Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Igarashi Motors India Ltd.

Electric Equipment

Rating :

43/99

BSE: 517380 | NSE: IGARASHI

Watchlist

NSE BSE

367.25

20-Feb-2026

Open
High
Low
Previous Close

368.6
381.4
365
371.80

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

48593
18145816.15
665
354.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,156.55
84.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,274.26
0.68%
2.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.54
9.49
8.51

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.24
5.13
9.37

PAT CAGR (%)

10 Years
5 Years
3 Years

-9.23
-1.16
66.46

P:E (Median)

8 Years
5 Years
3 Years

59.13
81.40
109.06

P:BV (Average)

8 Years
5 Years
3 Years

3.19
3.41
3.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.35
21.66
21.68

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 216.09 210.80 2.51% 219.14 216.07 1.42% 204.71 222.07 -7.82% 189.47 204.60 -7.39%
Expenses 195.70 187.06 4.62% 195.68 189.79 3.10% 185.11 196.75 -5.92% 169.77 182.16 -6.80%
EBITDA 20.39 23.74 -14.11% 23.47 26.28 -10.69% 19.60 25.32 -22.59% 19.71 22.44 -12.17%
EBIDTM 9.44% 11.26% 10.71% 12.16% 9.58% 11.40% 10.40% 10.97%
Other Income 0.08 0.37 -78.38% 0.14 0.33 -57.58% 0.80 1.37 -41.61% 0.31 0.34 -8.82%
Interest 2.09 3.83 -45.43% 3.26 3.55 -8.17% 3.17 3.38 -6.21% 2.63 2.78 -5.40%
Depreciation 14.17 13.12 8.00% 14.18 12.64 12.18% 13.87 12.39 11.95% 13.39 12.13 10.39%
PBT 4.22 7.16 -41.06% 6.18 10.43 -40.75% 3.36 10.92 -69.23% 4.00 7.86 -49.11%
Tax 0.72 2.00 -64.00% 1.64 2.63 -37.64% 0.85 2.76 -69.20% 0.94 2.73 -65.57%
PAT 3.50 5.15 -32.04% 4.54 7.79 -41.72% 2.51 8.16 -69.24% 3.06 5.13 -40.35%
PATM 1.62% 2.45% 2.07% 3.61% 1.23% 3.67% 1.62% 2.51%
EPS 1.11 1.64 -32.32% 1.44 2.47 -41.70% 0.80 2.59 -69.11% 0.97 1.63 -40.49%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 829.41 838.42 725.04 656.25 556.40 532.86 534.39 606.16 671.20 516.44 444.98 Net Sales Growth -2.83% 15.64% 10.48% 17.95% 4.42% -0.29% -11.84% -9.69% 29.97% 16.06% Cost Of Goods Sold 534.46 541.44 482.94 436.18 368.18 320.30 313.15 335.10 361.08 299.62 255.56 Gross Profit 294.95 296.98 242.11 220.06 188.22 212.55 221.25 271.06 310.12 216.83 189.43 GP Margin 35.56% 35.42% 33.39% 33.53% 33.83% 39.89% 41.40% 44.72% 46.20% 41.99% 42.57% Total Expenditure 746.26 742.82 650.42 595.15 509.34 458.40 456.06 489.62 513.17 394.36 336.70 Power & Fuel Cost - 18.20 16.23 14.18 12.48 10.36 11.43 11.28 11.51 6.71 5.54 % Of Sales - 2.17% 2.24% 2.16% 2.24% 1.94% 2.14% 1.86% 1.71% 1.30% 1.24% Employee Cost - 75.23 64.22 58.53 49.44 46.15 51.52 56.19 52.04 27.18 31.85 % Of Sales - 8.97% 8.86% 8.92% 8.89% 8.66% 9.64% 9.27% 7.75% 5.26% 7.16% Manufacturing Exp. - 63.23 50.24 48.59 49.43 51.68 49.66 47.82 50.87 35.17 22.72 % Of Sales - 7.54% 6.93% 7.40% 8.88% 9.70% 9.29% 7.89% 7.58% 6.81% 5.11% General & Admin Exp. - 27.43 20.86 20.30 16.83 16.58 20.17 25.03 22.76 16.23 11.98 % Of Sales - 3.27% 2.88% 3.09% 3.02% 3.11% 3.77% 4.13% 3.39% 3.14% 2.69% Selling & Distn. Exp. - 8.96 8.23 6.84 7.06 6.93 3.92 4.03 4.28 4.39 5.01 % Of Sales - 1.07% 1.14% 1.04% 1.27% 1.30% 0.73% 0.66% 0.64% 0.85% 1.13% Miscellaneous Exp. - 8.31 7.70 10.53 5.92 6.38 6.20 10.17 10.63 5.06 5.01 % Of Sales - 0.99% 1.06% 1.60% 1.06% 1.20% 1.16% 1.68% 1.58% 0.98% 0.91% EBITDA 83.17 95.60 74.62 61.10 47.06 74.46 78.33 116.54 158.03 