Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Finance - NBFC

Rating :
36/99

BSE: 501295 | NSE: IITL

57.80
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  57.35
  •  58.90
  •  56.15
  •  56.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2902
  •  1.67
  •  92.00
  •  46.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 128.52
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 105.36
  • N/A
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.86%
  • 9.32%
  • 9.58%
  • FII
  • DII
  • Others
  • 5.72%
  • 7.98%
  • 3.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.39
  • -41.06
  • 9.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.72
  • -
  • -17.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.51
  • -24.93

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.38
  • 0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -10.16
  • -16.88
  • -33.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2.61
3.46
-24.57%
2.40
12.04
-80.07%
3.60
12.33
-70.80%
4.09
3.74
9.36%
Expenses
1.23
1.42
-13.38%
0.71
2.03
-65.02%
32.14
20.80
54.52%
1.57
1.38
13.77%
EBITDA
1.38
2.04
-32.35%
1.69
10.01
-83.12%
-28.55
-8.47
-
2.52
2.36
6.78%
EBIDTM
52.72%
58.91%
70.30%
83.13%
-793.16%
-68.73%
61.56%
63.13%
Other Income
0.00
0.26
-100.00%
0.04
0.01
300.00%
-0.06
0.37
-
0.34
-0.01
-
Interest
0.02
0.04
-50.00%
0.02
0.03
-33.33%
0.03
0.00
0
0.03
-0.01
-
Depreciation
0.14
0.12
16.67%
0.14
0.10
40.00%
0.27
-0.07
-
9.00
0.02
44,900.00%
PBT
1.22
2.14
-42.99%
1.57
9.88
-84.11%
-28.91
-8.03
-
-6.17
2.34
-
Tax
0.00
0.02
-100.00%
0.03
0.03
0.00%
-0.03
0.24
-
-0.40
0.01
-
PAT
1.22
2.12
-42.45%
1.54
9.86
-84.38%
-28.88
-8.27
-
-5.77
2.33
-
PATM
46.75%
61.25%
64.23%
81.88%
-802.33%
-67.08%
-140.98%
62.33%
EPS
0.83
1.43
-41.96%
1.04
6.66
-84.38%
-19.51
-5.59
-
-3.90
1.58
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
12.70
23.20
22.91
17.81
323.60
326.19
336.62
212.06
121.03
75.14
32.75
Net Sales Growth
-59.77%
1.27%
28.64%
-94.50%
-0.79%
-3.10%
58.74%
75.21%
61.07%
129.44%
 
Cost Of Goods Sold
0.49
0.52
0.19
1.21
8.85
-24.39
-40.80
-8.86
-26.22
54.82
10.18
Gross Profit
12.21
22.69
22.72
16.60
314.75
350.58
377.43
220.92
147.26
20.33
22.56
GP Margin
96.10%
97.80%
99.17%
93.21%
97.27%
107.48%
112.12%
104.18%
121.67%
27.06%
68.89%
Total Expenditure
35.65
37.18
24.71
53.73
341.86
321.40
323.01
200.90
96.57
83.07
23.26
Power & Fuel Cost
-
0.00
0.00
0.00
0.46
0.28
0.29
0.22
0.24
0.21
0.00
% Of Sales
-
0%
0%
0%
0.14%
0.09%
0.09%
0.10%
0.20%
0.28%
0%
Employee Cost
-
2.33
2.14
2.48
4.60
5.14
5.16
7.05
8.18
7.43
4.57
% Of Sales
-
10.04%
9.34%
13.92%
1.42%
1.58%
1.53%
3.32%
6.76%
9.89%
13.95%
Manufacturing Exp.
-
0.73
1.12
1.29
319.05
330.56
348.09
197.12
109.78
9.67
3.30
% Of Sales
-
3.15%
4.89%
7.24%
98.59%
101.34%
103.41%
92.95%
90.70%
12.87%
10.08%
General & Admin Exp.
-
2.33
1.78
1.72
6.27
6.86
6.13
3.33
3.29
4.49
2.98
% Of Sales
-
10.04%
7.77%
9.66%
1.94%
2.10%
1.82%
1.57%
2.72%
5.98%
9.10%
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.
-
31.27
19.47
47.03
3.10
3.24
4.43
2.26
1.54
6.66
0.00
% Of Sales
-
134.78%
84.98%
264.07%
0.96%
0.99%
1.32%
1.07%
1.27%
8.86%
6.84%
EBITDA
-22.96
-13.98
-1.80
-35.92
-18.26
4.79
13.61
11.16
24.46
-7.93
9.49
EBITDA Margin
-180.79%
-60.26%
-7.86%
-201.68%
-5.64%
1.47%
4.04%
5.26%
20.21%
-10.55%
28.98%
Other Income
0.32
0.55
0.45
1.29
1.34
1.75
3.82
4.16
2.54
2.18
1.18
Interest
0.10
0.13
0.07
0.23
10.37
14.93
9.72
6.13
5.97
0.26
0.01
Depreciation
9.55
9.49
0.07
0.54
0.60
0.73
0.96
0.92
0.47
0.53
0.62
PBT
-32.29
-23.06
-1.48
-35.40
-27.90
-9.12
6.76
8.27
20.56
-6.54
10.03
Tax
-0.40
-0.39
0.28
-2.92
-0.44
0.51
2.39
5.87
6.05
2.09
3.70
Tax Rate
1.24%
1.69%
-18.92%
6.49%
1.58%
-5.59%
35.36%
70.98%
29.43%
143.15%
36.89%
PAT
-31.89
-17.58
-1.76
-41.55
-26.24
-7.21
3.22
2.46
11.95
1.08
6.27
PAT before Minority Interest
-24.28
-22.67
-1.76
-42.09
-27.47
-9.63
4.37
2.40
14.51
-0.63
6.33
Minority Interest
7.61
5.09
0.00
0.54
1.23
2.42
-1.15
0.06
-2.56
1.71
-0.06
PAT Margin
-251.10%
-75.78%
-7.68%
-233.30%
-8.11%
-2.21%
0.96%
1.16%
9.87%
1.44%
19.15%
PAT Growth
-627.98%
-
-
-
-
-
30.89%
-79.41%
1,006.48%
-82.78%
 
