Nifty
:
19674.25
Sensex
:
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)
Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

India Motor Parts & Accessories Ltd.

Trading

Rating :
60/99

BSE: 590065 | NSE: IMPAL

NSE BSE
797.85
21-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  791.25
  •  808.90
  •  780.00
  •  795.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2549
  •  20.31
  •  879.00
  •  576.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 998.03
  • 12.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 981.42
  • 3.00%
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.71%
  • 21.13%
  • 33.19%
  • FII
  • DII
  • Others
  • 7.96%
  • 0.00%
  • 7.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.30
  • 6.73
  • 10.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.26
  • 7.96
  • 7.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 12.80
  • 13.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.59
  • 16.28
  • 15.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 0.72
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.17
  • 12.31
  • 11.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
194.53
189.42
2.70%
169.84
176.94
-4.01%
190.86
182.73
4.45%
175.80
167.17
5.16%
Expenses
179.67
173.32
3.66%
150.87
156.69
-3.71%
175.74
167.54
4.89%
161.90
152.90
5.89%
EBITDA
14.86
16.10
-7.70%
18.97
20.25
-6.32%
15.12
15.19
-0.46%
13.90
14.27
-2.59%
EBIDTM
7.64%
8.50%
11.17%
11.44%
7.92%
8.31%
7.91%
8.54%
Other Income
6.53
1.06
516.04%
14.54
5.73
153.75%
3.55
1.93
83.94%
11.41
4.43
157.56%
Interest
0.00
0.00
0
0.00
0.01
-100.00%
0.00
0.00
0
0.01
0.00
0
Depreciation
0.29
0.21
38.10%
0.25
0.20
25.00%
0.23
0.21
9.52%
0.23
0.20
15.00%
PBT
21.10
16.95
24.48%
33.26
25.77
29.06%
18.44
16.91
9.05%
25.07
18.50
35.51%
Tax
3.26
2.39
36.40%
6.68
5.12
30.47%
4.95
4.54
9.03%
4.57
4.07
12.29%
PAT
17.84
14.56
22.53%
26.58
20.65
28.72%
13.49
12.37
9.05%
20.50
14.43
42.07%
PATM
9.17%
7.69%
15.65%
11.67%
7.07%
6.77%
11.66%
8.63%
EPS
14.29
12.44
14.87%
20.38
17.82
14.37%
10.21
10.58
-3.50%
17.12
12.33
38.85%

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
731.03
725.92
646.09
531.53
532.44
524.20
479.09
518.90
501.83
Net Sales Growth
2.06%
12.36%
21.55%
-0.17%
1.57%
9.42%
-7.67%
3.40%
 
Cost Of Goods Sold
610.16
604.76
537.77
442.01
452.84
440.19
406.60
449.35
439.45
Gross Profit
120.87
121.16
108.32
89.52
79.60
84.01
72.49
69.55
62.38
GP Margin
16.53%
16.69%
16.77%
16.84%
14.95%
16.03%
15.13%
13.40%
12.43%
Total Expenditure
668.18
661.84
587.58
486.14
496.66
480.50
443.75
483.67
470.65
Power & Fuel Cost
-
0.42
0.32
0.30
0.37
0.36
0.35
0.33
0.32
% Of Sales
-
0.06%
0.05%
0.06%
0.07%
0.07%
0.07%
0.06%
0.06%
Employee Cost
-
32.59
29.79
26.23
25.78
23.13
20.45
18.10
16.15
% Of Sales
-
4.49%
4.61%
4.93%
4.84%
4.41%
4.27%
3.49%
3.22%
Manufacturing Exp.
-
1.22
0.77
0.76
0.60
0.66
0.64
0.60
0.61
% Of Sales
-
0.17%
0.12%
0.14%
0.11%
0.13%
0.13%
0.12%
0.12%
General & Admin Exp.
-
21.74
18.03
15.33
16.13
15.35
14.91
14.50
13.62
% Of Sales
-
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.11
0.90
1.51
0.94
0.81
0.80
0.79
0.50
% Of Sales
-
0.15%
0.14%
0.28%
0.18%
0.15%
0.17%
0.15%
0.10%
EBITDA
62.85
64.08
58.51
45.39
35.78
43.70
35.34
35.23
31.18
EBITDA Margin
8.60%
8.83%
9.06%
8.54%
6.72%
8.34%
7.38%
6.79%
6.21%
Other Income
36.03
30.57
14.88
22.43
26.39
15.60
9.30
11.38
7.34
Interest
0.01
0.01
0.16
0.23
0.11
0.08
0.00
0.00
0.00
Depreciation
1.00
0.92
0.81
0.89
1.07
0.98
0.90
0.82
0.75
PBT
97.87
93.72
72.42
66.70
60.99
58.24
43.74
45.80
37.77
Tax
19.46
18.58
14.93
15.51
11.41
17.00
12.63
13.73
11.16
Tax Rate
19.88%
19.83%
20.62%
23.25%
18.71%
29.19%
28.88%
29.98%
29.55%
PAT
78.41
75.14
60.75
51.11
49.50
41.15
31.10
32.07
26.61
PAT before Minority Interest
78.38
75.14
60.87
51.19
49.58
41.24
31.11
32.07
26.61
Minority Interest
-0.03
0.00
-0.12
-0.08
-0.08
-0.09
-0.01
0.00
0.00
PAT Margin
10.73%
10.35%
9.40%
9.62%
9.30%
7.85%
6.49%
6.18%
5.30%
PAT Growth
26.45%
23.69%
18.86%
3.25%
20.29%
32.32%
-3.02%
20.52%
 
