Nifty

:

10768.05

Sensex

:

36594.33

-45.40 (-0.42%)
-143.36 (-0.39%)

Login

Nifty
Sensex

:
:

10768.05
36594.33

-45.40 (-0.42%)
-143.36 (-0.39%)

IFB Industries Ltd.

Consumer Durables - Domestic Appliances

Rating :

54/99

BSE: 505726 | NSE: IFBIND

Watchlist

NSE BSE

404.00

10-Jul-2020

Open
High
Low
Previous Close

414.65
414.65
401.00
410.45

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

32355
131.14
805.00
219.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,637.77
59.75
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,571.71
N/A
2.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

16.88
15.02
14.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.84
7.17
4.34

PAT CAGR (%)

10 Years
5 Years
3 Years

3.24
8.26
11.30

P:E (Median)

8 Years
5 Years
3 Years

-
36.84
45.04

P:BV (Average)

8 Years
5 Years
3 Years

2.30
3.72
6.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

98.51
159.70
25.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var%
Net Sales 485.66 619.65 -21.62% 698.64 667.34 4.69% 692.46 657.68 5.29% 674.66 593.58 13.66%
Expenses 484.08 604.67 -19.94% 660.09 634.36 4.06% 642.89 614.11 4.69% 645.42 560.38 15.18%
EBITDA 1.58 14.98 -89.45% 38.55 32.98 16.89% 49.57 43.57 13.77% 29.24 33.20 -11.93%
EBIDTM 0.33% 2.42% 5.52% 4.94% 7.16% 6.62% 4.33% 5.59%
Other Income 4.39 6.60 -33.48% 3.75 3.80 -1.32% 2.50 0.84 197.62% 2.12 1.17 81.20%
Interest 8.44 1.81 366.30% 2.76 1.47 87.76% 1.59 1.38 15.22% 1.71 1.09 56.88%
Depreciation 41.78 14.61 185.97% 16.89 13.34 26.61% 14.77 13.40 10.22% 15.54 13.19 17.82%
PBT -44.18 5.16 - 24.06 21.97 9.51% 35.71 48.98 -27.09% 14.11 20.09 -29.77%
Tax -25.96 -0.54 - 9.79 3.32 194.88% 14.09 13.54 4.06% 3.79 5.93 -36.09%
PAT -18.22 5.70 - 14.27 18.65 -23.49% 21.62 35.44 -39.00% 10.32 14.16 -27.12%
PATM -3.75% 0.92% 2.04% 2.79% 3.12% 5.39% 1.53% 2.39%
EPS -4.50 1.41 - 3.52 4.60 -23.48% 5.34 8.75 -38.97% 2.55 3.50 -27.14%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var%
Net Sales 506.92 653.36 -22.41% 719.33 700.26 2.72% 713.20 688.00 3.66% 697.52 615.91 13.25%
Expenses 506.12 637.21 -20.57% 679.65 666.50 1.97% 662.47 644.62 2.77% 667.92 582.31 14.70%
EBITDA 0.80 16.15 -95.05% 39.68 33.76 17.54% 50.73 43.38 16.94% 29.60 33.60 -11.90%
EBIDTM 0.16% 2.47% 5.52% 4.82% 7.11% 6.31% 4.24% 5.46%
Other Income 3.99 6.75 -40.89% 3.83 3.74 2.41% 2.57 0.93 176.34% 2.11 1.24 70.16%
Interest 8.76 2.16 305.56% 3.16 1.85 70.81% 2.00 1.73 15.61% 2.17 1.49 45.64%
Depreciation 42.55 15.35 177.20% 17.61 14.08 25.07% 15.51 14.16 9.53% 16.28 13.96 16.62%
PBT -46.45 5.39 - 24.15 21.57 11.96% 35.79 47.77 -25.08% 13.26 19.39 -31.61%
Tax -26.09 0.31 - 9.30 3.48 167.24% 14.09 13.40 5.15% 3.68 5.85 -37.09%
PAT -20.36 5.08 - 14.85 18.09 -17.91% 21.70 34.37 -36.86% 9.58 13.54 -29.25%
