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

Finance - NBFC

Rating :
39/99

BSE: 501295 | NSE: IITL

70.65
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 73.80
  • 73.80
  • 70.65
  • 72.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5724
  •  4.11
  •  149.00
  •  59.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 159.07
  • 3.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 135.36
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.97%
  • 19.01%
  • 8.78%
  • FII
  • DII
  • Others
  • 3.89%
  • 7.14%
  • 3.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.44
  • -49.11
  • -21.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.01
  • -47.19
  • -16.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • -29.78
  • -71.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.46
  • 0.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -16.59
  • -30.90
  • -26.47

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
4.95
2.71
82.66%
3.11
2.95
5.42%
3.03
3.08
-1.62%
2.88
2.61
10.34%
Expenses
1.21
0.99
22.22%
5.08
8.58
-40.79%
1.46
1.27
14.96%
-0.88
1.23
-
EBITDA
3.74
1.72
117.44%
-1.98
-5.63
-
1.58
1.81
-12.71%
3.76
1.38
172.46%
EBIDTM
75.60%
63.47%
-63.68%
-190.45%
52.01%
58.79%
130.67%
52.72%
Other Income
0.09
0.11
-18.18%
0.09
0.06
50.00%
0.20
0.10
100.00%
0.09
0.00
0
Interest
0.04
0.06
-33.33%
0.05
0.08
-37.50%
0.06
0.02
200.00%
0.07
0.02
250.00%
Depreciation
0.23
0.24
-4.17%
0.26
0.27
-3.70%
0.24
0.15
60.00%
0.24
0.14
71.43%
PBT
3.55
1.52
133.55%
69.45
-5.92
-
1.48
1.74
-14.94%
3.54
1.22
190.16%
Tax
0.01
0.18
-94.44%
-0.02
-0.01
-
0.00
0.00
0
0.01
0.00
0
PAT
3.54
1.34
164.18%
69.47
-5.91
-
1.48
1.74
-14.94%
3.53
1.22
189.34%
PATM
71.57%
49.46%
2,236.77%
-200.10%
48.78%
56.45%
122.84%
46.75%
EPS
2.18
-6.75
-
16.46
-19.76
-
3.70
2.32
59.48%
0.97
-6.76
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
13.97
11.05
23.20
22.91
17.81
323.60
326.19
336.62
212.06
121.03
75.14
Net Sales Growth
23.08%
-52.37%
1.27%
28.64%
-94.50%
-0.79%
-3.10%
58.74%
75.21%
61.07%
 
Cost Of Goods Sold
0.97
0.31
0.52
0.19
1.21
8.85
-24.39
-40.80
-8.86
-26.22
54.82
Gross Profit
13.00
10.74
22.69
22.72
16.60
314.75
350.58
377.43
220.92
147.26
20.33
GP Margin
93.04%
97.19%
97.80%
99.17%
93.21%
97.27%
107.48%
112.12%
104.18%
121.67%
27.06%
Total Expenditure
6.87
11.80
37.18
24.71
53.73
341.86
321.40
323.01
200.90
96.57
83.07
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.46
0.28
0.29
0.22
0.24
0.21
% Of Sales
-
0%
0%
0%
0%
0.14%
0.09%
0.09%
0.10%
0.20%
0.28%
Employee Cost
-
1.32
2.33
2.14
2.48
4.60
5.14
5.16
7.05
8.18
7.43
% Of Sales
-
11.95%
10.04%
9.34%
13.92%
1.42%
1.58%
1.53%
3.32%
6.76%
9.89%
Manufacturing Exp.
-
0.85
0.73
1.12
1.29
319.05
330.56
348.09
197.12
109.78
9.67
% Of Sales
-
7.69%
3.15%
4.89%
7.24%
98.59%
101.34%
103.41%
92.95%
90.70%
12.87%
General & Admin Exp.
-
1.66
2.36
1.78
1.72
6.27
6.86
6.13
3.33
3.29
4.49
% Of Sales
-
15.02%
10.17%
7.77%
9.66%
1.94%
2.10%
1.82%
1.57%
2.72%
5.98%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
7.66
31.24
19.47
47.03
3.10
3.24
4.43
2.26
1.54
0.00
% Of Sales
-
69.32%
134.66%
84.98%
264.07%
0.96%
0.99%
1.32%
1.07%
1.27%
8.86%
EBITDA
7.10
-0.75
-13.98
-1.80
-35.92
-18.26
4.79
13.61
11.16
24.46
-7.93
EBITDA Margin
50.82%
-6.79%
-60.26%
-7.86%
-201.68%
-5.64%
1.47%
4.04%
5.26%
20.21%
-10.55%
Other Income
0.47
0.20
0.55
0.45
1.29
1.34
1.75
3.82
4.16
2.54
2.18
Interest
0.22
0.13
0.13
0.07
0.23
10.37
14.93
9.72
6.13
5.97
0.26
Depreciation
0.97
0.70
9.49
0.07
0.54
0.60
0.73
0.96
0.92
0.47
0.53
PBT
78.02
-1.39
-23.06
-1.48
-35.40
-27.90
-9.12
6.76
8.27
20.56
-6.54
Tax
0.00
0.02
-0.39
0.28
-2.92
-0.44
0.51
2.39
5.87
6.05
2.09
Tax Rate
0.00%
-1.44%
1.69%
-18.92%
6.49%
1.58%
-5.59%
35.36%
70.98%
29.43%
143.15%
PAT
78.02
3.33
-17.58
-1.76
-41.55
-26.24
-7.21
3.22
2.46
11.95
1.08
PAT before Minority Interest
74.27
-1.41
-22.67
-1.76
-42.09
-27.47
-9.63
4.37
2.40
14.51
-0.63
Minority Interest
-3.75
4.74
5.09
0.00
0.54
1.23
2.42
-1.15
0.06
-2.56
1.71
PAT Margin
558.48%
30.14%
-75.78%
-7.68%
-233.30%
-8.11%
-2.21%
0.96%
1.16%
9.87%
1.44%
PAT Growth
4,945.96%
-
-
-
-
-
-
30.89%
-79.41%
1,006.48%
 
