Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Trading

Rating :
59/99

BSE: 590065 | NSE: IMPAL

816.10
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  850.00
  •  850.00
  •  805.70
  •  850.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17381
  •  144.04
  •  920.00
  •  508.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,023.55
  • 19.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,010.73
  • 1.22%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.72%
  • 19.90%
  • 36.66%
  • FII
  • DII
  • Others
  • 7.95%
  • 0.00%
  • 4.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 1.19
  • 3.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.11
  • 2.80
  • 0.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 13.22
  • 16.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.60
  • 23.07
  • 17.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.64
  • 0.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 15.12
  • 13.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
164.47
122.22
34.57%
167.16
143.47
16.51%
135.87
124.45
9.18%
64.02
142.31
-55.01%
Expenses
144.72
113.43
27.59%
151.12
133.58
13.13%
126.49
116.49
8.58%
64.02
133.27
-51.96%
EBITDA
19.75
8.79
124.69%
16.04
9.89
62.18%
9.39
7.96
17.96%
0.00
9.04
-100.00%
EBIDTM
12.01%
7.19%
9.60%
6.89%
6.91%
6.40%
0.00%
6.35%
Other Income
6.15
8.32
-26.08%
4.69
4.19
11.93%
5.39
9.82
-45.11%
6.21
4.06
52.96%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.03
0.00
0
Depreciation
0.22
0.28
-21.43%
0.23
0.27
-14.81%
0.23
0.26
-11.54%
0.22
0.26
-15.38%
PBT
25.68
16.83
52.58%
20.50
13.81
48.44%
14.55
17.52
-16.95%
5.97
12.84
-53.50%
Tax
6.65
2.92
127.74%
5.04
3.29
53.19%
2.87
1.61
78.26%
0.94
3.59
-73.82%
PAT
19.03
13.91
36.81%
15.46
10.52
46.96%
11.68
15.90
-26.54%
5.02
9.25
-45.73%
PATM
11.57%
11.38%
9.25%
7.33%
8.59%
12.78%
7.85%
6.50%
EPS
16.35
11.34
44.18%
13.49
8.41
60.40%
8.88
12.63
-29.69%
3.66
7.33
-50.07%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
531.52
532.44
524.20
479.09
518.90
501.83
Net Sales Growth
-0.17%
1.57%
9.42%
-7.67%
3.40%
 
Cost Of Goods Sold
442.01
452.84
440.19
406.60
449.35
439.45
Gross Profit
89.51
79.61
84.01
72.49
69.55
62.38
GP Margin
16.84%
14.95%
16.03%
15.13%
13.40%
12.43%
Total Expenditure
486.35
496.65
480.50
443.75
483.67
470.65
Power & Fuel Cost
-
0.37
0.36
0.35
0.33
0.32
% Of Sales
-
0.07%
0.07%
0.07%
0.06%
0.06%
Employee Cost
-
25.78
23.13
20.45
18.10
16.15
% Of Sales
-
4.84%
4.41%
4.27%
3.49%
3.22%
Manufacturing Exp.
-
0.63
0.66
0.64
0.60
0.61
% Of Sales
-
0.12%
0.13%
0.13%
0.12%
0.12%
General & Admin Exp.
-
16.13
15.35
14.91
14.50
13.62
% Of Sales
-
3.03%
2.93%
3.11%
2.79%
2.71%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.91
0.81
0.80
0.79
0.50
% Of Sales
-
0.17%
0.15%
0.17%
0.15%
0.10%
EBITDA
45.18
35.79
43.70
35.34
35.23
31.18
EBITDA Margin
8.50%
6.72%
8.34%
7.38%
6.79%
6.21%
Other Income
22.44
26.39
15.60
9.30
11.38
7.34
Interest
0.03
0.11
0.08
0.00
0.00
0.00
Depreciation
0.90
1.07
0.98
0.90
0.82
0.75
PBT
66.70
60.99
58.24
43.74
45.80
37.77
Tax
15.50
11.41
17.00
12.63
13.73
11.16
Tax Rate
23.24%
18.71%
29.19%
28.88%
29.98%
29.55%
PAT
51.19
49.50
41.15
31.10
32.07
26.61
PAT before Minority Interest
51.11
49.58
41.24
31.11
32.07
26.61
Minority Interest
-0.08
-0.08
-0.09
-0.01
0.00
0.00
PAT Margin
9.63%
9.30%
7.85%
6.49%
6.18%
5.30%
PAT Growth
3.25%
20.29%
32.32%
-3.02%
20.52%
 
