Nifty

:

10817.60

Sensex

:

36436.80

-185.90 (-1.69%)
-686.23 (-1.85%)

Login

Nifty
Sensex

:
:

10817.60
36436.80

-185.90 (-1.69%)
-686.23 (-1.85%)

Igarashi Motors India Ltd.

Electric Equipment

Rating :

31/99

BSE: 517380 | NSE: IGARASHI

Watchlist

NSE BSE

200.20

17-Sep-2019

Open
High
Low
Previous Close

206.05
210.85
198.95
204.90

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

143200
296.99
789.90
171.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

644.29
17.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

759.59
2.39%
1.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.34
9.50
5.48

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.64
7.71
-0.92

PAT CAGR (%)

10 Years
5 Years
3 Years

35.61
3.24
-8.65

P:E (Median)

8 Years
5 Years
3 Years

23.52
31.14
33.40

P:BV (Average)

8 Years
5 Years
3 Years

4.00
5.62
5.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.41
15.48
16.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 131.45 110.65 18.80% 142.17 157.26 -9.60% 128.79 150.29 -14.31% 125.55 114.62 9.54%
Expenses 112.30 86.72 29.50% 121.72 117.37 3.71% 107.98 118.78 -9.09% 100.20 87.49 14.53%
EBITDA 19.15 23.93 -19.97% 20.44 39.89 -48.76% 20.81 31.51 -33.96% 25.34 27.13 -6.60%
EBIDTM 14.57% 21.63% 14.38% 25.36% 16.16% 20.96% 20.19% 23.67%
Other Income 3.24 5.18 -37.45% 2.61 11.16 -76.61% 6.23 10.45 -40.38% 5.62 5.58 0.72%
Interest 2.61 0.66 295.45% 3.16 3.22 -1.86% 2.69 3.18 -15.41% 2.09 0.41 409.76%
Depreciation 10.44 6.60 58.18% 9.23 10.69 -13.66% 10.13 9.24 9.63% 7.04 5.89 19.52%
PBT 9.33 21.85 -57.30% 10.67 37.13 -71.26% 14.23 29.53 -51.81% 21.83 26.41 -17.34%
Tax 3.21 7.96 -59.67% 3.57 12.55 -71.55% 4.67 9.03 -48.28% 7.21 10.02 -28.04%
PAT 6.12 13.89 -55.94% 7.09 24.58 -71.16% 9.56 20.50 -53.37% 14.62 16.39 -10.80%
PATM 4.65% 12.55% 4.99% 15.63% 7.42% 13.64% 11.65% 14.30%
EPS 1.94 4.54 -57.27% 2.25 8.03 -71.98% 3.04 6.70 -54.63% 4.65 5.35 -13.08%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 527.96 606.16 458.44 516.44 444.98 385.08 361.23 290.78 268.53 196.76 158.71 Net Sales Growth -0.91% 32.22% -11.23% 16.06% 15.56% 6.60% 24.23% 8.29% 36.48% 23.97% Cost Of Goods Sold 305.16 335.10 265.06 299.62 255.56 236.23 226.16 184.05 178.77 132.68 111.34 Gross Profit 222.80 271.06 193.38 216.83 189.43 148.84 135.07 106.73 89.76 64.08 47.37 GP Margin 42.20% 44.72% 42.18% 41.99% 42.57% 38.65% 37.39% 36.70% 33.43% 32.57% 29.85% Total Expenditure 442.20 489.62 355.57 394.36 336.70 304.69 292.23 236.70 225.14 167.78 139.32 Power & Fuel Cost - 11.28 6.15 6.71 5.54 4.75 4.39 4.71 3.59 2.71 1.87 % Of Sales - 1.86% 1.34% 1.30% 1.24% 1.23% 1.22% 1.62% 1.34% 1.38% 1.18% Employee Cost - 56.19 31.18 27.18 31.85 27.68 25.65 19.50 20.38 8.75 6.82 % Of Sales - 9.27% 6.80% 5.26% 7.16% 7.19% 7.10% 6.71% 7.59% 4.45% 4.30% Manufacturing Exp. - 47.82 29.88 35.17 22.72 20.33 18.21 17.15 13.48 17.52 12.99 % Of Sales - 7.89% 6.52% 6.81% 5.11% 5.28% 5.04% 5.90% 5.02% 8.90% 8.18% General & Admin Exp. - 25.03 14.83 16.23 11.98 10.66 12.77 7.53 5.19 4.88 4.55 % Of Sales - 4.13% 3.23% 3.14% 2.69% 2.77% 3.54% 2.59% 1.93% 2.48% 2.87% Selling & Distn. Exp. - 4.03 2.69 4.39 5.01 2.65 2.15 1.99 2.06 0.72 1.16 % Of Sales - 0.66% 0.59% 0.85% 1.13% 0.69% 0.60% 0.68% 0.77% 0.37% 0.73% Miscellaneous Exp. - 10.17 5.77 5.06 4.05 2.39 2.90 1.77 1.67 0.53 1.16 % Of Sales - 1.68% 1.26% 0.98% 0.91% 0.62% 0.80% 0.61% 0.62% 0.27% 0.38% EBITDA 85.74 116.54 102.87 122.08 108.28 80.39 69.00 54.08 43.39 28.98 19.39 EBITDA Margin 16.24% 19.23% 22.44% 23.64% 24.33% 20.88% 19.10% 18.60% 16.16% 14.73% 12.22% Other Income 17.70 25.04 26.48 17.08 14.30 17.14 9.68 2.39 1.04 0.41 0.54 Interest 10.55 15.73 2.57 3.55 6.26 7.08 12.92 13.75 15.47 11.79 9.68 Depreciation 36.84 39.93 24.66 22.03 18.96 18.80 15.61 13.37 11.19 10.53 6.48 PBT 56.06 85.93 102.12 113.58 97.36 71.65 50.14 29.36 17.77 7.07 3.76 Tax 18.66 28.51 35.84 38.27 33.72 22.70 12.25 8.00 1.22 -0.52 1.04 Tax Rate 33.29% 33.18% 35.10% 33.69% 34.63% 31.68% 20.98% 27.25% 6.87% -7.36% 27.66% PAT 37.39 57.41 66.27 75.32 63.64 48.95 46.14 21.36 16.54 7.58 2.73 PAT before Minority Interest 37.39 57.41 66.27 75.32 63.64 48.95 46.14 21.36 16.54 7.58 2.73 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 7.08% 9.47% 14.46% 14.58% 14.30% 12.71% 12.77% 7.35% 6.16% 3.85% 1.72% PAT Growth -50.38% -13.37% -12.02% 18.35% 30.01% 6.09% 116.01% 29.14% 118.21% 177.66% Unadjusted EPS 11.88 18.24 21.65 24.61 20.79 16.01 20.22 10.46 8.11 5.04 1.97

