Nifty

:

17767.35

Sensex

:

60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Login

Nifty
Sensex

:
:

17767.35
60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Igarashi Motors India Ltd.

Electric Equipment

Rating :

51/99

BSE: 517380 | NSE: IGARASHI

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,284.65
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,357.81
N/A
2.99

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.70
-3.68
1.35

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.38
-21.52
-9.69

PAT CAGR (%)

10 Years
5 Years
3 Years

-25.08
-58.38
-65.86

P:E (Median)

8 Years
5 Years
3 Years

32.71
35.80
51.78

P:BV (Average)

8 Years
5 Years
3 Years

2.70
2.70
2.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.56
16.24
18.64

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 173.73 158.99 9.27% 142.61 148.39 -3.90% 137.82 168.55 -18.23% 111.20 168.44 -33.98%
Expenses 158.38 140.40 12.81% 134.77 131.24 2.69% 129.71 141.90 -8.59% 108.66 140.53 -22.68%
EBITDA 15.35 18.59 -17.43% 7.84 17.16 -54.31% 8.11 26.65 -69.57% 2.54 27.91 -90.90%
EBIDTM 8.84% 11.69% 5.49% 11.56% 5.89% 15.81% 2.28% 16.57%
Other Income 0.59 1.86 -68.28% 0.31 0.74 -58.11% 0.46 2.04 -77.45% 3.88 2.64 46.97%
Interest 3.11 1.94 60.31% 2.50 1.83 36.61% 1.66 2.09 -20.57% 1.12 1.63 -31.29%
Depreciation 12.07 11.31 6.72% 11.26 11.01 2.27% 11.11 11.24 -1.16% 11.04 11.50 -4.00%
PBT 0.76 7.19 -89.43% -5.62 5.06 - -4.20 15.36 - -5.73 17.42 -
Tax 0.29 2.05 -85.85% -1.42 1.31 - -0.92 4.38 - -1.32 4.07 -
PAT 0.47 5.14 -90.86% -4.20 3.75 - -3.28 10.98 - -4.42 13.35 -
PATM 0.27% 3.23% -2.95% 2.53% -2.38% 6.51% -3.97% 7.93%
EPS 0.15 1.63 -90.80% -1.33 1.19 - -1.04 3.48 - -1.40 4.24 -

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 565.36 556.40 532.86 534.39 606.16 671.20 516.44 444.98 385.08 361.23 290.78 Net Sales Growth -12.26% 4.42% -0.29% -11.84% -9.69% 29.97% 16.06% 15.56% 6.60% 24.23% Cost Of Goods Sold 385.64 368.18 320.30 313.15 335.10 361.08 299.62 255.56 236.23 226.16 184.05 Gross Profit 179.72 188.22 212.55 221.25 271.06 310.12 216.83 189.43 148.84 135.07 106.73 GP Margin 31.79% 33.83% 39.89% 41.40% 44.72% 46.20% 41.99% 42.57% 38.65% 37.39% 36.70% Total Expenditure 531.52 509.34 458.40 456.06 489.62 513.17 394.36 336.70 304.69 292.23 236.70 Power & Fuel Cost - 12.48 10.36 11.43 11.28 11.51 6.71 5.54 4.75 4.39 4.71 % Of Sales - 2.24% 1.94% 2.14% 1.86% 1.71% 1.30% 1.24% 1.23% 1.22% 1.62% Employee Cost - 49.44 46.15 51.52 56.19 52.04 27.18 31.85 27.68 25.65 19.50 % Of Sales - 8.89% 8.66% 9.64% 9.27% 7.75% 5.26% 7.16% 7.19% 7.10% 6.71% Manufacturing Exp. - 49.43 51.68 49.66 47.82 50.87 35.17 22.72 20.33 18.21 17.15 % Of Sales - 8.88% 9.70% 9.29% 7.89% 7.58% 6.81% 5.11% 5.28% 5.04% 5.90% General & Admin Exp. - 16.83 16.58 20.17 25.03 22.76 16.23 11.98 10.66 12.77 7.53 % Of Sales - 3.02% 3.11% 3.77% 4.13% 3.39% 3.14% 2.69% 2.77% 3.54% 2.59% Selling & Distn. Exp. - 7.06 6.93 3.92 4.03 4.28 4.39 5.01 2.65 2.15 1.99 % Of Sales - 1.27% 1.30% 0.73% 0.66% 0.64% 0.85% 1.13% 0.69% 0.60% 0.68% Miscellaneous Exp. - 5.92 6.38 6.20 10.17 10.63 5.06 4.05 2.39 2.90 1.99 % Of Sales - 1.06% 1.20% 1.16% 1.68% 1.58% 0.98% 0.91% 0.62% 0.80% 0.61% EBITDA 33.84 47.06 74.46 78.33 116.54 158.03 122.08 108.28 80.39 69.00 54.08 EBITDA Margin 5.99% 8.46% 13.97% 14.66% 19.23% 23.54% 23.64% 24.33% 20.88% 19.10% 18.60% Other Income 5.24 6.93 9.54 11.67 25.04 33.85 17.08 14.30 17.14 9.68 2.39 Interest 8.39 7.21 6.87 15.02 15.73 13.11 3.55 6.26 7.08 12.92 13.75 Depreciation 45.48 44.47 44.68 42.53 39.93 37.91 22.03 18.96 18.80 15.61 13.37 PBT -14.79 2.31 32.45 32.46 85.93 140.86 113.58 97.36 71.65 50.14 29.36 Tax -3.37 1.12 6.83 2.55 28.51 45.60 38.27 33.72 22.70 12.25 8.00 Tax Rate 22.79% 48.48% 21.05% 7.86% 33.18% 32.37% 33.69% 34.63% 31.68% 20.98% 27.25% PAT -11.43 1.19 25.62 29.91 57.41 95.26 75.32 63.64 48.95 46.14 21.36 PAT before Minority Interest -11.43 1.19 25.62 29.91 57.41 95.26 75.32 63.64 48.95 46.14 21.36 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 -2.02% 0.21% 4.81% 5.60% 9.47% 14.19% 14.58% 14.30% 12.71% 12.77% 7.35% PAT Growth -134.41% -95.36% -14.34% -47.90% -39.73% 26.47% 18.35% 30.01% 6.09% 116.01% EPS -3.63 0.38 8.13 9.50 18.23 30.24 23.91 20.20 15.54 14.65 6.78