PATM -4.02% 0.78% 2.06% 2.58% 3.04% 5.00% 1.37% 2.20%
EPS -5.03 1.25 - 3.67 4.47 -17.90% 5.36 8.49 -36.87% 2.37 3.34 -29.04%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 2,551.42 2,539.87 2,151.65 1,740.65 1,500.94 1,261.50 1,020.79 915.91 802.95 679.74 533.95 Net Sales Growth 0.52% 18.04% 23.61% 15.97% 18.98% 23.58% 11.45% 14.07% 18.13% 27.30% Cost Of Goods Sold 1,443.56 1,485.46 1,204.48 1,005.42 860.71 711.48 587.90 537.15 471.60 375.21 280.44 Gross Profit 1,107.86 1,054.41 947.17 735.23 640.23 550.02 432.89 378.76 331.35 304.53 253.52 GP Margin 43.42% 41.51% 44.02% 42.24% 42.66% 43.60% 42.41% 41.35% 41.27% 44.80% 47.48% Total Expenditure 2,432.48 2,416.35 1,991.35 1,637.88 1,430.58 1,174.13 974.85 864.13 760.27 616.63 489.81 Power & Fuel Cost - 24.91 22.52 19.45 16.90 15.35 11.78 9.98 8.35 6.77 5.32 % Of Sales - 0.98% 1.05% 1.12% 1.13% 1.22% 1.15% 1.09% 1.04% 1.00% 1.00% Employee Cost - 255.05 211.14 161.46 155.56 122.44 97.93 84.94 69.87 63.00 50.53 % Of Sales - 10.04% 9.81% 9.28% 10.36% 9.71% 9.59% 9.27% 8.70% 9.27% 9.46% Manufacturing Exp. - 293.45 244.75 202.91 175.01 141.03 114.25 106.65 88.17 73.09 55.37 % Of Sales - 11.55% 11.37% 11.66% 11.66% 11.18% 11.19% 11.64% 10.98% 10.75% 10.37% General & Admin Exp. - 160.73 139.52 121.31 105.58 91.64 71.48 61.82 55.11 49.89 48.27 % Of Sales - 6.33% 6.48% 6.97% 7.03% 7.26% 7.00% 6.75% 6.86% 7.34% 9.04% Selling & Distn. Exp. - 172.07 147.31 106.61 97.02 74.75 62.54 47.48 47.60 36.89 40.86 % Of Sales - 6.77% 6.85% 6.12% 6.46% 5.93% 6.13% 5.18% 5.93% 5.43% 7.65% Miscellaneous Exp. - 24.68 21.63 20.72 19.80 17.44 28.97 16.11 19.57 11.78 40.86 % Of Sales - 0.97% 1.01% 1.19% 1.32% 1.38% 2.84% 1.76% 2.44% 1.73% 1.69% EBITDA 118.94 123.52 160.30 102.77 70.36 87.37 45.94 51.78 42.68 63.11 44.14 EBITDA Margin 4.66% 4.86% 7.45% 5.90% 4.69% 6.93% 4.50% 5.65% 5.32% 9.28% 8.27% Other Income 12.76 14.81 15.99 14.34 13.31 15.08 8.17 11.69 11.45 17.80 22.87 Interest 14.50 6.94 5.57 5.34 3.14 2.54 2.19 1.74 1.81 1.69 0.82 Depreciation 88.98 54.54 51.38 43.59 45.37 40.64 22.59 18.32 14.88 10.41 8.68 PBT 29.70 76.85 119.34 68.18 35.16 59.27 29.33 43.41 37.44 68.81 57.51 Tax 1.71 22.25 36.09 13.05 3.80 9.54 7.73 11.96 5.40 18.50 3.75 Tax Rate 5.76% 23.13% 30.24% 19.14% 10.81% 16.10% 26.36% 27.55% 15.03% 26.89% 6.52% PAT 27.99 73.95 83.25 55.13 31.36 49.73 21.60 31.45 30.54 50.31 53.76 PAT before Minority Interest 27.99 73.95 83.25 55.13 31.36 49.73 21.60 31.45 30.54 50.31 53.76 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 1.10% 2.91% 3.87% 3.17% 2.09% 3.94% 2.12% 3.43% 3.80% 7.40% 10.07% PAT Growth -62.15% -11.17% 51.01% 75.80% -36.94% 130.23% -31.32% 2.98% -39.30% -6.42% EPS 6.91 18.26 20.56 13.61 7.74 12.28 5.33 7.77 7.54 12.42 13.27

