Nifty
Sensex
:
:
22620.40
73730.16
50.05 (0.22%)
-609.28 (-0.82%)

Refractories

Rating :
58/99

BSE: 540774 | NSE: IFGLEXPOR

649.70
26-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  656.45
  •  674.00
  •  642.00
  •  656.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11634
  •  76.72
  •  935.00
  •  234.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,356.79
  • 23.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,460.21
  • 1.07%
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.43%
  • 0.23%
  • 11.28%
  • FII
  • DII
  • Others
  • 0.27%
  • 13.03%
  • 2.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.48
  • 7.85
  • 10.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.05
  • 3.63
  • -3.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.24
  • 9.44
  • 6.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.20
  • 15.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.14
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.46
  • 7.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
366.18
315.97
15.89%
455.52
343.08
32.77%
423.85
359.32
17.96%
368.13
361.22
1.91%
Expenses
370.36
281.65
31.50%
387.74
306.87
26.35%
367.86
325.28
13.09%
319.76
323.91
-1.28%
EBITDA
-4.18
34.32
-
67.78
36.21
87.19%
55.99
34.04
64.48%
48.37
37.31
29.64%
EBIDTM
-1.14%
10.86%
14.88%
10.55%
13.21%
9.47%
13.14%
10.33%
Other Income
4.16
2.34
77.78%
3.94
2.56
53.91%
3.45
0.49
604.08%
7.76
5.35
45.05%
Interest
2.72
1.26
115.87%
2.43
1.58
53.80%
2.54
1.31
93.89%
0.69
0.55
25.45%
Depreciation
15.70
13.38
17.34%
15.51
13.26
16.97%
15.61
13.06
19.53%
15.85
14.77
7.31%
PBT
-18.44
22.02
-
53.78
23.93
124.74%
41.29
20.16
104.81%
39.59
27.34
44.81%
Tax
-19.96
6.23
-
15.78
4.48
252.23%
11.68
5.61
108.20%
10.17
6.64
53.16%
PAT
1.52
15.79
-90.37%
38.00
19.45
95.37%
29.61
14.55
103.51%
29.42
20.70
42.13%
PATM
0.42%
5.00%
8.34%
5.67%
6.99%
4.05%
7.99%
5.73%
EPS
0.42
4.38
-90.41%
10.54
5.40
95.19%
8.22
4.04
103.47%
8.16
5.74
42.16%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,613.68
1,386.50
1,259.50
1,021.95
917.35
950.41
835.34
765.57
Net Sales Growth
16.97%
10.08%
23.24%
11.40%
-3.48%
13.78%
9.11%
 
Cost Of Goods Sold
815.66
722.76
614.57
474.03
459.11
477.01
421.39
362.02
Gross Profit
798.02
663.75
644.93
547.91
458.24
473.41
413.95
403.56
GP Margin
49.45%
47.87%
51.21%
53.61%
49.95%
49.81%
49.55%
52.71%
Total Expenditure
1,445.72
1,257.57
1,126.32
866.59
825.77
842.53
739.37
666.71
Power & Fuel Cost
-
46.94
40.91
27.82
24.89
26.51
23.30
19.91
% Of Sales
-
3.39%
3.25%
2.72%
2.71%
2.79%
2.79%
2.60%
Employee Cost
-
194.83
173.91
151.78
150.45
146.18
126.69
120.91
% Of Sales
-
14.05%
13.81%
14.85%
16.40%
15.38%
15.17%
15.79%
Manufacturing Exp.
-
86.48
74.14
60.09
56.57
54.64
38.70
38.67
% Of Sales
-
6.24%
5.89%
5.88%
6.17%
5.75%
4.63%
5.05%
General & Admin Exp.
-
60.67
49.53
39.01
61.80
67.59
65.54
63.29
% Of Sales
-
4.38%
3.93%
3.82%
6.74%
7.11%
7.85%
8.27%
Selling & Distn. Exp.
-
101.24
136.45
92.10
44.27
52.03
47.01
36.98
% Of Sales
-
7.30%
10.83%
9.01%
4.83%
5.47%
5.63%
4.83%
Miscellaneous Exp.
-
44.65
36.82
21.76
28.68
18.58
16.73
24.93
% Of Sales
-
3.22%
2.92%
2.13%
3.13%
1.95%
2.00%
3.26%
EBITDA
167.96
128.93
133.18
155.36
91.58
107.88
95.97
98.86
EBITDA Margin
10.41%
9.30%
10.57%
15.20%
9.98%
11.35%
11.49%
12.91%
Other Income
19.31
37.16
25.31
20.50
10.96
5.88
14.34
4.22
Interest
8.38
4.84
3.41
3.06
3.61
3.69
3.97
4.53
Depreciation
62.67
55.55
51.14
48.58
48.34
46.02
43.80
44.05
PBT
116.22
105.70
103.94
124.22
50.58
64.05
62.55
54.51
Tax
17.67
26.49
26.46
58.63
10.51
13.59
15.42
4.55
Tax Rate
15.20%
25.06%
25.46%
47.20%
35.07%
21.22%
24.65%
8.35%
PAT
98.55
79.21
77.48
65.59
19.46
50.46
47.12
49.95
PAT before Minority Interest
98.55
79.21
77.48
65.59
19.46
50.46
47.12
49.96
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
PAT Margin
6.11%
5.71%
6.15%
6.42%
2.12%
5.31%
5.64%
6.52%
PAT Growth
39.81%
2.23%
18.13%
237.05%
-61.43%
7.09%
-5.67%
 