EPS
-21.55
-11.88
-1.19
-28.07
-17.73
-4.87
2.18
1.66
8.07
0.73
4.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
338.53
370.25
419.24
490.44
512.84
521.94
523.73
526.77
88.59
89.26
Share Capital
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
10.00
10.00
Total Reserves
315.99
347.71
396.69
467.90
490.29
499.40
501.18
504.22
78.59
79.26
Non-Current Liabilities
-4.35
-0.74
0.18
708.27
673.30
655.42
616.74
132.54
142.76
101.06
Secured Loans
0.00
0.00
0.92
18.74
14.81
3.03
3.92
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.50
0.00
0.00
0.00
Long Term Provisions
0.50
0.50
0.50
1.28
1.66
0.80
1.06
0.37
0.10
0.03
Current Liabilities
36.13
23.94
12.08
294.49
286.46
270.11
223.64
171.12
118.03
51.15
Trade Payables
0.77
0.72
0.83
115.51
116.48
78.52
42.05
29.00
21.78
5.22
Other Current Liabilities
34.89
22.49
10.83
132.59
125.73
161.37
159.91
123.16
72.57
37.61
Short Term Borrowings
0.00
0.00
0.00
45.41
43.35
26.30
14.77
12.71
20.87
5.70
Short Term Provisions
0.47
0.73
0.42
0.97
0.90
3.92
6.91
6.25
2.82
2.63
Total Liabilities
357.22
393.45
431.50
1,493.37
1,474.00
1,451.29
1,366.78
833.16
349.55
243.36
Net Block
5.40
9.29
21.86
288.87
298.54
296.22
296.71
10.54
10.75
11.16
Gross Block
8.45
11.77
26.61
303.37
310.58
305.65
304.76
12.89
12.83
13.24
Accumulated Depreciation
3.06
2.48
4.75
14.51
12.04
9.43
8.05
2.35
2.08
2.09
Non Current Assets
321.94
358.84
408.19
937.97
932.52
956.88
705.50
325.83
33.51
46.13
Capital Work in Progress
0.00
0.00
0.00
0.73
0.22
0.02
0.02
0.00
0.00
0.00
Non Current Investment
310.41
337.81
384.69
608.20
619.66
647.22
395.19
57.47
16.05
27.65
Long Term Loans & Adv.
6.13
11.73
1.64
37.20
12.29
11.61
11.74
256.61
6.70
6.44
Other Non Current Assets
0.00
0.00
0.00
2.97
1.80
1.81
1.83
1.22
0.01
0.89
Current Assets
35.28
34.61
23.31
555.40
541.48
494.42
661.29
507.34
316.05
197.22
Current Investments
0.00
0.00
0.00
81.19
42.59
22.70
209.32
39.82
3.56
2.19
Inventories
4.33
3.92
3.78
348.17
354.71
319.08
278.28
269.42
243.20
149.07
Sundry Debtors
0.50
0.86
1.55
23.98
33.05
43.28
49.53
29.79
6.81
5.54
Cash & Bank
23.16
17.68
7.16
25.01
25.56
29.87
50.44
117.08
24.95
18.64
Other Current Assets
7.30
5.10
0.71
51.35
85.59
79.48
73.72
51.24
37.54
21.77
Short Term Loans & Adv.
6.78
7.05
10.11
25.69
46.21
53.16
46.29
44.07
33.89
21.32
Net Current Assets
-0.85
10.68
11.23
260.92
