Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Trading

Rating :
61/99

BSE: 590065 | NSE: IMPAL

1138.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1139.70
  •  1148.40
  •  1128.25
  •  1139.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5568
  •  63.42
  •  1189.75
  •  748.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,374.48
  • 18.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,330.72
  • 2.45%
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.71%
  • 21.23%
  • 32.55%
  • FII
  • DII
  • Others
  • 8.04%
  • 0.00%
  • 7.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.54
  • 6.84
  • 4.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.78
  • 9.73
  • -0.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.87
  • 8.35
  • 6.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.36
  • 15.87
  • 15.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 0.70
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.81
  • 11.80
  • 11.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
178.56
169.84
5.13%
186.38
190.86
-2.35%
181.69
175.80
3.35%
194.53
189.42
2.70%
Expenses
163.76
150.87
8.54%
172.87
175.75
-1.64%
167.96
161.90
3.74%
179.67
173.32
3.66%
EBITDA
14.80
18.97
-21.98%
13.51
15.11
-10.59%
13.73
13.90
-1.22%
14.86
16.10
-7.70%
EBIDTM
8.29%
11.17%
7.25%
7.92%
7.56%
7.91%
7.64%
8.50%
Other Income
10.15
14.54
-30.19%
6.66
3.55
87.61%
11.97
11.41
4.91%
6.53
1.06
516.04%
Interest
0.01
0.00
0
0.00
0.00
0
0.01
0.01
0.00%
0.00
0.00
0
Depreciation
0.31
0.25
24.00%
0.30
0.23
30.43%
0.28
0.23
21.74%
0.29
0.21
38.10%
PBT
24.63
33.26
-25.95%
19.87
18.43
7.81%
25.41
25.07
1.36%
21.10
16.95
24.48%
Tax
4.81
6.68
-27.99%
4.68
4.94
-5.26%
4.35
4.57
-4.81%
3.26
2.39
36.40%
PAT
19.82
26.58
-25.43%
15.19
13.49
12.60%
21.06
20.50
2.73%
17.84
14.56
22.53%
PATM
11.10%
15.65%
8.15%
7.07%
11.59%
11.66%
9.17%
7.69%
EPS
15.88
20.38
-22.08%
12.17
10.21
19.20%
16.88
17.12
-1.40%
14.29
12.44
14.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
741.16
725.92
646.09
531.53
532.44
524.20
479.09
518.90
501.83
Net Sales Growth
-
2.10%
12.36%
21.55%
-0.17%
1.57%
9.42%
-7.67%
3.40%
 
