Nifty
:
20937.70
Sensex
:
69653.73
82.60 (0.40%)
357.59 (0.52%)
Nifty
Sensex
:
:
20937.70
69653.73
82.60 (0.40%)
357.59 (0.52%)

IG Petrochemicals Ltd.

Chemicals

Rating :
40/99

BSE: 500199 | NSE: IGPL

NSE BSE
460.80
06-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  450.05
  •  466.45
  •  449.00
  •  448.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  71024
  •  325.60
  •  589.70
  •  399.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,418.26
  • 12.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,602.96
  • 2.17%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.74%
  • 1.05%
  • 19.40%
  • FII
  • DII
  • Others
  • 3.74%
  • 1.69%
  • 5.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.92
  • 12.53
  • 27.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.04
  • 7.40
  • 1.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.57
  • 11.35
  • 2.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.95
  • 7.77
  • 7.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.12
  • 1.56
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 6.09
  • 6.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
501.75
569.12
-11.84%
555.29
659.93
-15.86%
604.98
517.21
16.97%
518.31
507.00
2.23%
Expenses
475.82
483.74
-1.64%
496.11
540.17
-8.16%
541.40
404.04
34.00%
469.32
394.86
18.86%
EBITDA
25.93
85.37
-69.63%
59.17
119.76
-50.59%
63.57
113.17
-43.83%
48.99
112.13
-56.31%
EBIDTM
5.17%
15.00%
10.66%
18.15%
10.51%
21.88%
9.45%
22.12%
Other Income
7.33
5.68
29.05%
7.37
4.17
76.74%
5.87
1.92
205.73%
6.21
1.93
221.76%
Interest
6.62
4.67
41.76%
6.12
3.63
68.60%
6.51
3.54
83.90%
9.11
3.23
182.04%
Depreciation
12.68
11.60
9.31%
12.24
11.91
2.77%
12.24
11.51
6.34%
11.67
10.90
7.06%
PBT
13.96
74.79
-81.33%
48.17
108.40
-55.56%
50.70
100.04
-49.32%
34.43
99.93
-65.55%
Tax
3.88
19.42
-80.02%
12.53
27.38
-54.24%
12.55
26.42
-52.50%
8.93
25.57
-65.08%
PAT
10.08
55.36
-81.79%
35.64
81.01
-56.01%
38.15
73.62
-48.18%
25.49
74.36
-65.72%
PATM
2.01%
9.73%
6.42%
12.28%
6.31%
14.23%
4.92%
14.67%
EPS
3.27
17.98
-81.81%
11.57
26.30
-56.01%
12.39
23.91
-48.18%
8.28
24.14
-65.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,180.33
2,352.33
1,882.77
1,123.62
1,058.58
1,303.70
1,144.17
1,037.48
952.84
Net Sales Growth
-3.24%
24.94%
67.56%
6.14%
-18.80%
13.94%
10.28%
8.88%
 
Cost Of Goods Sold
1,726.90
1,781.74
1,239.70
651.44
817.16
912.80
727.50
751.21
734.08
Gross Profit
453.43
570.60
643.07
472.18
241.42
390.90
416.67
286.27
218.76
GP Margin
20.80%
24.26%
34.16%
42.02%
22.81%
29.98%
36.42%
27.59%
22.96%
Total Expenditure
1,982.65
2,034.64
1,480.49
827.21
986.92
1,081.39
876.86
874.35
839.69
Power & Fuel Cost
-
42.25
41.79
24.96
25.30
23.65
21.87
20.53
11.17
% Of Sales
-
1.80%
2.22%
2.22%
2.39%
1.81%
1.91%
1.98%
1.17%
Employee Cost
-
81.75
75.14
70.70
60.16
61.82
55.75
39.06
29.76
% Of Sales
-
3.48%
3.99%
6.29%
5.68%
4.74%
4.87%
3.76%
3.12%
Manufacturing Exp.
-
47.18
47.85
28.91
32.47
31.79
23.75
22.07
15.33
% Of Sales
-
2.01%
2.54%
2.57%
3.07%
2.44%
2.08%
2.13%
1.61%
General & Admin Exp.
-
27.08
25.75
15.56
18.24
19.55
17.39
15.16
11.48
% Of Sales
-
1.15%
1.37%
1.38%
1.72%
1.50%
1.52%
1.46%
1.20%
Selling & Distn. Exp.
-
40.34
39.39
29.66
26.15
27.34
23.15
20.95
25.07
% Of Sales
-
1.71%
2.09%
2.64%
2.47%
2.10%
2.02%
2.02%
2.63%
Miscellaneous Exp.
-
14.32
10.86
5.98
7.43
4.44
7.44
5.37
12.79
% Of Sales
-
0.61%
0.58%
0.53%
0.70%
0.34%
0.65%
0.52%
1.34%
EBITDA
197.66
317.69
402.28
296.41
71.66
222.31
267.31
163.13
113.15
EBITDA Margin
9.07%
13.51%
21.37%
26.38%
6.77%
17.05%
23.36%
15.72%
11.88%
Other Income
26.78
21.94
11.25
5.52
6.40
11.28
3.68
8.25
3.60
Interest
28.36
23.91
12.88
14.56
15.97
12.14
14.93
18.25
22.67
Depreciation
48.83
47.41
44.35
34.10
29.90
26.46
25.70
21.12
17.54
PBT
147.26
268.31
356.30
253.26
32.19
194.99
230.35
132.01
76.54
Tax
37.89
68.29
91.80
64.54
11.03
69.82
84.30
30.33
16.35
Tax Rate
25.73%
25.45%
25.76%
25.55%
34.57%
37.40%
36.60%
22.98%
21.36%
PAT
109.36
200.02
264.50
188.11
20.88
116.87
146.05
101.68
60.19
PAT before Minority Interest
109.36
200.02
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
0.00
PAT Margin
5.02%
8.50%
14.05%
16.74%
1.97%
8.96%
12.76%
9.80%
6.32%
PAT Growth
-61.54%
-24.38%
40.61%
800.91%
-82.13%
-19.98%
43.64%
68.93%
 
