Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Chemicals

Rating :
55/99

BSE: 500199 | NSE: IGPL

581.40
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 582.50
  • 591.50
  • 577.00
  • 585.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32696
  •  190.49
  •  1018.60
  •  537.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,784.72
  • 6.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,829.46
  • 1.73%
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.74%
  • 2.10%
  • 19.12%
  • FII
  • DII
  • Others
  • 3.44%
  • 1.94%
  • 4.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 10.47
  • 21.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.15
  • 8.52
  • 41.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.22
  • 12.61
  • 133.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.38
  • 9.59
  • 9.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 2.33
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.96
  • 7.40
  • 7.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
659.93
387.48
70.31%
517.21
424.40
21.87%
507.00
314.75
61.08%
471.08
242.36
94.37%
Expenses
540.17
303.71
77.86%
404.04
279.60
44.51%
394.86
218.41
80.79%
373.59
200.61
86.23%
EBITDA
119.76
83.77
42.96%
113.17
144.80
-21.84%
112.13
96.34
16.39%
97.49
41.76
133.45%
EBIDTM
18.15%
21.62%
21.88%
34.12%
22.12%
30.61%
20.69%
17.23%
Other Income
4.17
1.11
275.68%
1.92
0.91
110.99%
1.93
0.73
164.38%
2.02
0.77
162.34%
Interest
3.63
4.54
-20.04%
3.54
1.24
185.48%
3.23
5.03
-35.79%
1.58
4.13
-61.74%
Depreciation
11.91
11.30
5.40%
11.51
10.50
9.62%
10.90
7.73
41.01%
10.64
7.88
35.03%
PBT
108.40
69.03
57.03%
100.04
133.97
-25.33%
99.93
84.31
18.53%
87.30
30.51
186.14%
Tax
27.38
17.55
56.01%
26.42
34.12
-22.57%
25.57
21.44
19.26%
22.25
7.35
202.72%
PAT
81.01
51.48
57.36%
73.62
99.85
-26.27%
74.36
62.87
18.28%
65.04
23.17
180.71%
PATM
12.28%
13.29%
14.23%
23.53%
14.67%
19.97%
13.81%
9.56%
EPS
26.30
16.72
57.30%
23.91
32.42
-26.25%
24.14
20.41
18.28%
21.12
7.52
180.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,155.22
1,882.77
1,123.62
1,058.58
1,303.70
1,144.17
1,037.48
952.84
Net Sales Growth
57.43%
67.56%
6.14%
-18.80%
13.94%
10.28%
8.88%
 
Cost Of Goods Sold
1,473.09
1,239.70
651.44
817.16
912.80
727.50
751.21
734.08
Gross Profit
682.13
643.07
472.18
241.42
390.90
416.67
286.27
218.76
GP Margin
31.65%
34.16%
42.02%
22.81%
29.98%
36.42%
27.59%
22.96%
Total Expenditure
1,712.66
1,480.49
827.21
986.92
1,081.39
876.86
874.35
839.69
Power & Fuel Cost
-
41.79
24.96
25.30
23.65
21.87
20.53
11.17
% Of Sales
-
2.22%
2.22%
2.39%
1.81%
1.91%
1.98%
1.17%
Employee Cost
-
75.14
70.70
60.16
61.82
55.75
39.06
29.76
% Of Sales
-
3.99%
6.29%
5.68%
4.74%
4.87%
3.76%
3.12%
Manufacturing Exp.
-
47.85
28.91
32.47
31.79
23.75
22.07
15.33
% Of Sales
-
2.54%
2.57%
3.07%
2.44%
2.08%
2.13%
1.61%
General & Admin Exp.
-
25.75
15.56
18.24
19.55
17.39
15.16
11.48
% Of Sales
-
1.37%
1.38%
1.72%
1.50%
1.52%
1.46%
1.20%
Selling & Distn. Exp.
-
39.39
29.66
26.15
27.34
23.15
20.95
25.07
% Of Sales
-
2.09%
2.64%
2.47%
2.10%
2.02%
2.02%
2.63%
Miscellaneous Exp.
-
10.86
5.98
7.43
4.44
7.44
5.37
12.79
% Of Sales
-
0.58%
0.53%
0.70%
0.34%
0.65%
0.52%
1.34%
EBITDA
442.55
402.28
296.41
71.66
222.31
267.31
163.13
113.15
EBITDA Margin
20.53%
21.37%
26.38%
6.77%
17.05%
23.36%
15.72%
11.88%
Other Income
10.04
11.25
5.52
6.40
11.28
3.68
8.25
3.60
Interest
11.98
12.88
14.56
15.97
12.14
14.93
18.25
22.67
Depreciation
44.96
44.35
34.10
29.90
26.46
25.70
21.12
17.54
PBT
395.67
356.30
253.26
32.19
194.99
230.35
132.01
76.54
Tax
101.62
91.80
64.54
11.03
69.82
84.30
30.33
16.35
Tax Rate
25.68%
25.76%
25.55%
34.57%
37.40%
36.60%
22.98%
21.36%
PAT
294.03
264.50
188.11
20.88
116.87
146.05
101.68
60.19
PAT before Minority Interest
294.03
264.50
188.11
20.88
116.87
146.05
101.68
60.19
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.64%
14.05%
16.74%
1.97%
8.96%
12.76%
9.80%
6.32%
PAT Growth
23.87%
40.61%
800.91%
-82.13%
-19.98%
43.64%
68.93%
 
