 472.78 413.94

Description Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 646.24 618.39 547.93 469.62 Share Capital 41.28 41.28 41.28 41.28 Total Reserves 604.96 577.11 506.65 428.34 Non-Current Liabilities 391.60 81.04 74.98 53.96 Secured Loans 253.72 6.14 13.41 18.75 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 65.51 54.49 42.00 26.53 Current Liabilities 626.43 566.83 490.80 377.24 Trade Payables 476.21 457.41 385.46 272.04 Other Current Liabilities 110.79 90.50 91.37 84.26 Short Term Borrowings 35.15 14.60 9.40 15.19 Short Term Provisions 4.28 4.32 4.57 5.75 Total Liabilities 1,664.67 1,268.33 1,117.65 906.49 Net Block 624.49 357.51 338.55 329.15 Gross Block 881.73 522.80 446.62 373.34 Accumulated Depreciation 257.24 165.29 108.07 44.19 Non Current Assets 721.90 448.28 383.87 387.12 Capital Work in Progress 9.83 24.29 7.18 14.32 Non Current Investment 0.11 0.11 0.11 0.11 Long Term Loans & Adv. 77.44 53.31 37.80 43.34 Other Non Current Assets 10.03 13.06 0.23 0.20 Current Assets 942.77 820.05 733.78 519.37 Current Investments 152.80 27.26 92.67 54.14 Inventories 383.38 403.91 319.07 242.48 Sundry Debtors 204.54 248.29 187.49 144.56 Cash & Bank 125.10 96.70 67.81 46.80 Other Current Assets 76.95 5.62 1.95 2.73 Short Term Loans & Adv. 67.95 38.27 64.79 28.66 Net Current Assets 316.34 253.22 242.98 142.13 Total Assets 1,664.67 1,268.33 1,117.65 906.49

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 168.36 49.79 117.51 92.62 48.74 82.38 20.64 32.59 43.52 70.86 PBT 29.70 96.20 119.34 68.18 35.16 59.27 29.33 43.41 35.94 68.81 Adjustment 106.95 29.70 45.38 41.92 39.29 31.13 18.92 11.63 9.94 7.27 Changes in Working Capital 41.24 -50.16 -26.22 -3.27 -16.54 6.61 -22.03 -13.14 5.23 9.88 Cash after chg. in Working capital 177.89 75.74 138.50 106.83 57.91 97.01 26.22 41.90 51.11 85.96 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.53 -25.95 -20.99 -14.21 -9.17 -14.63 -5.58 -9.31 -7.59 -15.10 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 -362.27 -31.38 -90.78 -103.55 -20.97 -90.31 -36.02 -93.12 -18.24 -81.91 Net Fixed Assets -301.09 -88.65 -32.78 215.67 -58.08 -72.36 -59.68 28.44 30.72 -43.97 Net Investments -125.54 65.41 -62.79 -46.74 34.80 -14.37 19.49 -46.80 36.20 -35.53 Others 64.36 -8.14 4.79 -272.48 2.31 -3.58 4.17 -74.76 -85.16 -2.41 Cash from Financing Activity 224.92 -10.43 -9.98 9.03 -20.84 -15.33 36.77 51.77 -0.23 0.79 Net Cash Inflow / Outflow 31.01 7.98 16.75 -1.90 6.93 -23.26 21.39 -8.76 25.05 -10.26 Opening Cash & Equivalents 70.39 62.41 45.66 47.56 40.63 63.89 42.50 51.26 26.21 36.47 Closing Cash & Equivalent 101.40 70.39 62.41 45.66 47.56 40.63 63.89 42.50 51.26 26.21

Description Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 187.56 44.64 124.49 84.79 PBT 26.75 94.12 115.14 64.65 Adjustment 111.32 34.00 49.13 43.62 Changes in Working Capital 59.25 -57.52 -18.80 -9.28 Cash after chg. in Working capital 197.32 70.60 145.47 98.99 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -9.76 -25.96 -20.98 -14.20 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 -374.09 -33.55 -92.13 -95.20 Net Fixed Assets -301.09 -88.65 -32.78 Net Investments -125.54 65.41 -62.79 Others 52.54 -10.31 3.44 Cash from Financing Activity 219.47 -5.22 -12.88 8.52 Net Cash Inflow / Outflow 32.94 5.87 19.48 -1.89 Opening Cash & Equivalents 71.64 65.70 45.67 47.56 Closing Cash & Equivalent 104.87 71.64 65.70 45.67

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.) 159.56 152.98 135.62 116.17 102.63 94.89 82.61 77.28 67.48 58.86 ROA 1.99% 6.47% 8.50% 6.61% 4.01% 7.04% 3.66% 6.22% 6.89% 14.12% ROE 4.42% 12.65% 16.32% 12.44% 7.84% 13.83% 6.67% 11.38% 13.62% 27.95% ROCE 5.89% 17.10% 23.31% 15.76% 8.98% 15.40% 8.92% 16.00% 16.78% 39.00% Fixed Asset Turnover 5.33 7.52 7.39 5.17 3.72 3.42 3.19 2.91 2.35 1.98 Receivable days 22.29 21.91 20.82 19.86 18.92 18.39 16.94 14.97 15.75 14.94 Inventory Days 43.06 40.17 36.57 35.17 40.14 42.71 40.51 38.19 36.40 38.82 Payable days 68.61 61.29 59.25 57.51 62.04 58.21 52.07 50.75 49.61 51.29 Cash Conversion Cycle -3.26 0.79 -1.86 -2.47 -2.98 2.89 5.38 2.41 2.54 2.47 Total Debt/Equity 0.44 0.02 0.04 0.06 0.04 0.09 0.14 0.03 0.00 0.00 Interest Cover 2.81 14.86 22.43 13.77 12.20 24.33 14.39 25.95 20.86 41.72

Description Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 159.30 152.43 135.04 115.71 ROA 1.76% 5.96% 7.83% 8.62% ROE 4.08% 12.20% 15.61% 53.65% ROCE 5.63% 16.70% 22.38% 18.91% Fixed Asset Turnover 4.74 6.84 6.81 6.25 Receivable days 24.80 23.99 21.70 12.94 Inventory Days 43.12 39.80 36.69 20.62 Payable days 72.10 62.92 59.80 36.37 Cash Conversion Cycle -4.17 0.87 -1.41 -2.82 Total Debt/Equity 0.46 0.05 0.06 0.09 Interest Cover 2.48 12.10 18.03 11.43

Top Investors:

jwalamukhi investment holdings

chatterjee management service

hdfc trustee company ltd - a/c hdfc hybrid equity fund and other verious accounts

Annual Reports:

News Update:

IFB Industries - Quarterly Results
6th Jul 2020, 17:37 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