Nifty

:

17026.45

Sensex

:

57107.15

-509.80 (-2.91%)
-1687.94 (-2.87%)

Login

Nifty
Sensex

:
:

17026.45
57107.15

-509.80 (-2.91%)
-1687.94 (-2.87%)

IFB Industries Ltd.

Consumer Durables - Domestic Appliances

Rating :

63/99

BSE: 505726 | NSE: IFBIND

Watchlist

NSE BSE

1262.80

26-Nov-2021

Open
High
Low
Previous Close

1268.55
1308.00
1246.65
1262.20

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

27814
351.48
1502.90
760.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,116.92
86.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,227.36
N/A
7.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.96
9.76
1.77

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.80
14.82
10.04

PAT CAGR (%)

10 Years
5 Years
3 Years

7.29
4.46
-3.38

P:E (Median)

8 Years
5 Years
3 Years

-
44.79
41.61

P:BV (Average)

8 Years
5 Years
3 Years

3.36
5.39
5.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

103.35
146.09
22.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 957.96 715.05 33.97% 552.41 279.40 97.71% 799.29 485.66 64.58% 922.78 698.64 32.08%
Expenses 888.64 632.90 40.41% 586.35 311.81 88.05% 747.42 484.08 54.40% 815.53 660.09 23.55%
EBITDA 69.32 82.15 -15.62% -33.94 -32.41 - 51.87 1.58 3,182.91% 107.25 38.55 178.21%
EBIDTM 7.24% 11.49% -6.14% -11.60% 6.49% 0.33% 11.62% 5.52%
Other Income 4.90 2.59 89.19% 3.76 3.27 14.98% 6.53 4.39 48.75% 6.75 3.75 80.00%
Interest 7.65 8.18 -6.48% 7.27 7.85 -7.39% 4.53 8.44 -46.33% 8.79 2.76 218.48%
Depreciation 29.67 25.05 18.44% 25.57 22.68 12.74% 25.55 41.78 -38.85% 25.83 16.89 52.93%
PBT 36.90 51.51 -28.36% -63.02 -59.67 - 28.32 -44.18 - 79.38 24.06 229.93%
Tax 12.23 19.47 -37.19% -20.48 -16.70 - 21.99 -25.96 - 13.04 9.79 33.20%
PAT 24.67 32.04 -23.00% -42.54 -42.97 - 6.33 -18.22 - 66.34 14.27 364.89%
PATM 2.58% 4.48% -7.70% -15.38% 0.79% -3.75% 7.19% 2.04%
EPS 6.09 7.91 -23.01% -10.50 -10.61 - 1.56 -4.50 - 16.38 3.52 365.34%