Cost Of Goods Sold
-
623.65
604.76
537.77
442.01
452.84
440.19
406.60
449.35
439.45
Gross Profit
-
117.51
121.16
108.32
89.52
79.60
84.01
72.49
69.55
62.38
GP Margin
-
15.85%
16.69%
16.77%
16.84%
14.95%
16.03%
15.13%
13.40%
12.43%
Total Expenditure
-
684.25
661.84
587.58
486.14
496.66
480.50
443.75
483.67
470.65
Power & Fuel Cost
-
0.43
0.42
0.32
0.30
0.37
0.36
0.35
0.33
0.32
% Of Sales
-
0.06%
0.06%
0.05%
0.06%
0.07%
0.07%
0.07%
0.06%
0.06%
Employee Cost
-
34.85
32.59
29.79
26.23
25.78
23.13
20.45
18.10
16.15
% Of Sales
-
4.70%
4.49%
4.61%
4.93%
4.84%
4.41%
4.27%
3.49%
3.22%
Manufacturing Exp.
-
0.91
1.22
0.77
0.76
0.60
0.66
0.64
0.60
0.61
% Of Sales
-
0.12%
0.17%
0.12%
0.14%
0.11%
0.13%
0.13%
0.12%
0.12%
General & Admin Exp.
-
22.97
21.74
18.03
15.33
16.13
15.35
14.91
14.50
13.62
% Of Sales
-
3.10%
2.99%
2.79%
2.88%
3.03%
2.93%
3.11%
2.79%
2.71%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
1.44
1.11
0.90
1.51
0.94
0.81
0.80
0.79
0.50
% Of Sales
-
0.19%
0.15%
0.14%
0.28%
0.18%
0.15%
0.17%
0.15%
0.10%
EBITDA
-
56.91
64.08
58.51
45.39
35.78
43.70
35.34
35.23
31.18
EBITDA Margin
-
7.68%
8.83%
9.06%
8.54%
6.72%
8.34%
7.38%
6.79%
6.21%
Other Income
-
35.31
30.57
14.88
22.43
26.39
15.60
9.30
11.38
7.34
Interest
-
0.02
0.01
0.16
0.23
0.11
0.08
0.00
0.00
0.00
Depreciation
-
1.18
0.92
0.81
0.89
1.07
0.98
0.90
0.82
0.75
PBT
-
91.02
93.72
72.42
66.70
60.99
58.24
43.74
45.80
37.77
Tax
-
17.10
18.58
14.93
15.51
11.41
17.00
12.63
13.73
11.16
Tax Rate
-
18.79%
19.83%
20.62%
23.25%
18.71%
29.19%
28.88%
29.98%
29.55%
PAT
-
73.92
75.14
60.75
51.11
49.50
41.15
31.10
32.07
26.61
PAT before Minority Interest
-
73.92
75.14
60.87
51.19
49.58
41.24
31.11
32.07
26.61
Minority Interest
-
0.00
0.00
-0.12
-0.08
-0.08
-0.09
-0.01
0.00
0.00
PAT Margin
-
9.97%
10.35%
9.40%
9.62%
9.30%
7.85%
6.49%
6.18%
5.30%
PAT Growth
-
-1.62%
23.69%
18.86%
3.25%
20.29%
32.32%
-3.02%
20.52%
 
