Nifty

:

17853.20

Sensex

:

60048.47

30.25 (0.17%)
163.11 (0.27%)

Login

Nifty
Sensex

:
:

17853.20
60048.47

30.25 (0.17%)
163.11 (0.27%)

Igarashi Motors India Ltd.

Electric Equipment

Rating :

52/99

BSE: 517380 | NSE: IGARASHI

Watchlist

NSE BSE

522.70

24-Sep-2021

Open
High
Low
Previous Close

518.00
534.80
510.15
516.00

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

120797
634.02
587.00
263.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,643.31
41.19
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,717.18
0.29%
3.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.09
0.63
-4.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.55
-9.42
-8.57

PAT CAGR (%)

10 Years
5 Years
3 Years

4.47
-19.40
-23.58

P:E (Median)

8 Years
5 Years
3 Years

30.87
35.29
30.64

P:BV (Average)

8 Years
5 Years
3 Years

2.50
2.50
2.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.92
15.13
12.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 148.39 45.51 226.06% 168.55 118.12 42.69% 168.44 146.62 14.88% 150.35 138.20 8.79%
Expenses 131.24 48.36 171.38% 141.90 104.86 35.32% 140.53 125.60 11.89% 128.30 114.23 12.32%
EBITDA 17.16 -2.84 - 26.65 13.26 100.98% 27.91 21.02 32.78% 22.06 23.96 -7.93%
EBIDTM 11.56% -6.24% 15.81% 11.23% 16.57% 14.34% 14.67% 17.34%
Other Income 0.74 1.33 -44.36% 2.04 2.50 -18.40% 2.64 3.47 -23.92% 3.52 2.47 42.51%
Interest 1.83 1.98 -7.58% 2.09 5.19 -59.73% 1.63 2.93 -44.37% 0.48 3.35 -85.67%
Depreciation 11.01 10.70 2.90% 11.24 10.48 7.25% 11.50 10.89 5.60% 11.24 10.72 4.85%
PBT 5.06 -14.18 - 15.36 0.09 16,966.67% 17.42 10.68 63.11% 13.85 12.36 12.06%
Tax 1.31 -3.66 - 4.38 -2.08 - 4.07 -2.87 - 2.04 4.28 -52.34%
PAT 3.75 -10.52 - 10.98 2.17 405.99% 13.35 13.54 -1.40% 11.81 8.08 46.16%
PATM 2.53% -23.12% 6.51% 1.84% 7.93% 9.24% 7.86% 5.84%
EPS 1.19 -3.34 - 3.48 0.69 404.35% 4.24 4.30 -1.40% 3.75 2.56 46.48%