EPS
35.51
64.94
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,234.90
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
30.80
Total Reserves
1,204.10
1,031.32
791.20
601.92
598.28
496.98
360.78
260.79
Non-Current Liabilities
263.05
196.65
172.85
234.27
183.37
106.64
63.97
94.00
Secured Loans
169.19
114.33
89.82
147.40
101.15
26.98
32.97
62.42
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.25
27.06
29.76
Long Term Provisions
4.64
4.26
3.87
3.53
2.92
2.79
1.95
1.82
Current Liabilities
493.97
392.41
328.95
294.44
333.70
225.23
202.62
192.89
Trade Payables
370.88
294.99
220.93
199.58
229.99
149.83
170.74
154.25
Other Current Liabilities
67.71
53.05
70.93
53.22
36.08
41.86
28.62
29.76
Short Term Borrowings
54.48
42.31
36.12
39.48
66.07
32.69
2.40
0.31
Short Term Provisions
0.91
2.07
0.99
2.16
1.56
0.85
0.86
8.58
Total Liabilities
1,991.92
1,651.17
1,323.80
1,161.43
1,146.15
859.65
658.16
578.48
Net Block
716.80
735.69
701.57
471.33
389.22
402.94
323.86
322.23
Gross Block
1,280.84
1,263.30
1,209.28
950.18
842.03
844.59
741.46
707.67
Accumulated Depreciation
564.04
527.61
507.71
478.86
452.81
441.65
417.60
385.44
Non Current Assets
1,180.86
939.49
881.77
835.56
701.01
544.54
368.25
348.11
Capital Work in Progress
348.52
118.00
131.86
339.45
282.59
89.20
11.21
4.41
Non Current Investment
75.04
8.55
0.83
0.25
0.52
18.82
16.80
0.07
Long Term Loans & Adv.
39.41
39.12
27.12
24.00
28.14
33.29
16.08
21.40
Other Non Current Assets
0.60
37.64
20.39
0.53
0.53
0.29
0.29
0.00
Current Assets
811.05
711.69
442.03
325.87
445.14
315.11
289.92
230.37
Current Investments
106.52
72.54
15.00
11.56
69.77
40.74
0.00
0.00
Inventories
164.95
152.10
143.84
95.08
129.44
94.38
96.60
89.56
Sundry Debtors
324.55
346.77
198.75
143.34
182.81
138.77
149.75
108.81
Cash & Bank
191.62
127.54
73.55
49.27
36.31
21.73
29.87
17.02
Other Current Assets
23.43
9.05
6.33
9.51
26.81
19.50
13.70
14.98
Short Term Loans & Adv.
11.09
3.69
4.56
17.12
18.37
3.55
5.41
14.98
Net Current Assets
317.08
319.27
113.08
31.43
111.44
89.88
87.30
37.48
Total Assets
1,991.91
1,651.18
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
232.52
109.29
183.26
83.70
138.63
200.59
93.74
69.38
PBT
268.31
356.30
252.65
31.91
186.67
230.35
131.90
76.54
Adjustment
53.69
48.62
46.23
37.30
24.65
37.26
25.77
32.91
Changes in Working Capital
-28.23
-216.86
-52.86
22.11
-22.18
-12.82
-34.85
-23.02
Cash after chg. in Working capital
293.77
188.05
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
0.00
Tax Paid
-61.25
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-255.44
-105.64
-72.49
-104.01
-215.84
-163.57
-41.55
-6.18
Net Fixed Assets
-231.76
-31.55
-32.45
-159.30
-187.25
-118.19
-40.59
Net Investments
-145.27
-65.26
-3.05
58.01
-23.47
-71.11
-18.25
Others
121.59
-8.83
-36.99
-2.72
-5.12
25.73
17.29
Cash from Financing Activity
20.61
-18.80
-80.35
35.33
58.34
-34.81
-50.15
-64.40
Net Cash Inflow / Outflow
-2.31
-15.15
30.42
15.02
-18.87
2.22
2.05
-1.20
Opening Cash & Equivalents
16.44
31.59
1.17
-13.86
5.01
2.79
0.75
18.22
Closing Cash & Equivalent
14.12
16.44
31.59
1.17
-13.86
5.01
2.79
17.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
401.01
344.90
266.93
205.46
204.28
171.38
127.15
94.69
ROA
10.98%
17.78%
15.14%
1.81%
11.65%
19.24%
16.44%
10.40%
ROE
17.42%
28.08%
25.86%
3.31%
20.21%
31.77%
29.77%
20.64%
ROCE
21.50%
33.25%
28.91%
5.68%
27.67%
45.08%
34.09%
24.34%
Fixed Asset Turnover
1.85
1.52
1.04
1.18
1.55
1.48
1.57
1.47
Receivable days
52.08
52.88
55.56
56.23
45.02
44.97
41.55
38.30
Inventory Days
24.60
28.69
38.81
38.71
31.33
29.77
29.92
31.52
Payable days
68.20
75.95
117.81
78.84
63.36
66.54
68.52
66.17
Cash Conversion Cycle
8.48
5.61
-23.44
16.10
12.99
8.20
2.95
3.65
Total Debt/Equity
0.20
0.16
0.20
0.36
0.31
0.16
0.21
0.40
Interest Cover
12.22
28.66
18.36
3.00
16.37
16.43
8.23
4.38

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • IG Petrochem. - Quarterly Results
    3rd Nov 2023, 15:10 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.