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% Unadjusted EPS - 0.83 2.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 429.58 411.07 365.17 294.41 250.95 219.27 122.74 101.22 83.38 25.38 Share Capital 31.48 30.61 30.61 30.61 30.61 30.45 20.42 20.39 20.37 13.87 Total Reserves 390.42 380.46 334.56 263.81 220.34 188.37 100.34 78.84 62.19 11.51 Non-Current Liabilities 60.95 19.13 23.67 31.52 50.63 47.56 55.41 49.70 23.77 79.54 Secured Loans 40.51 3.65 8.52 22.36 40.42 34.72 41.43 36.69 12.25 69.17 Unsecured Loans 0.00 0.00 0.00 0.00 1.28 2.61 3.74 4.76 2.77 1.10 Long Term Provisions 0.00 1.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 179.76 110.36 115.20 145.22 140.90 94.96 92.64 98.30 98.77 51.35 Trade Payables 79.67 67.02 90.05 68.25 68.23 43.06 44.61 45.37 35.46 49.06 Other Current Liabilities 77.39 19.71 24.36 36.66 29.99 26.27 19.71 17.62 49.12 1.52 Short Term Borrowings 17.64 17.69 0.00 0.00 0.00 3.00 21.26 31.32 12.05 0.00 Short Term Provisions 5.06 5.94 0.79 40.31 42.67 22.64 7.06 3.98 2.14 0.77 Total Liabilities 670.29 540.56 504.04 471.15 442.48 361.79 270.79 249.22 205.92 156.27 Net Block 382.51 180.82 157.94 137.79 121.06 125.68 122.00 106.48 85.59 81.88 Gross Block 485.21 227.07 179.67 256.28 223.21 207.28 188.12 159.99 134.45 122.00 Accumulated Depreciation 102.69 46.24 21.73 118.49 102.15 81.60 66.12 53.51 48.86 40.12 Non Current Assets 436.32 265.71 198.64 185.22 151.77 151.51 155.64 143.81 118.82 100.03 Capital Work in Progress 23.04 42.19 2.57 11.72 1.21 1.14 3.06 6.44 1.10 3.81 Non Current Investment 21.59 35.07 30.19 33.70 26.13 21.19 28.62 28.62 28.62 14.33 Long Term Loans & Adv. 6.02 6.03 5.93 2.01 3.36 3.47 1.97 2.28 3.51 0.00 Other Non Current Assets 3.16 1.60 2.01 0.00 0.03 0.03 0.00 0.00 0.00 0.00 Current Assets 233.97 274.84 305.38 285.93 290.71 210.28 115.15 105.40 87.10 56.25 Current Investments 12.54 15.24 143.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 61.71 36.84 44.35 34.24 33.06 24.65 22.18 16.37 18.23 13.65 Sundry Debtors 141.72 103.19 103.24 85.93 78.52 69.64 61.86 56.78 30.06 22.71 Cash & Bank 3.02 106.38 10.02 126.03 91.14 40.13 5.70 6.14 5.52 3.02 Other Current Assets 14.98 12.66 3.63 0.00 87.99 75.86 25.41 26.11 33.30 16.87 Short Term Loans & Adv. 2.77 0.54 0.25 39.73 87.99 75.86 25.41 26.11 33.30 16.87 Net Current Assets 54.21 164.48 190.19 140.71 149.81 115.32 22.51 7.11 -11.67 4.89 Total Assets 670.29 540.55 504.02 471.15 442.48 361.79 270.79 249.21 205.92 156.28

