Nifty

:

10787.25

Sensex

:

36360.71

-53.40 (-0.49%)
-203.17 (-0.56%)

Login

Nifty
Sensex

:
:

10787.25
36360.71

-53.40 (-0.49%)
-203.17 (-0.56%)

IG Petrochemicals Ltd.

Chemicals

Rating :

43/99

BSE: 500199 | NSE: IGPL

Watchlist

NSE BSE

171.25

18-Sep-2019

Open
High
Low
Previous Close

173.30
179.90
165.60
171.30

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

50005
86.72
486.15
130.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

526.59
6.17
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

690.41
2.34%
0.83

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.18
1.90
7.91

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.19
22.62
6.40

PAT CAGR (%)

10 Years
5 Years
3 Years

15.61
67.25
4.54

P:E (Median)

8 Years
5 Years
3 Years

9.41
10.61
11.09

P:BV (Average)

8 Years
5 Years
3 Years

1.47
2.15
2.84

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.73
5.77
6.74

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 247.89 350.95 -29.37% 313.08 312.78 0.10% 315.44 294.58 7.08% 324.24 240.89 34.60%
Expenses 223.57 266.26 -16.03% 276.42 249.08 10.98% 281.93 222.27 26.84% 252.97 179.89 40.62%
EBITDA 24.32 84.69 -71.28% 36.66 63.70 -42.45% 33.50 72.31 -53.67% 71.27 61.00 16.84%
EBIDTM 9.81% 24.13% 11.71% 20.37% 10.62% 24.55% 21.98% 25.32%
Other Income 2.06 1.43 44.06% 2.17 1.32 64.39% 2.37 1.09 117.43% 1.61 0.61 163.93%
Interest 4.42 2.49 77.51% 2.44 2.77 -11.91% 1.66 3.40 -51.18% 4.84 3.51 37.89%
Depreciation 7.85 6.28 25.00% 6.93 6.81 1.76% 6.78 6.45 5.12% 6.48 6.51 -0.46%
PBT 14.10 67.85 -79.22% 29.46 55.44 -46.86% 27.43 63.56 -56.84% 61.56 51.59 19.33%
Tax 5.02 27.63 -81.83% 11.25 22.05 -48.98% 9.86 23.11 -57.33% 21.09 17.98 17.30%
PAT 9.08 40.22 -77.42% 18.21 33.39 -45.46% 17.58 40.45 -56.54% 40.47 33.61 20.41%
PATM 3.66% 11.46% 5.82% 10.68% 5.57% 13.73% 12.48% 13.95%
EPS 2.95 13.06 -77.41% 5.91 10.84 -45.48% 5.71 13.13 -56.51% 13.14 10.91 20.44%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 247.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 223.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 24.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 9.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 2.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 4.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 7.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 14.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 5.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 9.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 3.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 2.94 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 1,200.65 1,303.70 1,144.17 1,037.48 952.84 1,186.65 1,204.30 970.34 886.07 631.30 541.86 Net Sales Growth 0.12% 13.94% 10.28% 8.88% -19.70% -1.47% 24.11% 9.51% 40.36% 16.51% Cost Of Goods Sold 864.90 912.80 727.50 751.21 734.08 1,001.20 1,048.38 823.73 760.38 519.90 432.58 Gross Profit 335.75 390.90 416.67 286.27 218.76 185.45 155.91 146.61 125.70 111.39 109.29 GP Margin 27.96% 29.98% 36.42% 27.59% 22.96% 15.63% 12.95% 15.11% 14.19% 17.64% 20.17% Total Expenditure 1,034.89 1,081.17 876.77 874.27 839.48 1,106.39 1,143.81 915.95 851.83 590.45 487.77 Power & Fuel Cost - 23.65 21.87 20.53 11.17 15.64 22.38 24.61 19.25 15.54 10.94 % Of Sales - 1.81% 1.91% 1.98% 1.17% 1.32% 1.86% 2.54% 2.17% 2.46% 2.02% Employee Cost - 61.82 55.75 39.06 29.76 28.49 25.14 24.44 18.68 15.81 15.32 % Of Sales - 4.74% 4.87% 3.76% 3.12% 2.40% 2.09% 2.52% 2.11% 2.50% 2.83% Manufacturing Exp. - 31.79 23.75 22.07 15.33 18.32 16.89 12.18 11.06 11.83 9.00 % Of Sales - 2.44% 2.08% 2.13% 1.61% 1.54% 1.40% 1.26% 1.25% 1.87% 1.66% General & Admin Exp. - 19.33 17.30 15.08 11.36 9.28 6.72 6.06 5.18 6.13 5.16 % Of Sales - 1.48% 1.51% 1.45% 1.19% 0.78% 0.56% 0.62% 0.58% 0.97% 0.95% Selling & Distn. Exp. - 27.34 23.15 20.95 24.99 25.13 18.80 13.33 15.19 12.81 10.90 % Of Sales - 2.10% 2.02% 2.02% 2.62% 2.12% 1.56% 1.37% 1.71% 2.03% 2.01% Miscellaneous Exp. - 4.43 7.44 5.37 12.79 8.33 5.50 11.60 22.09 8.43 10.90 % Of Sales - 0.34% 0.65% 0.52% 1.34% 0.70% 0.46% 1.20% 2.49% 1.34% 0.71% EBITDA 165.75 222.53 267.40 163.21 113.36 80.26 60.49 54.39 34.24 40.85 54.09 EBITDA Margin 13.81% 17.07% 23.37% 15.73% 11.90% 6.76% 5.02% 5.61% 3.86% 6.47% 9.98% Other Income 8.21 11.17 4.02 8.42 3.57 6.67 9.68 7.58 11.91 4.04 6.97 Interest 13.36 11.44 14.88 18.24 22.67 38.17 30.36 16.67 14.65 14.16 14.51 Depreciation 28.04 26.46 25.70 21.12 17.54 16.39 18.03 13.75 14.90 14.21 13.65 PBT 132.55 195.81 230.85 132.27 76.72 32.37 21.77 31.55 16.60 16.52 32.91 Tax 47.22 69.82 84.30 30.33 16.35 2.36 0.78 0.81 3.31 3.29 5.59 Tax Rate 35.62% 37.48% 36.52% 22.93% 21.31% 20.96% 19.95% 20.82% 19.94% 19.92% 16.99% PAT 85.34 116.48 146.54 101.94 60.36 8.90 3.13 3.08 13.29 13.23 27.32 PAT before Minority Interest 85.34 116.48 146.54 101.94 60.36 8.90 3.13 3.08 13.29 13.23 27.32 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 7.11% 8.93% 12.81% 9.83% 6.33% 0.75% 0.26% 0.32% 1.50% 2.10% 5.04% PAT Growth -42.21% -20.51% 43.75% 68.89% 578.20% 184.35% 1.62% -76.82% 0.45% -51.57% Unadjusted EPS 27.71 37.82 47.58 33.10 19.60 2.89 1.02 1.00 4.32 4.30 8.87