EPS
62.73
60.11
48.60
40.89
39.60
32.92
24.88
25.66
21.29

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
1,368.12
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
8.32
8.32
8.32
8.32
Total Reserves
1,355.64
1,221.55
1,428.50
925.91
1,004.09
871.87
740.36
224.39
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.53
8.51
8.58
8.55
8.65
0.50
0.41
0.35
Current Liabilities
69.95
80.03
82.93
57.25
64.56
67.62
63.14
57.59
Trade Payables
58.55
61.73
74.00
35.76
44.27
42.14
42.36
35.76
Other Current Liabilities
11.25
12.86
8.84
7.82
6.76
6.21
8.72
8.34
Short Term Borrowings
0.00
5.33
0.00
13.58
13.53
19.27
12.06
13.49
Short Term Provisions
0.15
0.11
0.09
0.09
0.00
0.00
0.00
0.00
Total Liabilities
1,501.87
1,368.58
1,631.22
1,056.73
1,134.93
955.11
819.25
291.76
Net Block
19.40
16.70
16.66
17.37
17.47
16.13
13.54
10.84
Gross Block
24.44
21.11
20.51
20.33
19.61
17.53
14.19
20.97
Accumulated Depreciation
5.04
4.41
3.85
2.96
2.13
1.40
0.65
10.13
Non Current Assets
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
0.28
0.00
0.00
Non Current Investment
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
0.89
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
Current Assets
276.34
307.45
386.64
347.66
366.80
255.39
258.48
224.65
Current Investments
80.30
123.20
183.89
166.10
211.78
108.29
128.45
60.00
Inventories
81.69
69.41
50.84
62.87
56.40
52.50
45.10
48.66
Sundry Debtors
90.74
91.29
77.07
79.10
74.78
67.30
57.98
55.64
Cash & Bank
16.61
15.63
67.65
26.39
16.91
23.00
14.32
55.62
Other Current Assets
7.00
1.54
1.51
1.73
6.95
4.30
12.64
4.72
Short Term Loans & Adv.
5.94
6.38
5.68
11.47
6.22
4.17
12.43
4.33
Net Current Assets
206.39
227.42
303.71
290.41
302.25
187.78
195.34
167.06
Total Assets
1,501.87
1,368.58
1,631.22
1,056.73
1,134.92
955.11
819.24
291.77

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
31.94
-2.37
91.44
2.76
15.64
10.86
22.96
31.98
PBT
93.72
72.42
66.70
60.99
58.24
43.74
45.80
37.89
Adjustment
-29.50
-13.98
-21.49
-25.24
-14.58
-8.37
-10.40
-6.56
Changes in Working Capital
-13.02
-42.48
57.90
-22.56
-9.16
-12.33
2.19
10.64
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
3.21
-6.67
-73.34
39.54
-5.05
-3.87
-57.50
-13.77
Net Fixed Assets
-3.44
-0.60
-0.18
-0.72
-1.80
-0.70
6.78
Net Investments
-126.17
247.78
-549.55
104.30
-170.42
-120.22
-559.15
Others
132.82
-253.85
476.39
-64.04
167.17
117.05
494.87
Cash from Financing Activity
-32.79
-7.75
-13.58
-33.05
-16.77
1.70
-5.34
-21.00
Net Cash Inflow / Outflow
2.36
-16.79
4.52
9.25
-6.18
8.69
-39.88
-2.79
Opening Cash & Equivalents
12.58
29.37
24.85
15.60
21.78
13.08
42.13
58.41
Closing Cash & Equivalent
14.94
12.58
29.37
24.85
15.60
21.78
2.26
55.62

Financial Ratios

Standalone /

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

Annual Reports:

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

News Update:


  • India Motor Parts - Quarterly Results
    27th Jul 2023, 18:05 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.