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 989.78 737.26 34.25% 572.04 287.39 99.05% 825.16 506.92 62.78% 950.99 719.33 32.20%
Expenses 919.49 654.47 40.49% 603.60 321.64 87.66% 771.06 506.12 52.35% 843.75 679.65 24.14%
EBITDA 70.29 82.79 -15.10% -31.56 -34.25 - 54.10 0.80 6,662.50% 107.24 39.68 170.26%
EBIDTM 7.10% 11.23% -5.52% -11.92% 6.56% 0.16% 11.28% 5.52%
Other Income 4.93 2.64 86.74% 3.75 3.28 14.33% 6.98 3.99 74.94% 9.46 3.83 147.00%
Interest 7.94 8.69 -8.63% 7.56 8.25 -8.36% 4.76 8.76 -45.66% 9.21 3.16 191.46%
Depreciation 30.46 25.90 17.61% 26.36 23.45 12.41% 26.37 42.55 -38.03% 26.70 17.61 51.62%
PBT 36.82 50.84 -27.58% -61.73 -62.67 - 29.95 -46.45 - 80.79 24.15 234.53%
Tax 12.23 19.70 -37.92% -20.48 -16.69 - 22.24 -26.09 - 9.55 9.30 2.69%
PAT 24.59 31.14 -21.03% -41.25 -45.98 - 7.71 -20.36 - 71.24 14.85 379.73%
PATM 2.48% 4.22% -7.21% -16.00% 0.93% -4.02% 7.49% 2.06%
EPS 5.96 7.72 -22.80% -9.99 -10.90 - 1.87 -4.72 - 16.63 3.59 363.23%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 3,232.44 2,716.52 2,551.42 2,537.79 2,151.65 1,740.65 1,500.94 1,261.50 1,020.79 915.91 802.95 Net Sales Growth 48.36% 6.47% 0.54% 17.95% 23.61% 15.97% 18.98% 23.58% 11.45% 14.07% Cost Of Goods Sold 1,846.58 1,516.96 1,443.56 1,483.38 1,204.48 1,005.42 860.71 711.48 587.90 537.15 471.60 Gross Profit 1,385.86 1,199.56 1,107.86 1,054.41 947.17 735.23 640.23 550.02 432.89 378.76 331.35 GP Margin 42.87% 44.16% 43.42% 41.55% 44.02% 42.24% 42.66% 43.60% 42.41% 41.35% 41.27% Total Expenditure 3,037.94 2,514.93 2,445.35 2,414.27 1,991.35 1,637.88 1,430.58 1,174.13 974.85 864.13 760.27 Power & Fuel Cost - 26.97 26.15 24.91 22.52 19.45 16.90 15.35 11.78 9.98 8.35 % Of Sales - 0.99% 1.02% 0.98% 1.05% 1.12% 1.13% 1.22% 1.15% 1.09% 1.04% Employee Cost - 295.62 287.85 255.05 211.14 161.46 155.56 122.44 97.93 84.94 69.87 % Of Sales - 10.88% 11.28% 10.05% 9.81% 9.28% 10.36% 9.71% 9.59% 9.27% 8.70% Manufacturing Exp. - 254.61 238.96 293.45 244.75 202.91 175.01 141.03 114.25 106.65 88.17 % Of Sales - 9.37% 9.37% 11.56% 11.37% 11.66% 11.66% 11.18% 11.19% 11.64% 10.98% General & Admin Exp. - 195.24 207.27 160.73 139.52 121.31 105.58 91.64 71.48 61.82 55.11 % Of Sales - 7.19% 8.12% 6.33% 6.48% 6.97% 7.03% 7.26% 7.00% 6.75% 6.86% Selling & Distn. Exp. - 185.50 201.11 172.07 147.31 106.61 97.02 74.75 62.54 47.48 47.60 % Of Sales - 6.83% 7.88% 6.78% 6.85% 6.12% 6.46% 5.93% 6.13% 5.18% 5.93% Miscellaneous Exp. - 40.03 40.45 24.68 21.63 20.72 19.80 17.44 28.97 16.11 47.60 % Of Sales - 1.47% 1.59% 0.97% 1.01% 1.19% 1.32% 1.38% 2.84% 1.76% 2.44% EBITDA 194.50 201.59 106.07 123.52 160.30 102.77 70.36 87.37 45.94 51.78 42.68 EBITDA Margin 6.02% 7.42% 4.16% 4.87% 7.45% 5.90% 4.69% 6.93% 4.50% 5.65% 5.32% Other Income 21.94 28.88 27.56 14.81 15.99 14.34 13.31 15.08 8.17 11.69 11.45 Interest 28.24 31.82 16.43 6.94 5.57 5.34 3.14 2.54 2.19 1.74 1.81 Depreciation 106.62 99.11 88.98 54.54 51.38 43.59 45.37 40.64 22.59 18.32 14.88 PBT 81.58 99.54 28.22 76.85 119.34 68.18 35.16 59.27 29.33 43.41 37.44 Tax 26.78 37.80 1.71 22.25 36.09 13.05 3.80 9.54 7.73 11.96 5.40 Tax Rate 32.83% 37.97% 5.76% 23.13% 30.24% 19.14% 10.81% 16.10% 26.36% 27.55% 15.03% PAT 54.80 61.74 27.99 73.95 83.25 55.13 31.36 49.73 21.60 31.45 30.54 PAT before Minority Interest 54.80 61.74 27.99 73.95 83.25 55.13 31.36 49.73 21.60 31.45 30.54 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 1.70% 2.27% 1.10% 2.91% 3.87% 3.17% 2.09% 3.94% 2.12% 3.43% 3.80% PAT Growth 468.28% 120.58% -62.15% -11.17% 51.01% 75.80% -36.94% 130.23% -31.32% 2.98% EPS 13.53 15.24 6.91 18.26 20.56 13.61 7.74 12.28 5.33 7.77 7.54

