Nifty

:

11930.35

Sensex

:

40685.50

33.90 (0.28%)
127.01 (0.31%)

Login

Nifty
Sensex

:
:

11930.35
40685.50

33.90 (0.28%)
127.01 (0.31%)

Igarashi Motors India Ltd.

Electric Equipment

Rating :

50/99

BSE: 517380 | NSE: IGARASHI

Watchlist

NSE BSE

284.45

23-Oct-2020

Open
High
Low
Previous Close

282.10
293.00
280.35
280.30

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

41938
120.28
416.40
149.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

898.93
67.74
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,005.78
0.42%
2.24

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.51
3.73
-7.32

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.45
-6.27
-13.10

PAT CAGR (%)

10 Years
5 Years
3 Years

14.71
-14.02
-32.03

P:E (Median)

8 Years
5 Years
3 Years

28.32
31.22
30.49

P:BV (Average)

8 Years
5 Years
3 Years

1.97
1.97
1.97

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.28
14.71
13.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 45.51 131.45 -65.38% 118.12 142.17 -16.92% 146.62 128.79 13.84% 138.20 172.73 -19.99%
Expenses 48.36 112.30 -56.94% 104.86 121.72 -13.85% 125.60 107.98 16.32% 114.23 135.97 -15.99%
EBITDA -2.84 19.15 - 13.26 20.44 -35.13% 21.02 20.81 1.01% 23.96 36.76 -34.82%
EBIDTM -6.24% 14.57% -0.29% 14.38% 14.34% 16.16% 17.34% 21.28%
Other Income 1.33 3.24 -58.95% 2.50 2.61 -4.21% 3.47 6.23 -44.30% 2.47 8.43 -70.70%
Interest 1.98 2.61 -24.14% 5.19 3.16 64.24% 2.93 2.69 8.92% 3.35 5.48 -38.87%
Depreciation 10.70 10.44 2.49% 10.48 9.23 13.54% 10.89 10.13 7.50% 10.72 10.58 1.32%
PBT -14.18 9.33 - 0.09 10.67 -99.16% 10.68 14.23 -24.95% 12.36 29.14 -57.58%
Tax -3.66 3.21 - -2.08 3.57 - -2.87 4.67 - 4.28 9.37 -54.32%
PAT -10.52 6.12 - 2.17 7.09 -69.39% 13.54 9.56 41.63% 8.08 19.77 -59.13%
PATM -23.12% 4.65% 2.87% 4.99% 9.24% 7.42% 5.84% 11.44%
EPS -3.34 1.94 - 0.69 2.25 -69.33% 4.30 3.03 41.91% 2.56 6.28 -59.24%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 /