EPS
47.87
2.04
-10.79
-1.08
-25.49
-16.10
-4.42
1.98
1.51
7.33
0.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
296.59
338.53
370.25
419.24
490.44
512.84
521.94
523.73
526.77
88.59
Share Capital
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
10.00
Total Reserves
274.04
315.99
347.71
396.69
467.90
490.29
499.40
501.18
504.22
78.59
Non-Current Liabilities
-4.28
-4.35
-0.74
0.18
708.27
673.30
655.42
616.74
132.54
142.76
Secured Loans
0.00
0.00
0.00
0.92
18.74
14.81
3.03
3.92
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.50
0.00
0.00
Long Term Provisions
0.50
0.50
0.50
0.50
1.28
1.66
0.80
1.06
0.37
0.10
Current Liabilities
48.16
36.13
23.94
12.08
294.49
286.46
270.11
223.64
171.12
118.03
Trade Payables
0.68
0.77
0.72
0.83
115.51
116.48
78.52
42.05
29.00
21.78
Other Current Liabilities
47.24
34.89
22.49
10.83
132.59
125.73
161.37
159.91
123.16
72.57
Short Term Borrowings
0.00
0.00
0.00
0.00
45.41
43.35
26.30
14.77
12.71
20.87
Short Term Provisions
0.25
0.47
0.73
0.42
0.97
0.90
3.92
6.91
6.25
2.82
Total Liabilities
322.67
357.22
393.45
431.50
1,493.37
1,474.00
1,451.29
1,366.78
833.16
349.55
Net Block
6.14
5.40
9.29
21.86
288.87
298.54
296.22
296.71
10.54
10.75
Gross Block
8.08
8.45
11.77
26.61
303.37
310.58
305.65
304.76
12.89
12.83
Accumulated Depreciation
1.94
3.06
2.48
4.75
14.51
12.04
9.43
8.05
2.35
2.08
Non Current Assets
287.11
321.94
358.84
412.24
937.97
932.52
956.88
705.50
325.83
33.51
Capital Work in Progress
0.00
0.00
0.00
0.00
0.73
0.22
0.02
0.02
0.00
0.00
Non Current Investment
275.92
310.41
337.81
384.69
608.20
619.66
647.22
395.19
57.47
16.05
Long Term Loans & Adv.
5.05
6.13
11.73
5.69
37.20
12.29
11.61
11.74
256.61
6.70
Other Non Current Assets
0.00
0.00
0.00
0.00
2.97
1.80
1.81
1.83
1.22
0.01
Current Assets
35.56
35.28
34.61
19.26
555.40
541.48
494.42
661.29
507.34
316.05
Current Investments
0.00
0.00
0.00
0.00
81.19
42.59
22.70
209.32
39.82
3.56
Inventories
4.33
4.33
3.92
3.78
348.17
354.71
319.08
278.28
269.42
243.20
Sundry Debtors
0.49
0.50
0.86
1.40
23.98
33.05
43.28
49.53
29.79
6.81
Cash & Bank
23.71
23.16
17.68
7.16
25.01
25.56
29.87
50.44
117.08
24.95
Other Current Assets
7.03
0.52
5.10
0.87
77.04
85.59
79.48
73.72
51.24
37.54
Short Term Loans & Adv.
6.30
6.78
7.05
6.06
25.69
46.21
53.16
46.29
44.07
33.89
Net Current Assets
-12.60
-0.85
10.68
7.18