Description TTM Mar 19 Mar 18 Mar 17
Net Sales 2,636.97 2,659.15 2,220.45 1,758.44 Net Sales Growth -0.77% 19.76% 26.27% Cost Of Goods Sold 1,493.73 1,568.04 1,252.31 1,019.27 Gross Profit 1,143.24 1,091.11 968.14 739.17 GP Margin 43.35% 41.03% 43.60% 42.04% Total Expenditure 2,516.16 2,533.41 2,061.23 1,656.78 Power & Fuel Cost - 31.56 28.03 21.88 % Of Sales - 1.19% 1.26% 1.24% Employee Cost - 263.83 216.39 162.69 % Of Sales - 9.92% 9.75% 9.25% Manufacturing Exp. - 304.29 250.82 204.48 % Of Sales - 11.44% 11.30% 11.63% General & Admin Exp. - 164.25 141.42 121.90 % Of Sales - 6.18% 6.37% 6.93% Selling & Distn. Exp. - 172.08 147.36 106.61 % Of Sales - 6.47% 6.64% 6.06% Miscellaneous Exp. - 29.36 24.90 19.95 % Of Sales - 1.10% 1.12% 1.13% EBITDA 120.81 125.74 159.22 101.66 EBITDA Margin 4.58% 4.73% 7.17% 5.78% Other Income 12.50 15.06 16.49 13.42 Interest 16.09 8.48 6.76 6.20 Depreciation 91.95 57.55 53.81 44.23 PBT 26.75 74.77 115.14 64.65 Tax 0.98 23.04 35.86 13.10 Tax Rate 3.66% 24.48% 31.14% 20.26% PAT 25.77 71.08 79.28 51.55 PAT before Minority Interest 27.41 71.08 79.28 51.55 Minority Interest 1.64 0.00 0.00 0.00 PAT Margin 0.98% 2.67% 3.57% 2.93% PAT Growth -63.75% -10.34% 53.79% EPS 6.36 17.55 19.58 12.73