Description TTM Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 1,303.70 1,144.17 1,037.48 952.84 Net Sales Growth - 13.94% 10.28% 8.88% Cost Of Goods Sold - 912.80 727.50 751.21 734.08 Gross Profit - 390.90 416.67 286.27 218.76 GP Margin - 29.98% 36.42% 27.59% 22.96% Total Expenditure - 1,081.39 876.86 874.35 839.69 Power & Fuel Cost - 23.65 21.87 20.53 11.17 % Of Sales - 1.81% 1.91% 1.98% 1.17% Employee Cost - 61.82 55.75 39.06 29.76 % Of Sales - 4.74% 4.87% 3.76% 3.12% Manufacturing Exp. - 31.79 23.75 22.07 15.33 % Of Sales - 2.44% 2.08% 2.13% 1.61% General & Admin Exp. - 19.55 17.39 15.16 11.48 % Of Sales - 1.50% 1.52% 1.46% 1.20% Selling & Distn. Exp. - 27.34 23.15 20.95 25.07 % Of Sales - 2.10% 2.02% 2.02% 2.63% Miscellaneous Exp. - 4.44 7.44 5.37 12.79 % Of Sales - 0.34% 0.65% 0.52% 1.34% EBITDA - 222.31 267.31 163.13 113.15 EBITDA Margin - 17.05% 23.36% 15.72% 11.88% Other Income - 11.28 3.68 8.25 3.60 Interest - 12.14 14.93 18.25 22.67 Depreciation - 26.46 25.70 21.12 17.54 PBT - 194.99 230.35 132.01 76.54 Tax - 69.82 84.30 30.33 16.35 Tax Rate - 37.40% 36.60% 22.98% 21.36% PAT - 116.87 146.05 101.68 60.19 PAT before Minority Interest - 116.87 146.05 101.68 60.19 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 8.96% 12.76% 9.80% 6.32% PAT Growth - -19.98% 43.64% 68.93% Unadjusted EPS - 37.94 47.42 32.98 19.54