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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 163.95 64.38 82.08 63.65 59.10 45.14 59.37 23.84 -1.14 41.39 PBT 85.93 102.12 113.58 97.36 71.65 50.14 29.36 17.77 7.07 3.76 Adjustment 59.06 218.37 14.18 9.51 12.64 19.60 23.67 22.17 21.22 14.90 Changes in Working Capital 43.69 -224.49 -10.40 -10.12 -2.24 -10.08 11.39 -16.10 -28.86 23.12 Cash after chg. in Working capital 188.67 96.00 117.36 96.75 82.05 59.66 64.42 23.84 -0.57 41.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -24.73 -31.62 -35.28 -33.10 -22.95 -14.52 -5.05 0.00 -0.57 -0.39 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 -104.10 -42.91 -158.58 20.24 -14.19 -30.45 -41.96 -36.88 -27.43 -3.09 Net Fixed Assets -238.99 -87.02 85.76 -43.58 -16.00 -17.24 -24.75 -30.88 -9.74 -1.07 Net Investments 16.18 123.77 -140.38 -7.57 -4.94 7.43 0.00 0.00 -14.29 -1.90 Others 118.71 -79.66 -103.96 71.39 6.75 -20.64 -17.21 -6.00 -3.40 -0.12 Cash from Financing Activity -59.47 -22.77 -29.00 -49.46 -6.13 19.94 -18.10 13.15 30.09 -39.36 Net Cash Inflow / Outflow 0.37 -1.30 -105.50 34.44 38.79 34.63 -0.68 0.11 1.53 -1.07 Opening Cash & Equivalents 2.19 3.85 109.35 75.48 36.70 2.07 2.75 2.65 1.12 4.08 Closing Cash & Equivalent 2.56 2.55 3.85 109.92 75.48 36.70 2.07 2.75 2.65 3.02

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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 134.04 134.30 119.30 96.19 81.99 71.87 59.14 48.66 40.52 18.29 ROA 7.79% 12.69% 15.45% 13.93% 12.17% 14.59% 8.21% 7.27% 4.19% 1.62% ROE 13.99% 17.08% 22.84% 23.34% 20.84% 27.18% 19.41% 18.20% 14.05% 11.36% ROCE 18.71% 25.40% 32.29% 32.03% 27.19% 30.26% 22.34% 20.19% 15.74% 12.25% Fixed Asset Turnover 1.38 2.25 2.37 1.87 1.80 1.84 1.68 1.83 1.54 1.32 Receivable days 93.61 82.18 66.85 67.05 69.97 66.07 74.03 58.91 48.91 62.97 Inventory Days 36.91 32.32 27.77 27.44 27.26 23.53 24.05 23.47 29.55 33.83 Payable days 62.91 79.20 72.82 73.45 65.12 54.59 68.34 64.03 89.09 64.13 Cash Conversion Cycle 67.62 35.30 21.80 21.03 32.11 35.01 29.74 18.35 -10.64 32.66 Total Debt/Equity 0.28 0.06 0.06 0.15 0.23 0.24 0.64 0.85 0.73 2.77 Interest Cover 6.46 40.67 32.99 16.55 11.12 5.52 3.14 2.15 1.60 1.39

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 - ccf -investment plan

pinebridge investments gf mauritius limited

tata aia life insurance co ltd-infrastructure fund-ulif 034 16/10/09 tis 110

idfc sterling value fund

indus india fund (sv) limited

Annual Reports:

News Update:

Igarashi Motors - Quarterly Results
8th Aug 2019, 16:28 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