Nifty
:
18696.10
Sensex
:
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)
Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

India Motor Parts & Accessories Ltd.

Trading

Rating :
61/99

BSE: 590065 | NSE: IMPAL

NSE BSE
748.60
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 742.50
  • 755.80
  • 740.15
  • 741.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1094
  •  8.19
  •  861.20
  •  706.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 935.63
  • 12.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 925.33
  • 1.73%
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.72%
  • 20.77%
  • 35.49%
  • FII
  • DII
  • Others
  • 7.51%
  • 0.00%
  • 5.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 6.16
  • 6.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.60
  • 10.61
  • 10.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.64
  • 13.03
  • 5.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.59
  • 17.36
  • 16.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.25
  • 1.10
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.14
  • 14.02
  • 12.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
175.80
167.17
5.16%
189.42
119.25
58.84%
176.94
164.47
7.58%
182.73
167.16
9.31%
Expenses
161.90
152.90
5.89%
173.32
110.53
56.81%
156.69
144.72
8.27%
167.54
151.13
10.86%
EBITDA
13.90
14.27
-2.59%
16.10
8.72
84.63%
20.25
19.75
2.53%
15.19
16.03
-5.24%
EBIDTM
7.91%
8.54%
8.50%
7.31%
11.44%
12.01%
8.31%
9.59%
Other Income
11.41
4.43
157.56%
1.06
2.79
-62.01%
5.73
6.15
-6.83%
1.93
4.69
-58.85%
Interest
0.01
0.00
0
0.00
0.07
-100.00%
0.01
0.00
0
0.00
0.00
0
Depreciation
0.23
0.20
15.00%
0.21
0.20
5.00%
0.20
0.22
-9.09%
0.21
0.22
-4.55%
PBT
25.07
18.50
35.51%
16.95
11.24
50.80%
25.77
25.68
0.35%
16.91
20.50
-17.51%
Tax
4.57
4.07
12.29%
2.39
1.20
99.17%
5.12
6.65
-23.01%
4.54
5.04
-9.92%
PAT
20.50
14.43
42.07%
14.56
10.04
45.02%
20.65
19.03
8.51%
12.37
15.46
-19.99%
PATM
11.66%
8.63%
7.69%
8.42%
11.67%
11.57%
6.77%
9.25%
EPS
17.12
12.33
38.85%
12.44
7.95
56.48%
17.82
16.35
8.99%
10.58
13.49
-21.57%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
724.89
646.09
531.53
532.44
524.20
479.09
518.90
501.83
Net Sales Growth
17.29%
21.55%
-0.17%
1.57%
9.42%
-7.67%
3.40%
 
Cost Of Goods Sold
604.27
537.76
442.01
452.84
440.19
406.60
449.35
439.45
Gross Profit
120.62
108.33
89.52
79.60
84.01
72.49
69.55
62.38
GP Margin
16.64%
16.77%
16.84%
14.95%
16.03%
15.13%
13.40%
12.43%
Total Expenditure
659.45
587.58
486.14
496.66
480.50
443.75
483.67
470.65
Power & Fuel Cost
-
0.32
0.30
0.37
0.36
0.35
0.33
0.32
% Of Sales
-
0.05%
0.06%
0.07%
0.07%
0.07%
0.06%
0.06%
Employee Cost
-
29.79
26.23
25.78
23.13
20.45
18.10
16.15
% Of Sales
-
4.61%
4.93%
4.84%
4.41%
4.27%
3.49%
3.22%
Manufacturing Exp.
-
0.77
0.76
0.60
0.66
0.64
0.60
0.61
% Of Sales
-
0.12%
0.14%
0.11%
0.13%
0.13%
0.12%
0.12%
General & Admin Exp.
-
18.04
15.33
16.13
15.35
14.91
14.50
13.62
% Of Sales
-
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.90
1.51
0.94
0.81
0.80
0.79
0.50
% Of Sales
-
0.14%
0.28%
0.18%
0.15%
0.17%
0.15%
0.10%
EBITDA
65.44
58.51
45.39
35.78
43.70
35.34
35.23
31.18
EBITDA Margin
9.03%
9.06%
8.54%
6.72%
8.34%
7.38%
6.79%
6.21%
Other Income
20.13
14.88
22.43
26.39
15.60
9.30
11.38
7.34
Interest
0.02
0.16
0.23
0.11
0.08
0.00
0.00
0.00
Depreciation
0.85
0.81
0.89
1.07
0.98
0.90
0.82
0.75
PBT
84.70
72.42
66.70
60.99
58.24
43.74
45.80
37.77
Tax
16.62
14.93
15.51
11.41
17.00
12.63
13.73
11.16
Tax Rate
19.62%
20.62%
23.25%
18.71%
29.19%
28.88%
29.98%
29.55%
PAT
68.08
57.37
51.11
49.50
41.15
31.10
32.07
26.61
PAT before Minority Interest
67.95
57.49
51.19
49.58
41.24
31.11
32.07
26.61
Minority Interest
-0.13
-0.12
-0.08
-0.08
-0.09
-0.01
0.00
0.00
PAT Margin
9.39%
8.88%
9.62%
9.30%
7.85%
6.49%
6.18%
5.30%
PAT Growth
15.47%
12.25%
3.25%
20.29%
32.32%
-3.02%
20.52%
 