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 448.45 534.39 606.16 671.20 516.44 444.98 385.08 361.23 290.78 268.53 196.76 Net Sales Growth -22.03% -11.84% -9.69% 29.97% 16.06% 15.56% 6.60% 24.23% 8.29% 36.48% Cost Of Goods Sold 690.28 313.15 335.10 361.08 299.62 255.56 236.23 226.16 184.05 178.77 132.68 Gross Profit -241.83 221.25 271.06 310.12 216.83 189.43 148.84 135.07 106.73 89.76 64.08 GP Margin -53.93% 41.40% 44.72% 46.20% 41.99% 42.57% 38.65% 37.39% 36.70% 33.43% 32.57% Total Expenditure 393.05 456.06 489.62 513.17 394.36 336.70 304.69 292.23 236.70 225.14 167.78 Power & Fuel Cost - 11.43 11.28 11.51 6.71 5.54 4.75 4.39 4.71 3.59 2.71 % Of Sales - 2.14% 1.86% 1.71% 1.30% 1.24% 1.23% 1.22% 1.62% 1.34% 1.38% Employee Cost - 51.52 56.19 52.04 27.18 31.85 27.68 25.65 19.50 20.38 8.75 % Of Sales - 9.64% 9.27% 7.75% 5.26% 7.16% 7.19% 7.10% 6.71% 7.59% 4.45% Manufacturing Exp. - 49.66 47.82 50.87 35.17 22.72 20.33 18.21 17.15 13.48 17.52 % Of Sales - 9.29% 7.89% 7.58% 6.81% 5.11% 5.28% 5.04% 5.90% 5.02% 8.90% General & Admin Exp. - 20.17 25.03 22.76 16.23 11.98 10.66 12.77 7.53 5.19 4.88 % Of Sales - 3.77% 4.13% 3.39% 3.14% 2.69% 2.77% 3.54% 2.59% 1.93% 2.48% Selling & Distn. Exp. - 3.92 4.03 4.28 4.39 5.01 2.65 2.15 1.99 2.06 0.72 % Of Sales - 0.73% 0.66% 0.64% 0.85% 1.13% 0.69% 0.60% 0.68% 0.77% 0.37% Miscellaneous Exp. - 6.20 10.17 10.63 5.06 4.05 2.39 2.90 1.77 1.67 0.72 % Of Sales - 1.16% 1.68% 1.58% 0.98% 0.91% 0.62% 0.80% 0.61% 0.62% 0.27% EBITDA 55.40 78.33 116.54 158.03 122.08 108.28 80.39 69.00 54.08 43.39 28.98 EBITDA Margin 12.35% 14.66% 19.23% 23.54% 23.64% 24.33% 20.88% 19.10% 18.60% 16.16% 14.73% Other Income 9.77 11.67 25.04 33.85 17.08 14.30 17.14 9.68 2.39 1.04 0.41 Interest 13.45 15.02 15.73 13.11 3.55 6.26 7.08 12.92 13.75 15.47 11.79 Depreciation 42.79 42.53 39.93 37.91 22.03 18.96 18.80 15.61 13.37 11.19 10.53 PBT 8.95 32.46 85.93 140.86 113.58 97.36 71.65 50.14 29.36 17.77 7.07 Tax -4.33 2.55 28.51 45.60 38.27 33.72 22.70 12.25 8.00 1.22 -0.52 Tax Rate -48.38% 7.86% 33.18% 32.37% 33.69% 34.63% 31.68% 20.98% 27.25% 6.87% -7.36% PAT 13.27 29.91 57.41 95.26 75.32 63.64 48.95 46.14 21.36 16.54 7.58 PAT before Minority Interest 13.27 29.91 57.41 95.26 75.32 63.64 48.95 46.14 21.36 16.54 7.58 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 2.96% 5.60% 9.47% 14.19% 14.58% 14.30% 12.71% 12.77% 7.35% 6.16% 3.85% PAT Growth -68.81% -47.90% -39.73% 26.47% 18.35% 30.01% 6.09% 116.01% 29.14% 118.21% EPS 4.21 9.50 18.23 30.24 23.91 20.20 15.54 14.65 6.78 5.25 2.41

Description TTM Mar 06 Mar 05
Net Sales - 175.97 104.52 Net Sales Growth - 68.36% Cost Of Goods Sold - 135.85 80.21 Gross Profit - 40.12 24.31 GP Margin - 22.80% 23.26% Total Expenditure - 169.76 98.92 Power & Fuel Cost - 2.95 1.69 % Of Sales - 1.68% 1.62% Employee Cost - 6.95 3.18 % Of Sales - 3.95% 3.04% Manufacturing Exp. - 13.06 8.76 % Of Sales - 7.42% 8.38% General & Admin Exp. - 3.66 2.14 % Of Sales - 2.08% 2.05% Selling & Distn. Exp. - 5.28 2.41 % Of Sales - 3.00% 2.31% Miscellaneous Exp. - 2.01 0.52 % Of Sales - 1.14% 0.50% EBITDA - 6.21 5.60 EBITDA Margin - 3.53% 5.36% Other Income - 7.15 5.91 Interest - 5.59 3.39 Depreciation - 6.22 4.35 PBT - 1.55 3.77 Tax - 0.40 0.69 Tax Rate - 25.81% 18.30% PAT - 1.07 3.09 PAT before Minority Interest - 1.15 3.09 Minority Interest - -0.08 0.00 PAT Margin - 0.61% 2.96% PAT Growth - -65.37% EPS - 0.34 0.98