EPS
27.38
22.00
21.52
18.22
5.41
14.02
13.09
13.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,005.05
934.03
890.49
808.95
794.64
752.00
685.75
Share Capital
36.04
36.04
36.04
36.04
36.04
36.04
2.92
Total Reserves
969.01
897.99
854.45
772.91
758.60
715.96
649.71
Non-Current Liabilities
111.86
66.63
69.62
30.98
21.00
66.97
75.62
Secured Loans
49.60
8.66
11.94
13.52
15.58
20.52
14.36
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
1.97
0.47
0.90
43.29
59.14
Current Liabilities
309.03
285.43
223.78
183.63
203.51
222.61
191.93
Trade Payables
186.19
187.22
155.07
124.22
124.38
125.41
116.81
Other Current Liabilities
28.56
20.79
32.05
24.10
9.94
11.27
13.48
Short Term Borrowings
92.30
75.29
36.37
35.06
68.93
85.59
61.30
Short Term Provisions
1.99
2.13
0.29
0.26
0.26
0.34
0.33
Total Liabilities
1,425.94
1,286.09
1,183.89
1,023.56
1,019.15
1,041.58
953.33
Net Block
500.17
421.84
415.54
440.40
454.11
461.33
471.33
Gross Block
968.89
830.81
779.80
758.72
728.48
702.54
672.09
Accumulated Depreciation
468.72
408.97
364.26
318.32
274.36
241.20
200.77
Non Current Assets
589.82
480.91
456.41
455.93
486.46
536.07
550.45
Capital Work in Progress
45.62
25.04
22.07
6.91
6.31
8.20
1.59
Non Current Investment
19.39
19.35
6.19
1.52
0.52
0.52
0.52
Long Term Loans & Adv.
20.65
14.68
9.36
7.11
15.47
57.63
69.45
Other Non Current Assets
4.00
0.00
3.25
0.00
10.05
8.39
7.57
Current Assets
836.11
805.18
727.49
567.63
532.70
505.51
402.88
Current Investments
112.96
115.46
121.65
92.21
45.54
12.70
11.90
Inventories
302.04
259.40
167.81
141.75
156.51
108.34
93.63
Sundry Debtors
349.84
272.03
228.22
210.53
228.62
284.44
228.34
Cash & Bank
57.99
127.87
190.83
110.74
87.87
81.10
56.04
Other Current Assets
13.28
12.23
5.42
3.37
14.16
18.93
12.98
Short Term Loans & Adv.
9.74
18.18
13.56
9.04
10.81
16.94
9.36
Net Current Assets
527.08
519.75
503.71
383.99
329.19
282.90
210.95
Total Assets
1,425.93
1,286.09
1,183.90
1,023.56
1,019.16
1,041.58
953.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
6.30
4.37
139.39
149.87
109.37
41.10
27.84
PBT
105.70
103.94
124.22
29.97
64.05
62.55
54.51
Adjustment
46.76
57.04
40.75
74.50
47.25
67.13
57.46
Changes in Working Capital
-117.30
-131.24
-6.30
45.82
13.27
-73.07
-64.44
Cash after chg. in Working capital
35.16
29.74
158.67
150.28
124.57
56.60
47.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.86
-25.37
-19.29
-0.41
-15.20
-15.50
-19.69
Other Direct Exp. Paid
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
Cash From Investing Activity
-122.71
-24.03
-106.38
-53.70
-71.14
-47.72
-0.23
Net Fixed Assets
-69.94
-39.13
-18.84
-29.01
-15.33
-6.59
Net Investments
2.46
-6.97
-34.11
-47.67
-32.84
-0.80
Others
-55.23
22.07
-53.43
22.98
-22.97
-40.33
Cash from Financing Activity
49.80
-6.96
-4.55
-66.16
-36.51
17.86
-4.14
Net Cash Inflow / Outflow
-66.61
-26.62
28.45
30.01
1.72
11.24
23.47
Opening Cash & Equivalents
119.04
147.58
109.65
76.34
73.73
54.39
40.08
Closing Cash & Equivalent
56.80
119.04
147.58
109.65
76.34
73.73
54.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
278.88
259.17
247.09
224.46
220.49
208.66
2238.07
ROA
5.84%
6.27%
5.94%
1.90%
4.90%
4.72%
5.24%
ROE
8.17%
8.49%
7.72%
2.43%
6.53%
6.71%
7.66%
ROCE
10.17%
10.94%
14.12%
3.85%
7.75%
8.14%
7.67%
Fixed Asset Turnover
1.54
1.56
1.33
1.23
1.33
1.22
1.17
Receivable days
81.85
72.48
78.35
87.37
98.52
111.50
106.42
Inventory Days
73.90
61.90
55.28
59.34
50.86
43.91
43.64
Payable days
94.29
101.64
107.52
58.38
54.75
63.59
68.06
Cash Conversion Cycle
61.47
32.74
26.11
88.32
94.62
91.83
82.00
Total Debt/Equity
0.15
0.09
0.06
0.06
0.11
0.15
0.13
Interest Cover
22.84
31.50
41.61
9.30
18.36
16.76
13.04

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.