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 620.65 550.29 471.48 418.33 386.97 337.24 315.64 242.19 211.20 153.77 Share Capital 41.28 41.28 41.28 41.28 41.28 41.28 41.28 36.28 36.22 35.52 Total Reserves 579.37 509.01 430.20 377.05 345.69 295.96 274.36 205.91 174.98 118.26 Non-Current Liabilities 73.05 67.82 49.94 63.28 60.63 55.63 53.24 81.87 59.23 3.75 Secured Loans 2.50 10.00 18.75 1.00 0.00 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 54.46 41.97 26.53 29.25 27.17 25.24 27.29 59.89 44.34 0.00 Current Liabilities 510.47 463.89 355.60 309.82 323.32 248.34 169.46 148.72 143.51 141.39 Trade Payables 416.29 366.39 263.00 226.70 226.67 141.93 119.86 109.05 85.48 74.30 Other Current Liabilities 85.99 88.90 83.38 61.85 56.76 53.42 36.11 36.88 53.47 35.39 Short Term Borrowings 4.03 4.08 3.48 15.40 34.45 47.77 9.85 0.00 0.00 0.00 Short Term Provisions 4.16 4.52 5.74 5.87 5.44 5.22 3.64 2.79 4.56 31.69 Total Liabilities 1,204.17 1,082.00 877.02 791.43 770.92 641.21 538.34 472.78 413.94 298.91 Net Block 312.92 293.67 304.76 273.90 272.99 225.78 186.76 156.10 124.25 75.47 Gross Block 461.23 388.24 348.31 554.10 514.05 432.83 379.48 411.68 432.32 396.01 Accumulated Depreciation 148.31 94.57 43.55 280.20 241.06 207.05 192.72 255.58 308.07 320.53 Non Current Assets 434.47 370.86 373.80 370.47 338.08 287.23 240.29 233.56 188.67 82.40 Capital Work in Progress 22.40 6.74 13.89 23.77 5.74 14.60 8.27 4.51 14.59 6.93 Non Current Investment 33.71 33.71 12.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 52.50 36.62 42.87 72.79 59.35 46.84 45.22 72.91 48.74 0.00 Other Non Current Assets 12.94 0.12 0.17 0.01 0.00 0.01 0.04 0.04 1.09 0.00 Current Assets 769.70 711.14 503.22 420.96 432.84 353.98 298.05 239.22 225.27 216.51 Current Investments 27.26 92.67 51.48 16.85 51.65 37.28 56.77 9.97 46.17 10.64 Inventories 392.59 310.70 234.88 214.41 223.13 155.46 131.95 109.25 88.83 85.33 Sundry Debtors 211.33 172.34 138.24 115.46 90.71 72.29 47.90 46.63 39.05 27.98 Cash & Bank 94.84 63.09 46.32 48.16 44.50 68.20 44.62 53.80 26.91 36.54 Other Current Assets 43.68 2.12 2.68 0.81 22.85 20.75 16.81 19.57 24.31 56.01 Short Term Loans & Adv. 38.31 70.22 29.62 25.27 22.61 19.92 16.10 19.28 24.14 56.01 Net Current Assets 259.23 247.25 147.62 111.14 109.52 105.64 128.59 90.50 81.76 75.12 Total Assets 1,204.17 1,082.00 877.02 791.43 770.92 641.21 538.34 472.78 413.94 298.91

Description Mar 19 Mar 18 Mar 17
Shareholder's Funds 618.39 547.93 469.62 Share Capital 41.28 41.28 41.28 Total Reserves 577.11 506.65 428.34 Non-Current Liabilities 81.04 74.98 53.96 Secured Loans 6.14 13.41 18.75 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 54.49 42.00 26.53 Current Liabilities 566.83 490.80 377.24 Trade Payables 457.41 385.46 272.04 Other Current Liabilities 90.50 91.37 84.26 Short Term Borrowings 14.60 9.40 15.19 Short Term Provisions 4.32 4.57 5.75 Total Liabilities 1,268.33 1,117.65 906.49 Net Block 357.51 338.55 329.15 Gross Block 522.80 446.62 373.34 Accumulated Depreciation 165.29 108.07 44.19 Non Current Assets 448.28 383.87 387.12 Capital Work in Progress 24.29 7.18 14.32 Non Current Investment 0.11 0.11 0.11 Long Term Loans & Adv. 53.31 37.80 43.34 Other Non Current Assets 13.06 0.23 0.20 Current Assets 820.05 733.78 519.37 Current Investments 27.26 92.67 54.14 Inventories 403.91 319.07 242.48 Sundry Debtors 248.29 187.49 144.56 Cash & Bank 96.70 67.81 46.80 Other Current Assets 43.89 1.95 2.73 Short Term Loans & Adv. 38.27 64.79 28.66 Net Current Assets 253.22 242.98 142.13 Total Assets 1,268.33 1,117.65 906.49