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 3,337.97 2,800.80 2,636.97 2,657.07 2,220.45 1,758.44 Net Sales Growth 48.29% 6.21% -0.76% 19.66% 26.27% Cost Of Goods Sold 1,903.83 1,564.61 1,493.73 1,565.96 1,252.31 1,019.27 Gross Profit 1,434.14 1,236.19 1,143.24 1,091.11 968.14 739.17 GP Margin 42.96% 44.14% 43.35% 41.06% 43.60% 42.04% Total Expenditure 3,137.90 2,597.94 2,529.45 2,531.33 2,061.23 1,656.78 Power & Fuel Cost - 32.52 31.92 31.56 28.03 21.88 % Of Sales - 1.16% 1.21% 1.19% 1.26% 1.24% Employee Cost - 306.93 298.88 263.83 216.39 162.69 % Of Sales - 10.96% 11.33% 9.93% 9.75% 9.25% Manufacturing Exp. - 261.84 245.91 304.29 250.82 204.48 % Of Sales - 9.35% 9.33% 11.45% 11.30% 11.63% General & Admin Exp. - 201.71 213.36 164.25 141.42 121.90 % Of Sales - 7.20% 8.09% 6.18% 6.37% 6.93% Selling & Distn. Exp. - 185.72 201.13 172.08 147.36 106.61 % Of Sales - 6.63% 7.63% 6.48% 6.64% 6.06% Miscellaneous Exp. - 44.61 44.52 29.36 24.90 19.95 % Of Sales - 1.59% 1.69% 1.10% 1.12% 1.13% EBITDA 200.07 202.86 107.52 125.74 159.22 101.66 EBITDA Margin 5.99% 7.24% 4.08% 4.73% 7.17% 5.78% Other Income 25.12 32.10 27.81 15.06 16.49 13.42 Interest 29.47 33.63 18.11 8.48 6.76 6.20 Depreciation 109.89 102.42 91.95 57.55 53.81 44.23 PBT 85.83 98.91 25.27 74.77 115.14 64.65 Tax 23.54 34.80 0.98 23.04 35.86 13.10 Tax Rate 27.43% 35.18% 3.66% 24.48% 31.14% 20.26% PAT 62.29 64.11 25.77 71.08 79.28 51.55 PAT before Minority Interest 59.71 64.11 25.77 71.08 79.28 51.55 Minority Interest -2.58 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.87% 2.29% 0.98% 2.68% 3.57% 2.93% PAT Growth 406.09% 148.78% -63.75% -10.34% 53.79% EPS 15.38 15.83 6.36 17.55 19.58 12.73

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 708.57 647.30 620.65 550.29 471.48 418.33 386.97 337.24 315.64 242.19 Share Capital 41.28 41.28 41.28 41.28 41.28 41.28 41.28 41.28 41.28 36.28 Total Reserves 667.29 606.02 579.37 509.01 430.20 377.05 345.69 295.96 274.36 205.91 Non-Current Liabilities 315.98 385.96 73.05 67.82 49.94 63.28 60.63 55.63 53.24 81.87 Secured Loans 165.37 251.67 2.50 10.00 18.75 1.00 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 58.95 65.35 54.46 41.97 26.53 29.25 27.17 25.24 27.29 59.89 Current Liabilities 837.17 580.40 510.47 463.89 355.60 309.82 323.32 248.34 169.46 148.72 Trade Payables 628.15 439.40 416.29 366.39 263.00 226.70 226.67 141.93 119.86 109.05 Other Current Liabilities 179.02 110.72 85.99 88.90 83.38 61.85 56.76 53.42 36.11 36.88 Short Term Borrowings 23.42 26.06 4.03 4.08 3.48 15.40 34.45 47.77 9.85 0.00 Short Term Provisions 6.58 4.22 4.16 4.52 5.74 5.87 5.44 5.22 3.64 2.79 Total Liabilities 1,861.72 1,613.66 1,204.17 1,082.00 877.02 791.43 770.92 641.21 538.34 472.78 Net Block 600.42 570.22 312.92 293.67 304.76 273.90 272.99 225.78 186.76 156.10 Gross Block 917.48 806.84 440.62 388.24 348.31 554.10 514.05 432.83 379.48 411.68 Accumulated Depreciation 317.06 236.62 127.70 94.57 43.55 280.20 241.06 207.05 192.72 255.58 Non Current Assets 700.66 698.39 434.47 370.86 373.80 370.47 338.08 287.23 240.29 233.56 Capital Work in Progress 20.06 7.96 22.40 6.74 13.89 23.77 5.74 14.60 8.27 4.51 Non Current Investment 50.26 33.71 33.71 33.71 12.11 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 25.98 76.51 52.50 36.62 42.87 72.79 59.35 46.84 45.22 72.91 Other Non Current Assets 3.94 9.99 12.94 0.12 0.17 0.01 0.00 0.01 0.04 0.04 Current Assets 1,161.06 915.27 769.70 711.14 503.22 420.96 432.84 353.98 298.05 239.22 Current Investments 258.22 152.80 27.26 92.67 51.48 16.85 51.65 37.28 56.77 9.97 Inventories 450.62 373.37 392.59 310.70 234.88 214.41 223.13 155.46 131.95 109.25 Sundry Debtors 243.50 185.14 211.33 172.34 138.24 115.46 90.71 72.29 47.90 46.63 Cash & Bank 115.61 120.89 94.84 63.09 46.32 48.16 44.50 68.20 44.62 53.80 Other Current Assets 93.11 8.58 5.37 2.12 32.30 26.08 22.85 20.75 16.81 19.57 Short Term Loans & Adv. 83.37 74.49 38.31 70.22 29.62 25.27 22.61 19.92 16.10 19.28 Net Current Assets 323.89 334.87 259.23 247.25 147.62 111.14 109.52 105.64 128.59 90.50 Total Assets 1,861.72 1,613.66 1,204.17 1,082.00 877.02 791.43 770.92 641.21 538.34 472.78