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 438.28 439.32 422.85 429.58 398.77 365.17 294.41 250.95 219.27 122.74 Share Capital 31.48 31.48 31.48 31.48 30.61 30.61 30.61 30.61 30.45 20.42 Total Reserves 406.81 401.74 380.24 390.42 368.16 334.56 263.81 220.34 188.37 100.34 Non-Current Liabilities 57.01 39.86 52.70 60.95 59.64 23.67 31.52 50.63 47.56 55.41 Secured Loans 20.09 19.15 28.29 40.51 43.22 8.52 22.36 40.42 34.72 41.43 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.28 2.61 3.74 Long Term Provisions 0.00 0.00 0.00 0.00 2.25 0.00 0.00 0.00 0.00 0.00 Current Liabilities 181.33 220.59 197.47 179.76 346.29 115.20 145.22 140.90 94.96 92.64 Trade Payables 93.01 121.88 97.35 79.67 91.11 90.05 68.25 68.23 43.06 44.61 Other Current Liabilities 31.45 38.06 48.39 77.39 186.83 24.36 36.66 29.99 26.27 19.71 Short Term Borrowings 45.47 49.31 46.42 17.64 62.04 0.00 0.00 0.00 3.00 21.26 Short Term Provisions 11.41 11.35 5.31 5.06 6.31 0.79 40.31 42.67 22.64 7.06 Total Liabilities 676.62 699.77 673.02 670.29 804.70 504.04 471.15 442.48 361.79 270.79 Net Block 378.20 369.57 393.77 382.51 319.83 157.94 137.79 121.06 125.68 122.00 Gross Block 608.36 555.25 538.93 485.21 390.27 179.67 256.28 223.21 207.28 188.12 Accumulated Depreciation 230.15 185.68 145.16 102.69 70.44 21.73 118.49 102.15 81.60 66.12 Non Current Assets 402.32 387.32 423.04 436.32 410.06 198.64 185.22 151.77 151.51 155.64 Capital Work in Progress 10.53 9.51 11.33 23.04 43.80 2.57 11.72 1.21 1.14 3.06 Non Current Investment 0.63 0.56 7.30 21.59 35.07 30.19 33.70 26.13 21.19 28.62 Long Term Loans & Adv. 10.56 7.57 10.49 6.02 9.59 5.93 2.01 3.36 3.47 1.97 Other Non Current Assets 2.39 0.11 0.15 3.16 1.76 2.01 0.00 0.03 0.03 0.00 Current Assets 274.31 312.45 249.98 233.97 394.65 305.38 285.93 290.71 210.28 115.15 Current Investments 20.24 0.34 20.52 12.54 15.24 143.89 0.00 0.00 0.00 0.00 Inventories 81.96 101.16 76.47 61.71 60.88 44.35 34.24 33.06 24.65 22.18 Sundry Debtors 134.71 167.08 137.11 141.72 169.21 103.24 85.93 78.52 69.64 61.86 Cash & Bank 6.63 13.48 3.42 3.02 106.38 10.02 126.03 91.14 40.13 5.70 Other Current Assets 30.76 22.66 8.20 12.21 42.94 3.88 39.73 87.99 75.86 25.41 Short Term Loans & Adv. 13.17 7.73 4.26 2.77 0.65 0.25 39.73 87.99 75.86 25.41 Net Current Assets 92.98 91.86 52.51 54.21 48.35 190.19 140.71 149.81 115.32 22.51 Total Assets 676.63 699.77 673.02 670.29 804.71 504.02 471.15 442.48 361.79 270.79