EPS
40.95
39.60
32.92
24.88
25.66
21.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
938.38
1,012.41
880.19
748.68
232.71
Share Capital
12.48
8.32
8.32
8.32
8.32
Total Reserves
925.90
1,004.09
871.87
740.36
224.39
Non-Current Liabilities
60.51
57.35
6.79
7.43
1.46
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.64
8.65
0.50
0.41
0.35
Current Liabilities
57.16
64.56
67.62
63.14
57.59
Trade Payables
35.76
44.27
42.14
42.36
35.76
Other Current Liabilities
7.82
6.76
6.21
8.72
8.34
Short Term Borrowings
13.58
13.53
19.27
12.06
13.49
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
Total Liabilities
1,056.73
1,134.93
955.11
819.25
291.76
Net Block
17.37
17.47
16.13
13.54
10.84
Gross Block
20.32
19.61
17.53
14.19
20.97
Accumulated Depreciation
2.95
2.13
1.40
0.65
10.13
Non Current Assets
709.99
768.12
699.72
560.76
67.12
Capital Work in Progress
0.00
0.00
0.28
0.00
0.00
Non Current Investment
691.70
749.76
682.44
546.38
55.52
Long Term Loans & Adv.
0.93
0.89
0.87
0.85
0.76
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
346.74
366.80
255.39
258.48
224.65
Current Investments
166.10
211.78
108.29
128.45
60.00
Inventories
62.87
56.40
52.50
45.10
48.66
Sundry Debtors
79.10
74.78
67.30
57.98
55.64
Cash & Bank
26.39
16.91
23.00
14.32
55.62
Other Current Assets
12.27
0.73
0.13
0.21
4.72
Short Term Loans & Adv.
10.54
6.22
4.17
12.43
4.33
Net Current Assets
289.58
302.25
187.78
195.34
167.06
Total Assets
1,056.73
1,134.92
955.11
819.24
291.77

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2.76
15.64
10.86
22.96
31.98
PBT
60.99
58.24
43.74
45.80
37.89
Adjustment
-25.24
-14.58
-8.37
-10.40
-6.56
Changes in Working Capital
-22.56
-9.16
-12.33
2.19
10.64
Cash after chg. in Working capital
13.20
34.50
23.04
37.60
41.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.43
-18.86
-12.18
-14.63
-10.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
39.54
-5.05
-3.87
-57.50
-13.77
Net Fixed Assets
-0.71
-1.80
-0.70
6.78
Net Investments
104.30
-170.42
-120.22
-559.15
Others
-64.05
167.17
117.05
494.87
Cash from Financing Activity
-33.05
-16.77
1.70
-5.34
-21.00
Net Cash Inflow / Outflow
9.25
-6.18
8.69
-39.88
-2.79
Opening Cash & Equivalents
15.60
21.78
13.08
42.13
58.41
Closing Cash & Equivalent
24.85
15.60
21.78
2.26
55.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
751.91
811.23
705.31
599.93
186.48
ROA
4.52%
3.95%
3.51%
5.77%
9.12%
ROE
5.08%
4.36%
3.82%
6.54%
11.43%
ROCE
6.18%
6.06%
5.27%
9.10%
15.34%
Fixed Asset Turnover
26.67
28.23
30.20
29.51
23.93
Receivable days
52.74
49.46
47.72
39.96
40.47
Inventory Days
40.88
37.91
37.18
32.98
35.39
Payable days
29.98
33.54
35.21
30.13
28.62
Cash Conversion Cycle
63.64
53.83
49.69
42.81
47.24
Total Debt/Equity
0.01
0.01
0.02
0.02
0.06
Interest Cover
531.84
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.