260.92
255.02
224.31
437.65
336.21
198.02
Total Assets
322.67
357.22
393.45
431.50
1,493.37
1,474.00
1,451.30
1,366.79
833.17
349.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-1.23
-5.36
-6.70
1.38
4.64
-15.38
18.31
25.33
-380.86
-0.08
PBT
-1.39
-23.06
-1.48
-45.01
-27.90
-9.12
6.76
8.27
20.56
1.46
Adjustment
-2.41
18.25
-2.66
40.75
7.72
3.21
-43.93
-9.62
-9.68
-3.94
Changes in Working Capital
1.42
-1.38
-1.72
5.27
20.40
-30.59
51.00
29.17
-4.98
-13.41
Cash after chg. in Working capital
-2.37
-6.19
-5.87
1.01
0.23
-36.51
13.82
27.82
5.89
-15.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.14
0.83
-0.83
0.37
-0.23
-2.63
-4.14
-7.06
-3.27
-4.05
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
4.65
23.76
8.62
0.00
0.00
0.00
Cash From Investing Activity
-0.39
5.28
8.80
0.08
-30.08
-6.64
-14.61
-39.99
-16.40
-6.09
Net Fixed Assets
-0.67
-1.21
0.04
0.00
-0.01
0.14
-0.36
-0.03
-0.03
0.12
Net Investments
0.15
48.89
46.48
-36.05
0.29
5.09
4.63
-311.96
-101.88
16.67
Others
0.13
-42.40
-37.72
36.13
-30.36
-11.87
-18.88
272.00
85.51
-22.88
Cash from Financing Activity
1.02
-0.51
-1.05
-1.32
14.44
20.45
-4.47
-1.29
417.91
11.56
Net Cash Inflow / Outflow
-0.60
-0.59
1.06
0.13
-11.00
-1.57
-0.77
-15.95
20.65
5.39
Opening Cash & Equivalents
1.56
2.16
1.10
0.96
18.10
19.67
20.44
32.98
12.33
6.94
Closing Cash & Equivalent
0.96
1.56
2.16
1.10
17.35
18.10
19.67
20.44
32.98
12.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
131.54
150.14
164.21
185.94
217.52
227.45
231.49
239.61
252.68
88.59
ROA
-0.41%
-6.04%
-0.43%
-4.37%
-1.85%
-0.66%
0.31%
0.22%
2.45%
-0.21%
ROE
-0.44%
-6.40%
-0.45%
-9.25%
-5.48%
-1.86%
0.84%
0.46%
4.73%
-0.71%
ROCE
-0.40%
-6.47%
-0.36%
-8.97%
-3.04%
1.03%
3.00%
2.66%
8.18%
1.69%
Fixed Asset Turnover
1.34
2.29
1.19
0.11
1.05
1.06
1.10
1.34
9.41
5.76
Receivable days
16.37
10.68
17.96
259.97
32.16
42.70
50.31
68.26
55.18
29.99
Inventory Days
142.90
64.86
61.35
3605.94
396.41
376.98
323.86
471.35
772.94
952.70
Payable days
861.11
20.91
74.24
4434.91
130.15
105.51
61.99
63.04
77.73
28.90
Cash Conversion Cycle
-701.84
54.62
5.08
-569.00
298.41
314.18
312.18
476.57
750.39
953.78
Total Debt/Equity
0.00
0.00
0.00
0.00
0.18
0.12
0.06
0.04
0.02
0.24
Interest Cover
-9.61
-170.78
-20.69
-196.64
-1.69
0.39
1.70
2.35
4.44
6.51

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.