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 49.79 117.51 92.62 48.74 82.38 20.64 32.59 43.52 70.86 44.69 PBT 96.20 119.34 68.18 35.16 59.27 29.33 43.41 35.94 68.81 57.51 Adjustment 29.70 45.38 41.92 39.29 31.13 18.92 11.63 9.94 7.27 9.82 Changes in Working Capital -50.16 -26.22 -3.27 -16.54 6.61 -22.03 -13.14 5.23 9.88 -14.81 Cash after chg. in Working capital 75.74 138.50 106.83 57.91 97.01 26.22 41.90 51.11 85.96 52.53 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -25.95 -20.99 -14.21 -9.17 -14.63 -5.58 -9.31 -7.59 -15.10 -7.84 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 -31.38 -90.78 -103.55 -20.97 -90.31 -36.02 -93.12 -18.24 -81.91 -37.36 Net Fixed Assets -88.65 -32.78 215.67 -58.08 -72.36 -59.68 28.44 30.72 -43.97 -14.57 Net Investments 65.41 -62.79 -46.74 34.80 -14.37 19.49 -46.80 36.20 -35.53 -10.64 Others -8.14 4.79 -272.48 2.31 -3.58 4.17 -74.76 -85.16 -2.41 -12.15 Cash from Financing Activity -10.43 -9.98 9.03 -20.84 -15.33 36.77 51.77 -0.23 0.79 -13.70 Net Cash Inflow / Outflow 7.98 16.75 -1.90 6.93 -23.26 21.39 -8.76 25.05 -10.26 -6.36 Opening Cash & Equivalents 62.41 45.66 47.56 40.63 63.89 42.50 51.26 26.21 36.47 42.91 Closing Cash & Equivalent 70.39 62.41 45.66 47.56 40.63 63.89 42.50 51.26 26.21 36.54

Description Mar 19 Mar 18 Mar 17
Cash From Operating Activity 44.64 124.49 84.79 PBT 94.12 115.14 64.65 Adjustment 34.00 49.13 43.62 Changes in Working Capital -57.52 -18.80 -9.28 Cash after chg. in Working capital 70.60 145.47 98.99 Interest Paid 0.00 0.00 0.00 Tax Paid -25.96 -20.98 -14.20 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -33.55 -92.13 -95.20 Net Fixed Assets -88.65 -32.78 Net Investments 65.41 -62.79 Others -10.31 3.44 Cash from Financing Activity -5.22 -12.88 8.52 Net Cash Inflow / Outflow 5.87 19.48 -1.89 Opening Cash & Equivalents 65.70 45.67 47.56 Closing Cash & Equivalent 71.64 65.70 45.67

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 152.98 135.62 116.17 102.63 94.89 82.61 77.28 67.48 58.86 43.53 ROA 6.47% 8.50% 6.61% 4.01% 7.04% 3.66% 6.22% 6.89% 14.12% 20.89% ROE 12.65% 16.32% 12.44% 7.84% 13.83% 6.67% 11.38% 13.62% 27.95% 43.90% ROCE 17.10% 23.31% 15.76% 8.98% 15.40% 8.92% 16.00% 16.78% 39.00% 44.44% Fixed Asset Turnover 7.52 7.39 5.17 3.72 3.42 3.19 2.91 2.35 1.98 1.62 Receivable days 21.91 20.82 19.86 18.92 18.39 16.94 14.97 15.75 14.94 13.83 Inventory Days 40.17 36.57 35.17 40.14 42.71 40.51 38.19 36.40 38.82 42.53 Payable days 61.29 59.25 57.51 62.04 58.21 52.07 50.75 49.61 51.29 57.52 Cash Conversion Cycle 0.79 -1.86 -2.47 -2.98 2.89 5.38 2.41 2.54 2.47 -1.17 Total Debt/Equity 0.02 0.04 0.06 0.04 0.09 0.14 0.03 0.00 0.00 0.00 Interest Cover 14.86 22.43 13.77 12.20 24.33 14.39 25.95 20.86 41.72 70.98

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

Top Investors:

jwalamukhi investment holdings

hdfc trustee company ltd - a/c hdfc hybrid eq and other various accounts of hdfc trustee company ltd

Annual Reports:

News Update:

No Latest News!

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