EPS
-
59.14
60.11
48.60
40.89
39.60
32.92
24.88
25.66
21.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,070.17
1,368.12
1,234.03
1,440.98
938.39
1,012.41
880.19
748.68
232.71
Share Capital
12.48
12.48
12.48
12.48
12.48
8.32
8.32
8.32
8.32
Total Reserves
2,057.69
1,355.64
1,221.55
1,428.50
925.91
1,004.09
871.87
740.36
224.39
Non-Current Liabilities
166.96
63.80
53.69
106.54
60.41
57.35
6.79
7.43
1.46
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.51
9.53
8.51
8.58
8.55
8.65
0.50
0.41
0.35
Current Liabilities
73.53
69.95
80.03
82.93
57.25
64.56
67.62
63.14
57.59
Trade Payables
61.43
58.55
61.73
74.00
35.76
44.27
42.14
42.36
35.76
Other Current Liabilities
11.92
11.25
12.86
8.84
7.82
6.76
6.21
8.72
8.34
Short Term Borrowings
0.00
0.00
5.33
0.00
13.58
13.53
19.27
12.06
13.49
Short Term Provisions
0.18
0.15
0.11
0.09
0.09
0.00
0.00
0.00
0.00
Total Liabilities
2,310.66
1,501.87
1,368.58
1,631.22
1,056.73
1,134.93
955.11
819.25
291.76
Net Block
19.80
19.40
16.70
16.66
17.37
17.47
16.13
13.54
10.84
Gross Block
24.63
24.44
21.11
20.51
20.33
19.61
17.53
14.19
20.97
Accumulated Depreciation
4.83
5.04
4.41
3.85
2.96
2.13
1.40
0.65
10.13
Non Current Assets
2,030.78
1,225.53
1,061.13
1,244.58
709.07
768.12
699.72
560.76
67.12
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.28
0.00
0.00
Non Current Investment
2,010.98
1,206.13
1,044.43
1,227.92
691.70
749.76
682.44
546.38
55.52
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.89
0.87
0.85
0.76
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
279.88
276.34
307.45
386.64
347.66
366.80
255.39
258.48
224.65
Current Investments
52.20
80.30
123.20
183.89
166.10
211.78
108.29
128.45
60.00
Inventories
77.71
81.69
69.41
50.84
62.87
56.40
52.50
45.10
48.66
Sundry Debtors
98.18
90.74
91.29
77.07
79.10
74.78
67.30
57.98
55.64
Cash & Bank
43.76
16.61
15.63
67.65
26.39
16.91
23.00
14.32
55.62
Other Current Assets
8.03
1.06
1.54
1.51
13.20
6.95
4.30
12.64
4.72
Short Term Loans & Adv.
3.59
5.94
6.38
5.68
11.47
6.22
4.17
12.43
4.33
Net Current Assets
206.35
206.39
227.42
303.71
290.41
302.25
187.78
195.34
167.06
Total Assets
2,310.66
1,501.87
1,368.58
1,631.22
1,056.73
1,134.92
955.11
819.24
291.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
26.83
31.94
-2.37
91.44
2.76
15.64
10.86
22.96
31.98
PBT
91.02
93.72
72.42
66.70
60.99
58.24
43.74
45.80
37.89
Adjustment
-33.92
-29.50
-13.98
-21.49
-25.24
-14.58
-8.37
-10.40
-6.56
Changes in Working Capital
-14.89
-13.02
-42.48
57.90
-22.56
-9.16
-12.33
2.19
10.64
Cash after chg. in Working capital
42.21
51.20
15.96
103.11
13.19
34.50
23.04
37.60
41.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.38
-19.26
-18.33
-11.67
-10.43
-18.86
-12.18
-14.63
-10.00
Other Direct Exp. Paid
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
Cash From Investing Activity
15.07
3.21
-6.67
-73.34
39.54
-5.05
-3.87
-57.50
-13.77
Net Fixed Assets
-0.19
-3.44
-0.60
-0.18
-0.72
-1.80
-0.70
6.78
Net Investments
-778.46
-126.17
247.78
-549.55
104.30
-170.42
-120.22
-559.15
Others
793.72
132.82
-253.85
476.39
-64.04
167.17
117.05
494.87
Cash from Financing Activity
-29.95
-32.79
-7.75
-13.58
-33.05
-16.77
1.70
-5.34
-21.00
Net Cash Inflow / Outflow
11.95
2.36
-16.79
4.52
9.25
-6.18
8.69
-39.88
-2.79
Opening Cash & Equivalents
14.94
12.58
29.37
24.85
15.60
21.78
13.08
42.13
58.41
Closing Cash & Equivalent
26.89
14.94
12.58
29.37
24.85
15.60
21.78
2.26
55.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1658.79
1096.25
988.81
1154.63
751.92
811.23
705.31
599.93
186.48
ROA
3.88%
5.24%
4.06%
3.81%
4.52%
3.95%
3.51%
5.77%
9.12%
ROE
4.30%
5.78%
4.55%
4.30%
5.08%
4.36%
3.82%
6.54%
11.43%
ROCE
5.30%
7.19%
5.67%
5.59%
6.18%
6.06%
5.27%
9.10%
15.34%
Fixed Asset Turnover
30.21
31.87
31.05
26.03
26.67
28.23
30.20
29.51
23.93
Receivable days
46.52
45.76
47.56
53.62
52.74
49.46
47.72
39.96
40.47
Inventory Days
39.25
37.99
33.97
39.04
40.88
37.91
37.18
32.98
35.39
Payable days
35.11
36.30
46.06
45.32
32.25
33.54
35.21
30.13
28.62
Cash Conversion Cycle
50.66
47.45
35.46
47.34
61.37
53.83
49.69
42.81
47.24
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.01
0.02
0.02
0.06
Interest Cover
4552.00
9373.00
474.75
291.00
555.45
711.20
0.00
0.00
0.00

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.