122.08 108.28 EBITDA Margin 10.03% 11.40% 10.29% 9.31% 8.46% 13.97% 14.66% 19.23% 23.54% 23.64% 24.33% Other Income 1.33 2.39 1.62 8.02 6.93 9.54 11.67 25.04 33.85 17.08 14.30 Interest 11.15 13.95 13.29 12.85 7.21 6.87 15.02 15.73 13.11 3.55 6.26 Depreciation 55.61 51.54 49.08 47.16 44.47 44.68 42.53 39.93 37.91 22.03 18.96 PBT 17.76 32.51 13.88 9.10 2.31 32.45 32.46 85.93 140.86 113.58 97.36 Tax 4.15 8.34 4.31 3.86 1.12 6.83 2.55 28.51 45.60 38.27 33.72 Tax Rate 23.37% 25.65% 31.05% 42.42% 48.48% 21.05% 7.86% 33.18% 32.37% 33.69% 34.63% PAT 13.61 24.17 9.57 5.24 1.19 25.62 29.91 57.41 95.26 75.32 63.64 PAT before Minority Interest 13.61 24.17 9.57 5.24 1.19 25.62 29.91 57.41 95.26 75.32 63.64 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 1.64% 2.88% 1.32% 0.80% 0.21% 4.81% 5.60% 9.47% 14.19% 14.58% 14.30% PAT Growth -48.11% 152.56% 82.63% 340.34% -95.36% -14.34% -47.90% -39.73% 26.47% 18.35% EPS 4.32 7.67 3.04 1.66 0.38 8.13 9.50 18.23 30.24 23.91 20.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 465.55 446.99 439.53 438.28 439.32 422.85 429.58 398.77 365.17 294.41 Share Capital 31.48 31.48 31.48 31.48 31.48 31.48 31.48 30.61 30.61 30.61 Total Reserves 434.08 415.51 408.06 406.81 401.74 380.24 390.42 368.16 334.56 263.81 Non-Current Liabilities 44.68 60.92 53.57 57.01 39.86 52.70 60.95 59.64 23.67 31.52 Secured Loans 10.00 19.38 8.18 20.09 19.15 28.29 40.51 43.22 8.52 22.36 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 0.00 0.00 0.00 2.25 0.00 0.00 Current Liabilities 264.78 265.69 233.13 181.33 220.59 197.47 179.76 346.29 115.20 145.22 Trade Payables 109.94 136.54 113.54 93.01 121.88 97.35 79.67 91.11 90.05 68.25 Other Current Liabilities 35.47 36.89 38.09 31.45 38.06 48.39 77.39 186.83 24.36 36.66 Short Term Borrowings 109.82 83.89 71.08 45.47 49.31 46.42 17.64 62.04 0.00 0.00 Short Term Provisions 9.56 8.37 10.43 11.41 11.35 5.31 5.06 6.31 0.79 40.31 Total Liabilities 775.01 773.60 726.23 676.62 699.77 673.02 670.29 804.70 504.04 471.15 Net Block 391.43 366.48 378.71 378.20 369.57 393.77 382.51 319.83 157.94 137.79 Gross Block 736.00 668.76 635.62 608.36 555.25 538.93 485.21 390.27 179.67 256.28 Accumulated Depreciation 344.57 302.29 256.91 230.15 185.68 145.16 102.69 70.44 21.73 118.49 Non Current Assets 447.77 409.11 397.19 402.32 387.32 423.04 436.32 410.06 198.64 185.22 Capital Work in Progress 43.22 34.61 12.51 10.53 9.51 11.33 23.04 43.80 2.57 11.72 Non Current Investment 0.60 0.37 0.36 0.63 0.56 7.30 21.59 35.07 30.19 33.70 Long Term Loans & Adv. 12.52 7.52 5.45 10.56 7.57 10.49 6.02 9.59 5.93 2.01 Other Non Current Assets 0.00 0.13 0.17 2.39 0.11 0.15 3.16 1.76 2.01 0.00 Current Assets 327.24 364.49 329.04 274.31 312.45 249.98 233.97 394.65 305.38 285.93 Current Investments 16.68 15.48 17.01 20.24 0.34 20.52 12.54 15.24 143.89 0.00 Inventories 110.87 113.20 108.60 81.96 101.16 76.47 61.71 60.88 44.35 34.24 Sundry Debtors 173.49 207.39 175.54 134.71 167.08 137.11 141.72 169.21 103.24 85.93 Cash & Bank 3.17 4.56 5.38 6.63 13.48 3.42 3.02 106.38 10.02 126.03 Other Current Assets 23.03 9.15 8.08 17.59 30.39 12.46 14.98 42.94 3.88 39.73 Short Term Loans & Adv. 12.86 14.70 14.41 13.17 7.73 4.26 2.77 0.65 0.25 39.73 Net Current Assets 62.46 98.79 95.91 92.98 91.86 52.51 54.21 48.35 190.19 140.71 Total Assets 775.01 773.60 726.23 676.63 699.77 673.02 670.29 804.71 504.02 471.15