255.02
224.31
437.65
336.21
198.02
146.07
Total Assets
357.22
393.45
431.50
1,493.37
1,474.00
1,451.30
1,366.79
833.17
349.56
243.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-5.36
-6.70
1.38
4.64
-15.38
18.31
25.33
-380.86
-0.08
-1.74
PBT
-23.06
-1.48
-45.01
-27.90
-9.12
6.76
8.27
20.56
1.46
10.03
Adjustment
18.25
-2.66
40.75
7.72
3.21
-43.93
-9.62
-9.68
-3.94
0.03
Changes in Working Capital
-1.38
-1.72
5.27
20.40
-30.59
51.00
29.17
-4.98
-13.41
-11.00
Cash after chg. in Working capital
-6.19
-5.87
1.01
0.23
-36.51
13.82
27.82
5.89
-15.89
-0.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.83
-0.83
0.37
-0.23
-2.63
-4.14
-7.06
-3.27
-4.05
-6.28
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
4.65
23.76
8.62
0.00
0.00
0.00
0.00
Cash From Investing Activity
5.28
8.80
0.08
-30.08
-6.64
-14.61
-39.99
-16.40
-6.09
-9.80
Net Fixed Assets
-1.21
0.04
0.00
-0.01
0.14
-0.36
-0.03
-0.03
0.12
0.00
Net Investments
48.89
46.48
-36.05
0.29
5.09
4.63
-311.96
-101.88
16.67
-7.96
Others
-42.40
-37.72
36.13
-30.36
-11.87
-18.88
272.00
85.51
-22.88
-1.84
Cash from Financing Activity
-0.51
-1.05
-1.32
14.44
20.45
-4.47
-1.29
417.91
11.56
3.83
Net Cash Inflow / Outflow
-0.59
1.06
0.13
-11.00
-1.57
-0.77
-15.95
20.65
5.39
-7.70
Opening Cash & Equivalents
2.16
1.10
0.96
18.10
19.67
20.44
32.98
12.33
6.94
14.92
Closing Cash & Equivalent
1.56
2.16
1.10
17.35
18.10
19.67
20.44
32.98
12.33
7.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
150.14
164.21
185.94
217.52
227.45
231.49
239.61
252.68
88.59
89.26
ROA
-6.04%
-0.43%
-4.37%
-1.85%
-0.66%
0.31%
0.22%
2.45%
-0.21%
3.65%
ROE
-6.40%
-0.45%
-9.25%
-5.48%
-1.86%
0.84%
0.46%
4.73%
-0.71%
7.28%
ROCE
-6.47%
-0.36%
-8.97%
-3.04%
1.03%
3.00%
2.66%
8.18%
1.69%
11.18%
Fixed Asset Turnover
2.29
1.19
0.11
1.05
1.06
1.10
1.34
9.41
5.76
2.59
Receivable days
10.68
17.96
261.59
32.16
42.70
50.31
68.26
55.18
29.99
36.05
Inventory Days
64.86
61.35
3605.94
396.41
376.98
323.86
471.35
772.94
952.70
907.53
Payable days
20.91
74.24
4434.91
130.15
105.51
61.99
63.04
77.73
28.90
18.05
Cash Conversion Cycle
54.62
5.08
-567.38
298.41
314.18
312.18
476.57
750.39
953.78
925.53
Total Debt/Equity
0.00
0.00
0.00
0.18
0.12
0.06
0.04
0.02
0.24
0.06
Interest Cover
-170.78
-20.69
-196.64
-1.69
0.39
1.70
2.35
4.44
6.51
840.85

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.