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 628.73 528.10 392.51 291.76 238.81 257.26 258.03 258.81 249.43 240.07 Share Capital 30.80 30.80 30.80 30.80 30.80 30.80 30.80 30.80 30.80 30.80 Total Reserves 597.93 497.30 361.71 260.96 208.01 226.47 227.23 228.01 218.64 209.27 Non-Current Liabilities 192.38 106.64 63.97 94.00 109.37 142.97 124.78 36.12 12.22 53.63 Secured Loans 110.16 26.98 32.97 62.42 82.47 117.47 103.71 15.68 0.35 43.65 Unsecured Loans 0.00 2.25 27.06 29.76 25.36 23.36 19.36 19.36 10.81 9.98 Long Term Provisions 2.92 2.79 1.95 1.82 1.53 2.13 1.70 1.07 1.06 0.00 Current Liabilities 301.01 192.56 202.62 192.89 255.88 364.07 239.53 162.71 147.95 64.89 Trade Payables 232.46 149.83 170.74 154.25 196.33 286.25 183.85 139.93 114.50 59.52 Other Current Liabilities 33.59 41.86 28.62 29.76 31.87 33.87 19.79 7.41 6.65 4.06 Short Term Borrowings 33.40 0.03 2.40 0.31 22.62 43.94 35.88 15.20 26.80 0.00 Short Term Provisions 1.56 0.85 0.86 8.58 5.06 0.01 0.01 0.16 0.01 1.30 Total Liabilities 1,122.12 827.30 659.10 578.65 604.06 764.30 622.34 457.64 409.60 358.59 Net Block 389.22 402.94 323.86 322.23 326.78 376.29 171.77 215.67 214.98 223.26 Gross Block 842.03 844.59 741.46 707.67 695.43 762.61 537.29 536.13 517.80 508.02 Accumulated Depreciation 452.81 441.65 417.60 385.44 368.66 386.32 365.52 320.46 302.81 284.76 Non Current Assets 678.64 513.03 370.11 348.38 348.00 385.12 348.16 248.73 237.80 238.06 Capital Work in Progress 216.08 26.27 11.21 4.41 0.77 0.64 171.61 18.47 18.51 14.75 Non Current Investment 43.39 48.95 18.58 0.33 0.07 0.07 0.07 0.07 0.06 0.06 Long Term Loans & Adv. 29.41 34.57 16.17 21.40 20.39 8.12 4.71 14.52 4.24 0.00 Other Non Current Assets 0.53 0.29 0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 443.48 314.28 288.99 230.28 256.05 379.18 274.17 208.90 171.81 120.52 Current Investments 69.77 40.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 129.44 94.38 96.60 89.56 86.56 141.49 82.22 57.51 84.70 35.88 Sundry Debtors 182.81 138.77 149.75 108.81 145.18 174.30 124.31 103.27 61.96 42.95 Cash & Bank 25.13 21.19 29.76 16.88 18.22 28.52 34.59 30.04 7.56 6.72 Other Current Assets 36.33 15.30 7.62 0.00 6.09 34.87 33.05 18.07 17.58 34.97 Short Term Loans & Adv. 18.89 3.90 5.25 15.04 6.09 34.87 33.05 18.07 17.58 34.97 Net Current Assets 142.47 121.71 86.37 37.39 0.17 15.11 34.65 46.20 23.86 55.63 Total Assets 1,122.12 827.31 659.10 578.66 604.05 764.30 622.33 457.63 409.61 358.58

Description Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 629.08 527.78 391.57 291.59 Share Capital 30.80 30.80 30.80 30.80 Total Reserves 598.28 496.98 360.78 260.79 Non-Current Liabilities 192.38 106.64 63.97 94.00 Secured Loans 110.16 26.98 32.97 62.42 Unsecured Loans 0.00 2.25 27.06 29.76 Long Term Provisions 2.92 2.79 1.95 1.82 Current Liabilities 333.70 225.23 202.62 192.89 Trade Payables 232.48 149.83 170.74 154.25 Other Current Liabilities 33.59 41.86 28.62 29.76 Short Term Borrowings 66.07 32.69 2.40 0.31 Short Term Provisions 1.56 0.85 0.86 8.58 Total Liabilities 1,155.16 859.65 658.16 578.48 Net Block 389.22 402.94 323.86 322.23 Gross Block 842.03 844.59 741.46 707.67 Accumulated Depreciation 452.81 441.65 417.60 385.44 Non Current Assets 701.01 544.54 368.25 348.11 Capital Work in Progress 282.59 89.20 11.21 4.41 Non Current Investment 0.52 18.82 16.80 0.07 Long Term Loans & Adv. 28.14 33.29 16.08 21.40 Other Non Current Assets 0.53 0.29 0.29 0.00 Current Assets 454.14 315.11 289.92 230.37 Current Investments 69.77 40.74 0.00 0.00 Inventories 129.44 94.38 96.60 89.56 Sundry Debtors 182.81 138.77 149.75 108.81 Cash & Bank 36.31 21.73 29.87 17.02 Other Current Assets 35.81 15.95 8.29 0.00 Short Term Loans & Adv. 18.37 3.55 5.41 14.98 Net Current Assets 120.45 89.88 87.30 37.48 Total Assets 1,155.15 859.65 658.17 578.48