EPS
95.46
85.88
61.07
6.78
37.94
47.42
33.01
19.54

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,062.11
822.00
632.72
629.08
527.78
391.57
291.59
Share Capital
30.80
30.80
30.80
30.80
30.80
30.80
30.80
Total Reserves
1,031.32
791.20
601.92
598.28
496.98
360.78
260.79
Non-Current Liabilities
196.65
172.85
234.27
183.37
106.64
63.97
94.00
Secured Loans
114.33
89.82
147.40
101.15
26.98
32.97
62.42
Unsecured Loans
0.00
0.00
0.00
0.00
2.25
27.06
29.76
Long Term Provisions
4.26
3.87
3.53
2.92
2.79
1.95
1.82
Current Liabilities
392.41
328.95
294.44
333.70
225.23
202.62
192.89
Trade Payables
294.99
220.93
199.58
229.99
149.83
170.74
154.25
Other Current Liabilities
53.05
70.93
53.22
36.08
41.86
28.62
29.76
Short Term Borrowings
42.31
36.12
39.48
66.07
32.69
2.40
0.31
Short Term Provisions
2.07
0.99
2.16
1.56
0.85
0.86
8.58
Total Liabilities
1,651.17
1,323.80
1,161.43
1,146.15
859.65
658.16
578.48
Net Block
736.19
701.57
471.33
389.22
402.94
323.86
322.23
Gross Block
1,264.05
1,209.28
950.18
842.03
844.59
741.46
707.67
Accumulated Depreciation
527.87
507.71
478.86
452.81
441.65
417.60
385.44
Non Current Assets
939.48
881.77
835.56
701.01
544.54
368.25
348.11
Capital Work in Progress
118.00
131.86
339.45
282.59
89.20
11.21
4.41
Non Current Investment
8.55
0.83
0.25
0.52
18.82
16.80
0.07
Long Term Loans & Adv.
39.11
27.12
24.00
28.14
33.29
16.08
21.40
Other Non Current Assets
37.64
20.39
0.53
0.53
0.29
0.29
0.00
Current Assets
711.69
442.03
325.87
445.14
315.11
289.92
230.37
Current Investments
72.54
15.00
11.56
69.77
40.74
0.00
0.00
Inventories
152.10
143.84
95.08
129.44
94.38
96.60
89.56
Sundry Debtors
346.77
198.75
143.34
182.81
138.77
149.75
108.81
Cash & Bank
127.54
73.55
49.27
36.31
21.73
29.87
17.02
Other Current Assets
12.74
6.33
9.51
8.44
19.50
13.70
14.98
Short Term Loans & Adv.
5.86
4.56
17.12
18.37
3.55
5.41
14.98
Net Current Assets
319.28
113.08
31.43
111.44
89.88
87.30
37.48
Total Assets
1,651.17
1,323.80
1,161.43
1,146.15
859.65
658.17
578.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
156.80
183.26
83.70
138.63
200.59
93.74
69.38
PBT
356.30
252.65
31.91
186.67
230.35
131.90
76.54
Adjustment
42.65
46.23
37.30
24.65
37.26
25.77
32.91
Changes in Working Capital
-163.39
-52.86
22.11
-22.18
-12.82
-34.85
-23.02
Cash after chg. in Working capital
235.56
246.01
91.32
189.14
254.79
122.82
86.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.76
-62.75
-7.62
-50.51
-54.20
-29.07
-17.05
Other Direct Exp. Paid
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
Cash From Investing Activity
-158.42
-72.49
-104.01
-215.84
-163.57
-41.55
-6.18
Net Fixed Assets
-32.30
-32.45
-159.30
-187.25
-118.19
-40.59
Net Investments
-65.26
-3.05
58.01
-23.47
-71.11
-18.25
Others
-60.86
-36.99
-2.72
-5.12
25.73
17.29
Cash from Financing Activity
-13.53
-80.35
35.33
58.34
-34.81
-50.15
-64.40
Net Cash Inflow / Outflow
-15.15
30.42
15.02
-18.87
2.22
2.05
-1.20
Opening Cash & Equivalents
31.59
1.17
-13.86
5.01
2.79
0.75
18.22
Closing Cash & Equivalent
16.44
31.59
1.17
-13.86
5.01
2.79
17.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
344.90
266.93
205.46
204.28
171.38
127.15
94.69
ROA
17.78%
15.14%
1.81%
11.65%
19.24%
16.44%
10.40%
ROE
28.08%
25.86%
3.31%
20.21%
31.77%
29.77%
20.64%
ROCE
33.25%
28.91%
5.68%
27.67%
45.08%
34.09%
24.34%
Fixed Asset Turnover
1.52
1.04
1.18
1.55
1.48
1.57
1.47
Receivable days
52.88
55.56
56.23
45.02
44.97
41.55
38.30
Inventory Days
28.69
38.81
38.71
31.33
29.77
29.92
31.52
Payable days
75.95
117.81
78.84
63.36
66.54
68.52
66.17
Cash Conversion Cycle
5.61
-23.44
16.10
12.99
8.20
2.95
3.65
Total Debt/Equity
0.16
0.20
0.36
0.31
0.16
0.21
0.40
Interest Cover
28.66
18.36
3.00
16.37
16.43
8.23
4.38

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.