Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Finance - NBFC

Rating :
50/99

BSE: 501295 | NSE: IITL

60.00
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  59.05
  •  60.05
  •  59.05
  •  59.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1605
  •  0.96
  •  93.85
  •  48.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 145.54
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 127.86
  • N/A
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.86%
  • 8.63%
  • 8.91%
  • FII
  • DII
  • Others
  • 0.48%
  • 8.32%
  • 9.80%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.14
  • 18.06
  • 138.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 45.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 97.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.05
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.35
  • 0.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.73
  • 2.03
  • -11.42

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
12.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
2.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
10.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
83.13%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
9.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
9.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
81.87%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
3.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
22.91
369.45
323.60
326.19
336.62
212.06
121.03
75.14
32.75
22.62
Net Sales Growth
-
-93.80%
14.17%
-0.79%
-3.10%
58.74%
75.21%
61.07%
129.44%
44.78%
 
Cost Of Goods Sold
-
0.19
39.00
8.85
-24.39
-40.80
-8.86
-26.22
54.82
10.18
0.00
Gross Profit
-
22.72
330.44
314.75
350.58
377.43
220.92
147.26
20.33
22.56
22.62
GP Margin
-
99.17%
89.44%
97.27%
107.48%
112.12%
104.18%
121.67%
27.06%
68.89%
100%
Total Expenditure
-
24.71
401.44
341.82
321.40
323.01
200.90
96.57
83.07
23.26
5.17
Power & Fuel Cost
-
0.00
0.35
0.46
0.28
0.29
0.22
0.24
0.21
0.00
0.09
% Of Sales
-
0%
0.09%
0.14%
0.09%
0.09%
0.10%
0.20%
0.28%
0%
0.40%
Employee Cost
-
2.14
4.45
4.60
5.14
5.16
7.05
8.18
7.43
4.57
1.75
% Of Sales
-
9.34%
1.20%
1.42%
1.58%
1.53%
3.32%
6.76%
9.89%
13.95%
7.74%
Manufacturing Exp.
-
1.12
330.06
319.00
330.56
348.09
197.12
109.78
9.67
3.30
1.41
% Of Sales
-
4.89%
89.34%
98.58%
101.34%
103.41%
92.95%
90.70%
12.87%
10.08%
6.23%
General & Admin Exp.
-
1.78
5.41
6.27
6.86
6.13
3.33
3.29
4.49
2.98
1.43
% Of Sales
-
7.77%
1.46%
1.94%
2.10%
1.82%
1.57%
2.72%
5.98%
9.10%
6.32%
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.
-
19.47
22.51
3.10
3.24
4.43
2.26
1.54
6.66
2.24
0.00
% Of Sales
-
84.98%
6.09%
0.96%
0.99%
1.32%
1.07%
1.27%
8.86%
6.84%
2.56%
EBITDA
-
-1.80
-31.99
-18.22
4.79
13.61
11.16
24.46
-7.93
9.49
17.45
EBITDA Margin
-
-7.86%
-8.66%
-5.63%
1.47%
4.04%
5.26%
20.21%
-10.55%
28.98%
77.14%
Other Income
-
0.45
2.26
1.34
1.75
3.82
4.16
2.54
2.18
1.18
2.28
Interest
-
0.07
21.05
10.37
14.93
9.72
6.13
5.97
0.26
0.01
0.11
Depreciation
-
0.07
0.63
0.65
0.73
0.96
0.92
0.47
0.53
0.62
0.42
PBT
-
-1.48
-51.41
-27.90
-9.12
6.76
8.27
20.56
-6.54
10.03
19.20
Tax
-
0.28
-3.00
-0.44
0.51
2.39
5.87
6.05
2.09
3.70
9.48
Tax Rate
-
-18.92%
6.37%
1.58%
-5.59%
35.36%
70.98%
29.43%
143.15%
36.89%
49.38%
PAT
-
-1.76
-44.07
-26.24
-7.21
3.22
2.46
11.95
1.08
6.27
9.79
PAT before Minority Interest
-
-1.76
-44.07
-27.47
-9.63
4.37
2.40
14.51
-0.63
6.33
9.72
Minority Interest
-
0.00
0.00
1.23
2.42
-1.15
0.06
-2.56
1.71
-0.06
0.07
PAT Margin
-
-7.68%
-11.93%
-8.11%
-2.21%
0.96%
1.16%
9.87%
1.44%
19.15%
43.28%
PAT Growth
-
-
-
-
-
30.89%
-79.41%
1,006.48%
-82.78%
-35.96%
 