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 146.53 197.79 95.14 69.50 74.32 28.09 29.03 32.26 35.25 22.68 PBT 186.31 230.85 132.27 76.72 32.37 3.91 31.55 16.60 16.52 32.91 Adjustment 33.75 35.69 26.01 32.90 31.53 43.72 19.06 26.33 19.04 15.58 Changes in Working Capital -23.01 -14.55 -34.06 -23.07 11.23 -19.32 -20.99 -8.63 3.01 -20.39 Cash after chg. in Working capital 197.04 251.99 124.22 86.55 75.13 28.31 29.62 34.29 38.57 28.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -50.51 -54.20 -29.07 -17.05 -0.81 -0.22 -0.59 -2.03 -3.32 -5.42 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 -234.39 -128.57 -42.91 -6.44 -23.75 -35.65 -133.63 -18.05 -14.64 -10.56 Net Fixed Assets -187.25 -118.19 -40.59 -15.88 67.05 -54.35 -154.30 -18.29 -13.54 -13.05 Net Investments -23.47 -71.11 -18.25 -0.26 0.00 0.00 0.00 -0.01 0.00 0.00 Others -23.67 60.73 15.93 9.70 -90.80 18.70 20.67 0.25 -1.10 2.49 Cash from Financing Activity 58.34 -67.43 -50.15 -64.40 -60.87 1.49 109.15 8.27 -19.77 -13.21 Net Cash Inflow / Outflow -29.52 1.79 2.09 -1.34 -10.30 -6.07 4.55 22.48 0.84 -1.09 Opening Cash & Equivalents 4.48 2.69 0.60 18.22 28.52 34.59 30.04 7.56 6.72 1.41 Closing Cash & Equivalent -25.04 4.48 2.69 16.88 18.22 28.52 34.59 30.04 7.56 0.32

Description Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 138.63 200.59 93.74 69.38 PBT 186.70 230.33 131.90 76.54 Adjustment 24.63 37.28 25.77 32.91 Changes in Working Capital -22.18 -12.82 -34.85 -23.02 Cash after chg. in Working capital 189.14 254.79 122.82 86.44 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -50.51 -54.20 -29.07 -17.05 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -215.84 -163.57 -41.55 -6.18 Net Fixed Assets -187.25 -118.19 -40.59 Net Investments -23.47 -71.11 -18.25 Others -5.12 25.73 17.29 Cash from Financing Activity 58.34 -34.81 -50.15 -64.40 Net Cash Inflow / Outflow -18.87 2.22 2.05 -1.20 Opening Cash & Equivalents 5.01 2.79 0.75 18.22 Closing Cash & Equivalent -13.86 5.01 2.79 17.02

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.) 204.17 171.49 127.46 94.74 77.55 76.24 75.22 74.22 69.91 65.61 ROA 11.95% 19.72% 16.47% 10.21% 1.30% 0.45% 0.57% 3.06% 3.44% 7.68% ROE 20.14% 31.84% 29.79% 22.75% 3.76% 1.34% 1.34% 5.99% 6.34% 14.54% ROCE 28.69% 46.50% 34.11% 24.86% 11.83% 8.09% 6.02% 11.72% 12.04% 19.38% Fixed Asset Turnover 1.55 1.48 1.57 1.48 1.78 2.03 1.99 1.81 1.33 1.13 Receivable days 45.02 44.97 41.55 44.70 44.99 41.24 38.92 31.56 28.12 24.96 Inventory Days 31.33 29.77 29.92 30.99 32.12 30.89 23.90 27.17 32.32 22.40 Payable days 63.77 66.54 68.52 75.20 55.53 30.10 23.11 27.74 33.19 21.77 Cash Conversion Cycle 12.58 8.20 2.95 0.50 21.57 42.03 39.71 30.99 27.25 25.58 Total Debt/Equity 0.27 0.10 0.21 0.40 0.64 0.89 0.74 0.22 0.18 0.27 Interest Cover 17.29 16.51 8.25 4.38 1.29 1.13 1.23 2.13 2.17 3.27

Description Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 204.28 171.38 127.15 94.69 ROA 11.60% 19.24% 16.44% 10.40% ROE 20.21% 31.77% 29.77% 20.64% ROCE 27.55% 45.08% 34.09% 24.34% Fixed Asset Turnover 1.55 1.48 1.57 1.47 Receivable days 45.02 44.97 41.55 38.30 Inventory Days 31.33 29.77 29.92 31.52 Payable days 63.77 66.54 68.52 66.17 Cash Conversion Cycle 12.57 8.20 2.95 3.65 Total Debt/Equity 0.32 0.16 0.21 0.40 Interest Cover 16.37 16.43 8.23 4.38

Top Investors:

aditya birla sun life trustee private limited

anil kumar goel

Annual Reports:

News Update:

IG Petrochem. - Quarterly Results
9th Aug 2019, 17:42 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