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 422.85 429.58 398.77 365.17 294.41 250.95 219.27 122.74 101.22 83.38 Share Capital 31.48 31.48 30.61 30.61 30.61 30.61 30.45 20.42 20.39 20.37 Total Reserves 380.24 390.42 368.16 334.56 263.81 220.34 188.37 100.34 78.84 62.19 Non-Current Liabilities 52.70 60.95 59.64 23.67 31.52 50.63 47.56 55.41 49.70 23.77 Secured Loans 28.29 40.51 43.22 8.52 22.36 40.42 34.72 41.43 36.69 12.25 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 1.28 2.61 3.74 4.76 2.77 Long Term Provisions 0.00 0.00 2.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 197.47 179.76 346.29 115.20 145.22 140.90 94.96 92.64 98.30 98.77 Trade Payables 97.35 79.67 91.11 90.05 68.25 68.23 43.06 44.61 45.37 35.46 Other Current Liabilities 48.39 77.39 186.83 24.36 36.66 29.99 26.27 19.71 17.62 49.12 Short Term Borrowings 46.42 17.64 62.04 0.00 0.00 0.00 3.00 21.26 31.32 12.05 Short Term Provisions 5.31 5.06 6.31 0.79 40.31 42.67 22.64 7.06 3.98 2.14 Total Liabilities 673.02 670.29 804.70 504.04 471.15 442.48 361.79 270.79 249.22 205.92 Net Block 393.77 382.51 319.83 157.94 137.79 121.06 125.68 122.00 106.48 85.59 Gross Block 538.93 485.21 390.27 179.67 256.28 223.21 207.28 188.12 159.99 134.45 Accumulated Depreciation 145.16 102.69 70.44 21.73 118.49 102.15 81.60 66.12 53.51 48.86 Non Current Assets 423.04 436.32 410.06 198.64 185.22 151.77 151.51 155.64 143.81 118.82 Capital Work in Progress 11.33 23.04 43.80 2.57 11.72 1.21 1.14 3.06 6.44 1.10 Non Current Investment 7.30 21.59 35.07 30.19 33.70 26.13 21.19 28.62 28.62 28.62 Long Term Loans & Adv. 10.49 6.02 9.59 5.93 2.01 3.36 3.47 1.97 2.28 3.51 Other Non Current Assets 0.15 3.16 1.76 2.01 0.00 0.03 0.03 0.00 0.00 0.00 Current Assets 249.98 233.97 394.65 305.38 285.93 290.71 210.28 115.15 105.40 87.10 Current Investments 20.52 12.54 15.24 143.89 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 76.47 61.71 60.88 44.35 34.24 33.06 24.65 22.18 16.37 18.23 Sundry Debtors 137.11 141.72 169.21 103.24 85.93 78.52 69.64 61.86 56.78 30.06 Cash & Bank 3.42 3.02 106.38 10.02 126.03 91.14 40.13 5.70 6.14 5.52 Other Current Assets 12.46 12.21 42.29 3.63 39.73 87.99 75.86 25.41 26.11 33.30 Short Term Loans & Adv. 4.26 2.77 0.65 0.25 39.73 87.99 75.86 25.41 26.11 33.30 Net Current Assets 52.51 54.21 48.35 190.19 140.71 149.81 115.32 22.51 7.11 -11.67 Total Assets 673.02 670.29 804.71 504.02 471.15 442.48 361.79 270.79 249.21 205.92

Description Mar 06 Mar 05
Shareholder's Funds 72.82 33.10 Share Capital 13.87 11.90 Total Reserves 57.41 21.20 Non-Current Liabilities 68.04 41.95 Secured Loans 52.11 35.74 Unsecured Loans 9.46 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 45.50 31.07 Trade Payables 0.00 0.00 Other Current Liabilities 42.92 28.61 Short Term Borrowings 0.00 0.00 Short Term Provisions 2.58 2.46 Total Liabilities 187.03 106.71 Net Block 71.66 46.52 Gross Block 97.96 67.05 Accumulated Depreciation 26.30 20.53 Non Current Assets 87.80 54.42 Capital Work in Progress 13.71 5.60 Non Current Investment 2.42 2.30 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 99.23 52.29 Current Investments 0.00 0.25 Inventories 29.01 18.21 Sundry Debtors 46.91 28.64 Cash & Bank 16.40 2.99 Other Current Assets 6.91 0.00 Short Term Loans & Adv. 6.91 2.20 Net Current Assets 53.73 21.22 Total Assets 187.03 106.71