EPS
54.46
45.90
40.89
39.60
32.92
24.88
25.66
21.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
8.32
8.32
8.32
8.32
Total Reserves
1,221.55
1,428.50
925.91
1,004.09
871.87
740.36
224.39
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.51
8.58
8.55
8.65
0.50
0.41
0.35
Current Liabilities
80.03
82.93
57.25
64.56
67.62
63.14
57.59
Trade Payables
61.73
74.00
35.76
44.27
42.14
42.36
35.76
Other Current Liabilities
12.86
8.84
7.82
6.76
6.21
8.72
8.34
Short Term Borrowings
5.33
0.00
13.58
13.53
19.27
12.06
13.49
Short Term Provisions
0.11
0.09
0.09
0.00
0.00
0.00
0.00
Total Liabilities
1,368.58
1,631.22
1,056.73
1,134.93
955.11
819.25
291.76
Net Block
16.70
16.66
17.37
17.47
16.13
13.54
10.84
Gross Block
21.11
20.51
20.33
19.61
17.53
14.19
20.97
Accumulated Depreciation
4.41
3.85
2.96
2.13
1.40
0.65
10.13
Non Current Assets
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
0.28
0.00
0.00
Non Current Investment
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
0.89
0.87
0.85
0.76
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
307.45
386.64
347.66
366.80
255.39
258.48
224.65
Current Investments
123.20
183.89
166.10
211.78
108.29
128.45
60.00
Inventories
69.41
50.84
62.87
56.40
52.50
45.10
48.66
Sundry Debtors
91.29
77.07
79.10
74.78
67.30
57.98
55.64
Cash & Bank
15.63
67.65
26.39
16.91
23.00
14.32
55.62
Other Current Assets
7.92
1.51
1.73
0.73
4.30
12.64
4.72
Short Term Loans & Adv.
6.38
5.68
11.47
6.22
4.17
12.43
4.33
Net Current Assets
227.42
303.71
290.41
302.25
187.78
195.34
167.06
Total Assets
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-2.37
91.44
2.76
15.64
10.86
22.96
31.98
PBT
72.42
66.70
60.99
58.24
43.74
45.80
37.89
Adjustment
-13.98
-21.49
-25.24
-14.58
-8.37
-10.40
-6.56
Changes in Working Capital
-42.48
57.90
-22.56
-9.16
-12.33
2.19
10.64
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-6.67
-73.34
39.54
-5.05
-3.87
-57.50
-13.77
Net Fixed Assets
-0.60
-0.18
-0.72
-1.80
-0.70
6.78
Net Investments
247.78
-549.55
104.30
-170.42
-120.22
-559.15
Others
-253.85
476.39
-64.04
167.17
117.05
494.87
Cash from Financing Activity
-7.75
-13.58
-33.05
-16.77
1.70
-5.34
-21.00
Net Cash Inflow / Outflow
-16.79
4.52
9.25
-6.18
8.69
-39.88
-2.79
Opening Cash & Equivalents
29.37
24.85
15.60
21.78
13.08
42.13
58.41
Closing Cash & Equivalent
12.58
29.37
24.85
15.60
21.78
2.26
55.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
988.81
1154.63
751.92
811.23
705.31
599.93
186.48
ROA
3.83%
3.81%
4.52%
3.95%
3.51%
5.77%
9.12%
ROE
4.30%
4.30%
5.08%
4.36%
3.82%
6.54%
11.43%
ROCE
5.42%
5.59%
6.18%
6.06%
5.27%
9.10%
15.34%
Fixed Asset Turnover
31.05
26.03
26.67
28.23
30.20
29.51
23.93
Receivable days
47.56
53.62
52.74
49.46
47.72
39.96
40.47
Inventory Days
33.97
39.04
40.88
37.91
37.18
32.98
35.39
Payable days
46.06
45.32
32.25
33.54
35.21
30.13
28.62
Cash Conversion Cycle
35.46
47.34
61.37
53.83
49.69
42.81
47.24
Total Debt/Equity
0.00
0.00
0.01
0.01
0.02
0.02
0.06
Interest Cover
453.63
291.00
555.45
711.20
0.00
0.00
0.00

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • India Motor Parts & Accessories acquires additional stake in CAPL Motor Parts
    1st Dec 2022, 10:21 AM

    Thereby, CAPL has become a wholly owned subsidiary of the Company with effect from November 29, 2022

    Read More
  • India Motor Parts & Accessories reports 39% rise in Q2 consolidated net profit
    8th Nov 2022, 10:27 AM

    Total consolidated income of the company increased by 9.10% to Rs 187.21 crore for Q2FY23

    Read More
  • India Motor Parts - Quarterly Results
    7th Nov 2022, 17:42 PM

    Read More
  • India Motor Parts & Accessories gets nod to make further investment in CAPL
    6th Oct 2022, 15:28 PM

    The company’s shareholding in CAPL would increase to 100% and CAPL would become a wholly owned subsidiary of the company

    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.