Unadjusted EPS
-
-20.51
-19.40
-11.46
-3.36
0.68
0.71
5.88
1.08
6.27
9.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
370.25
446.27
490.44
512.84
521.94
523.73
526.77
88.59
89.26
84.74
Share Capital
22.55
22.55
22.55
22.55
22.55
22.55
22.55
10.00
10.00
10.00
Total Reserves
347.71
423.72
467.90
490.29
499.40
501.18
504.22
78.59
79.26
74.74
Non-Current Liabilities
-0.74
694.43
708.27
673.30
655.42
616.74
132.54
142.76
101.06
0.12
Secured Loans
0.00
19.58
18.74
14.81
3.03
3.92
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
10.99
0.00
0.00
0.00
1.50
0.00
0.00
0.00
0.00
Long Term Provisions
0.50
0.98
1.28
1.66
0.80
1.06
0.37
0.10
0.03
0.00
Current Liabilities
23.94
291.92
294.49
286.46
270.11
223.64
171.12
118.03
51.15
17.11
Trade Payables
0.72
127.73
115.51
116.48
78.52
42.05
29.00
21.78
5.22
9.73
Other Current Liabilities
22.49
122.18
132.59
125.73
161.37
159.91
123.16
72.57
37.61
3.22
Short Term Borrowings
0.00
40.85
45.41
43.35
26.30
14.77
12.71
20.87
5.70
0.00
Short Term Provisions
0.73
1.15
0.97
0.90
3.92
6.91
6.25
2.82
2.63
4.16
Total Liabilities
393.45
1,432.79
1,493.37
1,474.00
1,451.29
1,366.78
833.16
349.55
243.36
103.80
Net Block
9.29
259.40
288.87
298.54
296.22
296.71
10.54
10.75
11.16
10.62
Gross Block
11.77
291.08
303.37
310.58
305.65
304.76
12.89
12.83
13.24
12.05
Accumulated Depreciation
2.48
31.68
14.51
12.04
9.43
8.05
2.35
2.08
2.09
1.43
Non Current Assets
349.21
889.05
937.97
932.52
956.88
705.50
325.83
33.51
46.13
37.15
Capital Work in Progress
0.00
0.64
0.73
0.22
0.02
0.02
0.00
0.00
0.00
0.00
Non Current Investment
337.81
611.65
608.20
619.66
647.22
395.19
57.47
16.05
27.65
26.52
Long Term Loans & Adv.
2.10
14.89
37.20
12.29
11.61
11.74
256.61
6.70
6.44
0.00
Other Non Current Assets
0.00
2.48
2.97
1.80
1.81
1.83
1.22
0.01
0.89
0.00
Current Assets
44.24
543.73
555.40
541.48
494.42
661.29
507.34
316.05
197.22
66.65
Current Investments
0.00
80.30
81.19
42.59
22.70
209.32
39.82
3.56
2.19
0.00
Inventories
3.92
309.13
348.17
354.71
319.08
278.28
269.42
243.20
149.07
13.77
Sundry Debtors
1.05
43.05
23.98
33.05
43.28
49.53
29.79
6.81
5.54
0.93
Cash & Bank
17.68
31.51
25.01
25.56
29.87
50.44
117.08
24.95
18.64
35.36
Other Current Assets
21.59
50.74
51.35
39.38
79.48
73.72
51.24
37.54
21.77
16.59
Short Term Loans & Adv.
16.68
29.01
25.69
46.21
53.16
46.29
44.07
33.89
21.32
16.08
Net Current Assets
20.31
251.82
260.92
255.02
224.31
437.65
336.21
198.02
146.07
49.54
Total Assets
393.45
1,432.78
1,493.37
1,474.00
1,451.30
1,366.79
833.17
349.56
243.35
103.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-7.24
-11.28
4.64
-15.38
18.31
25.33
-380.86
-0.08
-1.74
17.30
PBT
-1.48
-47.07
-27.90
-9.12
6.76
8.27
20.56
1.46
10.03
19.20
Adjustment
-2.66
21.76
7.72
3.21
-43.93
-9.62
-9.68
-3.94
0.03
-5.95
Changes in Working Capital
-2.27
6.30
20.40
-30.59
51.00
29.17
-4.98
-13.41
-11.00
3.92
Cash after chg. in Working capital
-6.41
-19.01
0.23
-36.51
13.82
27.82
5.89
-15.89
-0.94
17.16
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
-0.43
-0.23
-2.63
-4.14
-7.06
-3.27
-4.05
-6.28
-5.66
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
8.15
4.65
23.76
8.62
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
9.35
-6.20
-30.08
-6.64
-14.61
-39.99
-16.40
-6.09
-9.80
-2.10
Net Fixed Assets
0.04
0.00
-0.01
0.14
-0.36
-0.03
-0.03
0.12
0.00
3.54
Net Investments
50.52
-40.09
0.29
5.09
4.63
-311.96
-101.88
16.67
-7.96
-13.75
Others
-41.21
33.89
-30.36
-11.87
-18.88
272.00
85.51
-22.88
-1.84
8.11
Cash from Financing Activity
-1.05
-10.74
14.44
20.45
-4.47
-1.29
417.91
11.56
3.83
0.23
Net Cash Inflow / Outflow
1.06
-28.23
-11.00
-1.57
-0.77
-15.95
20.65
5.39
-7.70
15.42
Opening Cash & Equivalents
1.10
17.35
18.10
19.67
20.44
32.98
12.33
6.94
14.92
19.94
Closing Cash & Equivalent
2.16
26.74
17.35
18.10
19.67
20.44
32.98
12.33
7.22
35.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
164.21
197.93
217.52
227.45
231.49
239.61
252.68
88.59
89.26
84.74
ROA
-0.43%
-3.01%
-1.85%
-0.66%
0.31%
0.22%
2.45%
-0.21%
3.65%
10.51%
ROE
-0.45%
-9.41%
-5.48%
-1.86%
0.84%
0.46%
4.73%
-0.71%
7.28%
12.05%
ROCE
-0.36%
-4.60%
-3.04%
1.03%
3.00%
2.66%
8.18%
1.69%
11.18%
23.92%
Fixed Asset Turnover
1.19
1.24
1.05
1.06
1.10
1.34
9.41
5.76
2.59
1.69
Receivable days
20.75
33.11
32.16
42.70
50.31
68.26
55.18
29.99
36.05
108.31
Inventory Days
61.35
324.69
396.41
376.98
323.86
471.35
772.94
952.70
907.53
222.20
Payable days
74.24
132.10
130.15
105.51
61.99
63.04
77.73
28.90
18.05
100.87
Cash Conversion Cycle
7.87
225.70
298.41
314.18
312.18
476.57
750.39
953.78
925.53
229.64
Total Debt/Equity
0.00
0.24
0.18
0.12
0.06
0.04
0.02
0.24
0.06
0.00
Interest Cover
-20.69
-1.24
-1.69
0.39
1.70
2.35
4.44
6.51
840.85
178.76

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.