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 72.77 40.65 90.32 163.95 94.36 82.08 63.65 59.10 45.14 59.37 PBT 2.31 32.45 32.46 85.93 140.86 113.58 97.36 71.65 50.14 29.36 Adjustment 48.84 49.06 60.74 59.06 41.00 14.18 9.51 12.64 19.60 23.67 Changes in Working Capital 28.42 -40.99 8.83 43.69 -46.12 -10.40 -10.12 -2.24 -10.08 11.39 Cash after chg. in Working capital 79.58 40.52 102.03 188.67 135.74 117.36 96.75 82.05 59.66 64.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.81 0.13 -11.72 -24.73 -41.38 -35.28 -33.10 -22.95 -14.52 -5.05 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 -54.58 5.95 -40.63 -104.10 -68.81 -158.58 20.24 -14.19 -30.45 -41.96 Net Fixed Assets -54.13 -14.50 -42.01 -74.18 -251.83 85.76 -43.58 -16.00 -17.24 -24.75 Net Investments -19.97 26.92 6.31 16.18 123.77 -140.38 -7.57 -4.94 7.43 0.00 Others 19.52 -6.47 -4.93 -46.10 59.25 -103.96 71.39 6.75 -20.64 -17.21 Cash from Financing Activity -23.71 -37.84 -49.42 -59.47 -26.97 -29.00 -49.46 -6.13 19.94 -18.10 Net Cash Inflow / Outflow -5.52 8.76 0.27 0.37 -1.41 -105.50 34.44 38.79 34.63 -0.68 Opening Cash & Equivalents 11.59 2.82 2.56 2.19 3.60 109.35 75.48 36.70 2.07 2.75 Closing Cash & Equivalent 6.07 11.59 2.82 2.56 2.19 3.85 109.92 75.48 36.70 2.07

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 139.25 137.64 130.81 134.04 130.28 119.30 96.19 81.99 71.87 59.14 ROA 0.17% 3.73% 4.45% 7.79% 14.56% 15.45% 13.93% 12.17% 14.59% 8.21% ROE 0.27% 6.06% 7.18% 13.99% 24.94% 22.84% 23.34% 20.84% 27.18% 19.41% ROCE 1.82% 7.42% 8.78% 18.71% 33.27% 32.29% 32.03% 27.19% 30.26% 22.34% Fixed Asset Turnover 0.96 0.97 1.04 1.38 2.36 2.37 1.87 1.80 1.84 1.68 Receivable days 98.99 104.18 95.22 93.61 74.08 66.85 67.05 69.97 66.07 74.03 Inventory Days 60.06 60.84 47.19 36.91 28.61 27.77 27.44 27.26 23.53 24.05 Payable days 106.51 124.91 67.04 62.91 63.59 72.82 73.45 65.12 54.59 68.34 Cash Conversion Cycle 52.54 40.11 75.37 67.62 39.10 21.80 21.03 32.11 35.01 29.74 Total Debt/Equity 0.18 0.20 0.27 0.28 0.35 0.06 0.15 0.23 0.24 0.64 Interest Cover 1.32 5.73 3.16 6.46 11.74 32.99 16.55 11.12 5.52 3.14

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

Annual Reports:

News Update:

Igarashi Motors - Quarterly Results
9th Nov 2022, 14:37 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