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 695.88 646.24 618.39 547.93 469.62 Share Capital 41.28 41.28 41.28 41.28 41.28 Total Reserves 654.60 604.96 577.11 506.65 428.34 Non-Current Liabilities 322.45 391.60 81.04 74.98 53.96 Secured Loans 171.56 253.72 6.14 13.41 18.75 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 59.12 65.51 54.49 42.00 26.53 Current Liabilities 873.08 626.43 566.83 490.80 377.24 Trade Payables 655.47 473.13 457.41 385.46 272.04 Other Current Liabilities 184.15 113.87 90.50 91.37 84.26 Short Term Borrowings 26.64 35.15 14.60 9.40 15.19 Short Term Provisions 6.82 4.28 4.32 4.57 5.75 Total Liabilities 1,891.41 1,664.67 1,268.33 1,117.65 906.49 Net Block 653.57 624.49 357.51 338.55 329.15 Gross Block 993.15 881.73 522.80 446.62 373.34 Accumulated Depreciation 339.58 257.24 165.29 108.07 44.19 Non Current Assets 707.69 721.90 448.28 383.87 387.12 Capital Work in Progress 21.15 9.83 24.29 7.18 14.32 Non Current Investment 2.36 0.11 0.11 0.11 0.11 Long Term Loans & Adv. 26.67 77.44 53.31 37.80 43.34 Other Non Current Assets 3.94 10.03 13.06 0.23 0.20 Current Assets 1,183.72 942.77 820.05 733.78 519.37 Current Investments 258.22 152.80 27.26 92.67 54.14 Inventories 462.28 383.38 403.91 319.07 242.48 Sundry Debtors 265.69 204.54 248.29 187.49 144.56 Cash & Bank 122.48 125.10 96.70 67.81 46.80 Other Current Assets 75.05 9.00 5.62 1.95 31.39 Short Term Loans & Adv. 64.91 67.95 38.27 64.79 28.66 Net Current Assets 310.64 316.34 253.22 242.98 142.13 Total Assets 1,891.41 1,664.67 1,268.33 1,117.65 906.49