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 90.59 163.95 94.36 82.08 63.65 59.10 45.14 59.37 23.84 -1.14 PBT 32.46 85.93 140.86 113.58 97.36 71.65 50.14 29.36 17.77 7.07 Adjustment 61.02 59.06 41.00 14.18 9.51 12.64 19.60 23.67 22.17 21.22 Changes in Working Capital 8.83 43.69 -46.12 -10.40 -10.12 -2.24 -10.08 11.39 -16.10 -28.86 Cash after chg. in Working capital 102.31 188.67 135.74 117.36 96.75 82.05 59.66 64.42 23.84 -0.57 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -11.72 -24.73 -41.38 -35.28 -33.10 -22.95 -14.52 -5.05 0.00 -0.57 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 -40.63 -104.10 -68.81 -158.58 20.24 -14.19 -30.45 -41.96 -36.88 -27.43 Net Fixed Assets -42.01 -74.18 -251.83 85.76 -43.58 -16.00 -17.24 -24.75 -30.88 -9.74 Net Investments 6.31 16.18 123.77 -140.38 -7.57 -4.94 7.43 0.00 0.00 -14.29 Others -4.93 -46.10 59.25 -103.96 71.39 6.75 -20.64 -17.21 -6.00 -3.40 Cash from Financing Activity -49.69 -59.47 -26.97 -29.00 -49.46 -6.13 19.94 -18.10 13.15 30.09 Net Cash Inflow / Outflow 0.27 0.37 -1.41 -105.50 34.44 38.79 34.63 -0.68 0.11 1.53 Opening Cash & Equivalents 2.56 2.19 3.60 109.35 75.48 36.70 2.07 2.75 2.65 1.12 Closing Cash & Equivalent 2.82 2.56 2.19 3.85 109.92 75.48 36.70 2.07 2.75 2.65

Description Mar 06 Mar 05
Cash From Operating Activity -24.92 -18.08 PBT 1.55 3.77 Adjustment 3.70 1.36 Changes in Working Capital -26.09 -20.76 Cash after chg. in Working capital -20.84 -15.63 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -26.25 -7.19 Net Fixed Assets -39.20 Net Investments 0.25 Others 12.70 Cash from Financing Activity 64.57 35.74 Net Cash Inflow / Outflow 13.41 10.47 Opening Cash & Equivalents 2.99 0.00 Closing Cash & Equivalent 16.40 2.99

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.) 130.81 134.04 130.28 119.30 96.19 81.99 71.87 59.14 48.66 40.52 ROA 4.45% 7.79% 14.56% 15.45% 13.93% 12.17% 14.59% 8.21% 7.27% 4.19% ROE 7.18% 13.99% 24.94% 22.84% 23.34% 20.84% 27.18% 19.41% 18.20% 14.05% ROCE 8.78% 18.71% 33.27% 32.29% 32.03% 27.19% 30.26% 22.34% 20.19% 15.74% Fixed Asset Turnover 1.04 1.38 2.36 2.37 1.87 1.80 1.84 1.68 1.83 1.54 Receivable days 95.22 93.61 74.08 66.85 67.05 69.97 66.07 74.03 58.91 48.91 Inventory Days 47.19 36.91 28.61 27.77 27.44 27.26 23.53 24.05 23.47 29.55 Payable days 67.04 62.91 63.59 72.82 73.45 65.12 54.59 68.34 64.03 89.09 Cash Conversion Cycle 75.37 67.62 39.10 21.80 21.03 32.11 35.01 29.74 18.35 -10.64 Total Debt/Equity 0.27 0.28 0.35 0.06 0.15 0.23 0.24 0.64 0.85 0.73 Interest Cover 3.16 6.46 11.74 32.99 16.55 11.12 5.52 3.14 2.15 1.60

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:

uti transportation and logistics fund

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

Annual Reports:

News Update:

Igarashi Motors - Quarterly Results
4th Aug 2020, 15:17 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