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 635.73 532.86 534.39 606.16 671.20 516.44 444.98 385.08 361.23 290.78 268.53 Net Sales Growth 41.76% -0.29% -11.84% -9.69% 29.97% 16.06% 15.56% 6.60% 24.23% 8.29% Cost Of Goods Sold 386.77 320.30 313.15 335.10 361.08 299.62 255.56 236.23 226.16 184.05 178.77 Gross Profit 248.96 212.55 221.25 271.06 310.12 216.83 189.43 148.84 135.07 106.73 89.76 GP Margin 39.16% 39.89% 41.40% 44.72% 46.20% 41.99% 42.57% 38.65% 37.39% 36.70% 33.43% Total Expenditure 541.97 458.40 456.06 489.62 513.17 394.36 336.70 304.69 292.23 236.70 225.14 Power & Fuel Cost - 10.36 11.43 11.28 11.51 6.71 5.54 4.75 4.39 4.71 3.59 % Of Sales - 1.94% 2.14% 1.86% 1.71% 1.30% 1.24% 1.23% 1.22% 1.62% 1.34% Employee Cost - 46.15 51.52 56.19 52.04 27.18 31.85 27.68 25.65 19.50 20.38 % Of Sales - 8.66% 9.64% 9.27% 7.75% 5.26% 7.16% 7.19% 7.10% 6.71% 7.59% Manufacturing Exp. - 51.68 49.66 47.82 50.87 35.17 22.72 20.33 18.21 17.15 13.48 % Of Sales - 9.70% 9.29% 7.89% 7.58% 6.81% 5.11% 5.28% 5.04% 5.90% 5.02% General & Admin Exp. - 16.58 20.17 25.03 22.76 16.23 11.98 10.66 12.77 7.53 5.19 % Of Sales - 3.11% 3.77% 4.13% 3.39% 3.14% 2.69% 2.77% 3.54% 2.59% 1.93% Selling & Distn. Exp. - 6.93 3.92 4.03 4.28 4.39 5.01 2.65 2.15 1.99 2.06 % Of Sales - 1.30% 0.73% 0.66% 0.64% 0.85% 1.13% 0.69% 0.60% 0.68% 0.77% Miscellaneous Exp. - 6.38 6.20 10.17 10.63 5.06 4.05 2.39 2.90 1.77 2.06 % Of Sales - 1.20% 1.16% 1.68% 1.58% 0.98% 0.91% 0.62% 0.80% 0.61% 0.62% EBITDA 93.78 74.46 78.33 116.54 158.03 122.08 108.28 80.39 69.00 54.08 43.39 EBITDA Margin 14.75% 13.97% 14.66% 19.23% 23.54% 23.64% 24.33% 20.88% 19.10% 18.60% 16.16% Other Income 8.94 9.54 11.67 25.04 33.85 17.08 14.30 17.14 9.68 2.39 1.04 Interest 6.03 6.87 15.02 15.73 13.11 3.55 6.26 7.08 12.92 13.75 15.47 Depreciation 44.99 44.68 42.53 39.93 37.91 22.03 18.96 18.80 15.61 13.37 11.19 PBT 51.69 32.45 32.46 85.93 140.86 113.58 97.36 71.65 50.14 29.36 17.77 Tax 11.80 6.83 2.55 28.51 45.60 38.27 33.72 22.70 12.25 8.00 1.22 Tax Rate 22.83% 21.05% 7.86% 33.18% 32.37% 33.69% 34.63% 31.68% 20.98% 27.25% 6.87% PAT 39.89 25.62 29.91 57.41 95.26 75.32 63.64 48.95 46.14 21.36 16.54 PAT before Minority Interest 39.89 25.62 29.91 57.41 95.26 75.32 63.64 48.95 46.14 21.36 16.54 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 6.27% 4.81% 5.60% 9.47% 14.19% 14.58% 14.30% 12.71% 12.77% 7.35% 6.16% PAT Growth 200.60% -14.34% -47.90% -39.73% 26.47% 18.35% 30.01% 6.09% 116.01% 29.14% EPS 12.66 8.13 9.50 18.23 30.24 23.91 20.20 15.54 14.65 6.78 5.25

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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 439.32 422.85 429.58 398.77 365.17 294.41 250.95 219.27 122.74 101.22 Share Capital 31.48 31.48 31.48 30.61 30.61 30.61 30.61 30.45 20.42 20.39 Total Reserves 401.74 380.24 390.42 368.16 334.56 263.81 220.34 188.37 100.34 78.84 Non-Current Liabilities 39.86 52.70 60.95 59.64 23.67 31.52 50.63 47.56 55.41 49.70 Secured Loans 19.15 28.29 40.51 43.22 8.52 22.36 40.42 34.72 41.43 36.69 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.28 2.61 3.74 4.76 Long Term Provisions 0.00 0.00 0.00 2.25 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 220.59 197.47 179.76 346.29 115.20 145.22 140.90 94.96 92.64 98.30 Trade Payables 121.88 97.35 79.67 91.11 90.05 68.25 68.23 43.06 44.61 45.37 Other Current Liabilities 38.06 48.39 77.39 186.83 24.36 36.66 29.99 26.27 19.71 17.62 Short Term Borrowings 49.31 46.42 17.64 62.04 0.00 0.00 0.00 3.00 21.26 31.32 Short Term Provisions 11.35 5.31 5.06 6.31 0.79 40.31 42.67 22.64 7.06 3.98 Total Liabilities 699.77 673.02 670.29 804.70 504.04 471.15 442.48 361.79 270.79 249.22 Net Block 369.57 393.77 382.51 319.83 157.94 137.79 121.06 125.68 122.00 106.48 Gross Block 555.25 538.93 485.21 390.27 179.67 256.28 223.21 207.28 188.12 159.99 Accumulated Depreciation 185.68 145.16 102.69 70.44 21.73 118.49 102.15 81.60 66.12 53.51 Non Current Assets 387.32 423.04 436.32 410.06 198.64 185.22 151.77 151.51 155.64 143.81 Capital Work in Progress 9.51 11.33 23.04 43.80 2.57 11.72 1.21 1.14 3.06 6.44 Non Current Investment 0.56 7.30 21.59 35.07 30.19 33.70 26.13 21.19 28.62 28.62 Long Term Loans & Adv. 7.57 10.49 6.02 9.59 5.93 2.01 3.36 3.47 1.97 2.28 Other Non Current Assets 0.11 0.15 3.16 1.76 2.01 0.00 0.03 0.03 0.00 0.00 Current Assets 312.45 249.98 233.97 394.65 305.38 285.93 290.71 210.28 115.15 105.40 Current Investments 0.34 20.52 12.54 15.24 143.89 0.00 0.00 0.00 0.00 0.00 Inventories 101.16 76.47 61.71 60.88 44.35 34.24 33.06 24.65 22.18 16.37 Sundry Debtors 167.08 137.11 141.72 169.21 103.24 85.93 78.52 69.64 61.86 56.78 Cash & Bank 13.48 3.42 3.02 106.38 10.02 126.03 91.14 40.13 5.70 6.14 Other Current Assets 30.39 8.20 12.21 42.29 3.88 39.73 87.99 75.86 25.41 26.11 Short Term Loans & Adv. 7.73 4.26 2.77 0.65 0.25 39.73 87.99 75.86 25.41 26.11 Net Current Assets 91.86 52.51 54.21 48.35 190.19 140.71 149.81 115.32 22.51 7.11 Total Assets 699.77 673.02 670.29 804.71 504.02 471.15 442.48 361.79 270.79 249.21