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 287.15 165.28 49.79 117.51 92.62 48.74 82.38 20.64 32.59 43.52 PBT 99.54 29.70 96.20 119.34 68.18 35.16 59.27 29.33 43.41 35.94 Adjustment 114.44 106.95 29.70 45.38 41.92 39.29 31.13 18.92 11.63 9.94 Changes in Working Capital 79.60 38.16 -50.16 -26.22 -3.27 -16.54 6.61 -22.03 -13.14 5.23 Cash after chg. in Working capital 293.58 174.81 75.74 138.50 106.83 57.91 97.01 26.22 41.90 51.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.43 -9.53 -25.95 -20.99 -14.21 -9.17 -14.63 -5.58 -9.31 -7.59 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 -182.25 -362.27 -31.38 -90.78 -103.55 -20.97 -90.31 -36.02 -93.12 -18.24 Net Fixed Assets -122.74 -351.78 -68.04 -32.78 215.67 -58.08 -72.36 -59.68 28.44 30.72 Net Investments -121.97 -125.54 65.41 -62.79 -46.74 34.80 -14.37 19.49 -46.80 36.20 Others 62.46 115.05 -28.75 4.79 -272.48 2.31 -3.58 4.17 -74.76 -85.16 Cash from Financing Activity -110.95 228.00 -10.43 -9.98 9.03 -20.84 -15.33 36.77 51.77 -0.23 Net Cash Inflow / Outflow -6.05 31.01 7.98 16.75 -1.90 6.93 -23.26 21.39 -8.76 25.05 Opening Cash & Equivalents 101.40 70.39 62.41 45.66 47.56 40.63 63.89 42.50 51.26 26.21 Closing Cash & Equivalent 95.35 101.40 70.39 62.41 45.66 47.56 40.63 63.89 42.50 51.26

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 291.92 184.48 44.64 124.49 84.79 PBT 98.91 26.75 94.12 115.14 64.65 Adjustment 116.72 111.32 34.00 49.13 43.62 Changes in Working Capital 82.80 56.17 -57.52 -18.80 -9.28 Cash after chg. in Working capital 298.43 194.24 70.60 145.47 98.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.51 -9.76 -25.96 -20.98 -14.20 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 -186.63 -374.09 -33.55 -92.13 -95.20 Net Fixed Assets -122.74 -351.78 -68.04 -32.78 Net Investments -121.97 -125.54 65.41 -62.79 Others 58.08 103.23 -30.92 3.44 Cash from Financing Activity -111.77 222.55 -5.22 -12.88 8.52 Net Cash Inflow / Outflow -6.48 32.94 5.87 19.48 -1.89 Opening Cash & Equivalents 104.87 71.64 65.70 45.67 47.56 Closing Cash & Equivalent 98.29 104.87 71.64 65.70 45.67

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 174.68 159.56 152.98 135.62 116.17 102.63 94.89 82.61 77.28 67.48 ROA 3.55% 1.99% 6.47% 8.50% 6.61% 4.01% 7.04% 3.66% 6.22% 6.89% ROE 9.12% 4.42% 12.65% 16.32% 12.44% 7.84% 13.83% 6.67% 11.38% 13.62% ROCE 14.12% 5.89% 17.10% 23.31% 15.76% 8.98% 15.40% 8.92% 16.00% 16.78% Fixed Asset Turnover 3.97 5.20 7.71 7.39 5.17 3.72 3.42 3.19 2.91 2.35 Receivable days 22.87 22.29 21.93 20.82 19.86 18.92 18.39 16.94 14.97 15.75 Inventory Days 43.96 43.06 40.19 36.57 35.17 40.14 42.71 40.51 38.19 36.40 Payable days 81.21 70.24 61.34 59.25 57.51 62.04 58.21 52.07 50.75 49.61 Cash Conversion Cycle -14.38 -4.89 0.77 -1.86 -2.47 -2.98 2.89 5.38 2.41 2.54 Total Debt/Equity 0.31 0.44 0.02 0.04 0.06 0.04 0.09 0.14 0.03 0.00 Interest Cover 4.13 2.81 14.86 22.43 13.77 12.20 24.33 14.39 25.95 20.86

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 171.55 159.30 152.43 135.04 115.71 ROA 3.61% 1.76% 5.96% 7.83% 8.62% ROE 9.56% 4.08% 12.20% 15.61% 53.65% ROCE 14.16% 5.63% 16.70% 22.38% 18.91% Fixed Asset Turnover 3.74 4.74 6.83 6.81 6.25 Receivable days 24.48 24.80 24.01 21.70 12.94 Inventory Days 44.03 43.12 39.83 36.69 20.62 Payable days 83.23 73.83 63.02 59.80 36.37 Cash Conversion Cycle -14.72 -5.90 0.82 -1.41 -2.82 Total Debt/Equity 0.33 0.46 0.05 0.06 0.09 Interest Cover 3.94 2.48 12.10 18.03 11.43

Top Investors:

jwalamukhi investment holdings

plutus wealth management llp

chatterjee management services private limited

Annual Reports:

News Update:

IFB Industries - Quarterly Results
30th Oct 2021, 17:47 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