Nifty
Sensex
:
:
14803.35
49147.05
78.55 (0.53%)
197.29 (0.40%)

Trading

Rating :
59/99

BSE: 590065 | NSE: IMPAL

653.25
06-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  665.95
  •  666.00
  •  640.00
  •  656.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2632
  •  17.09
  •  731.00
  •  478.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 817.25
  • 17.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 804.44
  • 1.53%
  • 0.81

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
  • 17.13
  • 23.28
  • 17.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.73
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 15.15
  • 13.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
167.16
143.47
16.51%
135.87
124.45
9.18%
64.02
142.31
-55.01%
122.22
134.26
-8.97%
Expenses
151.12
133.58
13.13%
126.49
116.49
8.58%
64.02
133.27
-51.96%
113.43
119.35
-4.96%
EBITDA
16.04
9.89
62.18%
9.39
7.96
17.96%
0.00
9.04
-100.00%
8.79
14.91
-41.05%
EBIDTM
9.60%
6.89%
6.91%
6.40%
0.00%
6.35%
7.19%
11.11%
Other Income
4.69
4.19
11.93%
5.39
9.82
-45.11%
6.21
4.06
52.96%
8.33
5.34
55.99%
Interest
0.00
0.00
0
0.00
0.00
0
0.03
0.00
0
0.00
0.00
0
Depreciation
0.23
0.27
-14.81%
0.23
0.26
-11.54%
0.22
0.26
-15.38%
0.29
0.26
11.54%
PBT
20.50
13.81
48.44%
14.55
17.52
-16.95%
5.97
12.84
-53.50%
16.83
19.99
-15.81%
Tax
5.04
3.29
53.19%
2.87
1.61
78.26%
0.94
3.59
-73.82%
2.92
5.74
-49.13%
PAT
15.46
10.52
46.96%
11.68
15.90
-26.54%
5.02
9.25
-45.73%
13.91
14.25
-2.39%
PATM
9.25%
7.33%
8.59%
12.78%
7.85%
6.50%
11.38%
10.61%
EPS
13.49
8.41
60.40%
8.88
12.63
-29.69%
3.66
7.33
-50.07%
11.34
11.42
-0.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
489.27
532.44
524.20
479.09
518.90
501.83
Net Sales Growth
-10.14%
1.57%
9.42%
-7.67%
3.40%
 
Cost Of Goods Sold
411.52
452.84
440.19
406.60
449.35
439.45
Gross Profit
77.75
79.61
84.01
72.49
69.55
62.38
GP Margin
15.89%
14.95%
16.03%
15.13%
13.40%
12.43%
Total Expenditure
455.06
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
34.22
35.79
43.70
35.34
35.23
31.18
EBITDA Margin
6.99%
6.72%
8.34%
7.38%
6.79%
6.21%
Other Income
24.62
26.39
15.60
9.30
11.38
7.34
Interest
0.03
0.11
0.08
0.00
0.00
0.00
Depreciation
0.97
1.07
0.98
0.90
0.82
0.75
PBT
57.85
60.99
58.24
43.74
45.80
37.77
Tax
11.77
11.41
17.00
12.63
13.73
11.16
Tax Rate
20.35%
18.71%
29.19%
28.88%
29.98%
29.55%
PAT
46.07
49.50
41.15
31.10
32.07
26.61
PAT before Minority Interest
46.01
49.58
41.24
31.11
32.07
26.61
Minority Interest
-0.06
-0.08
-0.09
-0.01
0.00
0.00
PAT Margin
9.42%
9.30%
7.85%
6.49%
6.18%
5.30%
PAT Growth
-7.71%
20.29%
32.32%
-3.02%
20.52%
 
EPS
36.86
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.