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 93.82 50.34 34.03 72.77 40.65 90.32 163.95 94.36 82.08 63.65 PBT 32.51 13.88 9.10 2.31 32.45 32.46 85.93 140.86 113.58 97.36 Adjustment 63.86 60.64 57.42 48.84 49.06 60.74 59.06 41.00 14.18 9.51 Changes in Working Capital 7.97 -19.71 -34.01 28.42 -40.99 8.83 43.69 -46.12 -10.40 -10.12 Cash after chg. in Working capital 104.34 54.81 32.51 79.58 40.52 102.03 188.67 135.74 117.36 96.75 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.52 -4.46 1.52 -6.81 0.13 -11.72 -24.73 -41.38 -35.28 -33.10 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 -90.05 -51.19 -31.61 -54.58 5.95 -40.63 -104.10 -68.81 -158.58 20.24 Net Fixed Assets -75.85 -55.24 -29.24 -54.13 -14.50 -42.01 -74.18 -251.83 85.76 -43.58 Net Investments -1.43 1.52 3.50 -19.97 26.92 6.31 16.18 123.77 -140.38 -7.57 Others -12.77 2.53 -5.87 19.52 -6.47 -4.93 -46.10 59.25 -103.96 71.39 Cash from Financing Activity -5.06 0.11 -3.56 -23.71 -37.84 -49.42 -59.47 -26.97 -29.00 -49.46 Net Cash Inflow / Outflow -1.30 -0.74 -1.14 -5.52 8.76 0.27 0.37 -1.41 -105.50 34.44 Opening Cash & Equivalents 4.20 4.93 6.07 11.59 2.82 2.56 2.19 3.60 109.35 75.48 Closing Cash & Equivalent 2.90 4.20 4.93 6.07 11.59 2.82 2.56 2.19 3.85 109.92

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 147.91 142.01 139.65 139.25 137.64 130.81 134.04 130.28 119.30 96.19 ROA 3.12% 1.28% 0.75% 0.17% 3.73% 4.45% 7.79% 14.56% 15.45% 13.93% ROE 5.30% 2.16% 1.19% 0.27% 6.06% 7.18% 13.99% 24.94% 22.84% 23.34% ROCE 8.05% 4.98% 4.18% 1.82% 7.42% 8.78% 18.71% 33.27% 32.29% 32.03% Fixed Asset Turnover 1.19 1.11 1.06 0.96 0.97 1.04 1.38 2.36 2.37 1.87 Receivable days 82.91 96.39 86.28 98.99 104.18 95.22 93.61 74.08 66.85 67.05 Inventory Days 48.77 55.83 53.00 60.06 60.84 47.19 36.91 28.61 27.77 27.44 Payable days 83.08 94.50 86.42 106.51 124.91 67.04 62.91 63.59 72.82 73.45 Cash Conversion Cycle 48.60 57.71 52.86 52.54 40.11 75.37 67.62 39.10 21.80 21.03 Total Debt/Equity 0.28 0.25 0.21 0.18 0.20 0.27 0.28 0.35 0.06 0.15 Interest Cover 3.33 2.04 1.71 1.32 5.73 3.16 6.46 11.74 32.99 16.55

Description Mar 06 Mar 05
Book Value (Rs.) 51.38 27.81 ROA 0.78% 2.89% ROE 2.21% 9.32% ROCE 7.03% 10.40% Fixed Asset Turnover 2.14 1.56 Receivable days 78.19 99.80 Inventory Days 48.88 63.47 Payable days 0.00 0.00 Cash Conversion Cycle 127.07 163.28 Total Debt/Equity 0.86 1.08 Interest Cover 1.28 2.11

Top Investors:

ginni finance pvt. ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Igarashi Motors - Quarterly Results
12th Feb 2026, 00:00 AM

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