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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 40.65 90.32 163.95 94.36 82.08 63.65 59.10 45.14 59.37 23.84 PBT 32.45 32.46 85.93 140.86 113.58 97.36 71.65 50.14 29.36 17.77 Adjustment 49.06 60.74 59.06 41.00 14.18 9.51 12.64 19.60 23.67 22.17 Changes in Working Capital -40.99 8.83 43.69 -46.12 -10.40 -10.12 -2.24 -10.08 11.39 -16.10 Cash after chg. in Working capital 40.52 102.03 188.67 135.74 117.36 96.75 82.05 59.66 64.42 23.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.13 -11.72 -24.73 -41.38 -35.28 -33.10 -22.95 -14.52 -5.05 0.00 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 5.95 -40.63 -104.10 -68.81 -158.58 20.24 -14.19 -30.45 -41.96 -36.88 Net Fixed Assets -14.50 -42.01 -74.18 -251.83 85.76 -43.58 -16.00 -17.24 -24.75 -30.88 Net Investments 26.92 6.31 16.18 123.77 -140.38 -7.57 -4.94 7.43 0.00 0.00 Others -6.47 -4.93 -46.10 59.25 -103.96 71.39 6.75 -20.64 -17.21 -6.00 Cash from Financing Activity -37.84 -49.42 -59.47 -26.97 -29.00 -49.46 -6.13 19.94 -18.10 13.15 Net Cash Inflow / Outflow 8.76 0.27 0.37 -1.41 -105.50 34.44 38.79 34.63 -0.68 0.11 Opening Cash & Equivalents 2.82 2.56 2.19 3.60 109.35 75.48 36.70 2.07 2.75 2.65 Closing Cash & Equivalent 11.59 2.82 2.56 2.19 3.85 109.92 75.48 36.70 2.07 2.75

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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 137.64 130.81 134.04 130.28 119.30 96.19 81.99 71.87 59.14 48.66 ROA 3.73% 4.45% 7.79% 14.56% 15.45% 13.93% 12.17% 14.59% 8.21% 7.27% ROE 6.06% 7.18% 13.99% 24.94% 22.84% 23.34% 20.84% 27.18% 19.41% 18.20% ROCE 7.42% 8.78% 18.71% 33.27% 32.29% 32.03% 27.19% 30.26% 22.34% 20.19% Fixed Asset Turnover 0.97 1.04 1.38 2.36 2.37 1.87 1.80 1.84 1.68 1.83 Receivable days 104.18 95.22 93.61 74.08 66.85 67.05 69.97 66.07 74.03 58.91 Inventory Days 60.84 47.19 36.91 28.61 27.77 27.44 27.26 23.53 24.05 23.47 Payable days 83.07 67.04 62.91 63.59 72.82 73.45 65.12 54.59 68.34 64.03 Cash Conversion Cycle 81.95 75.37 67.62 39.10 21.80 21.03 32.11 35.01 29.74 18.35 Total Debt/Equity 0.20 0.27 0.28 0.35 0.06 0.15 0.23 0.24 0.64 0.85 Interest Cover 5.73 3.16 6.46 11.74 32.99 16.55 11.12 5.52 3.14 2.15

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:

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

ginni finance pvt. 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