Nifty
Sensex
:
:
15920.60
53161.78
-319.70 (-1.97%)
-1046.75 (-1.93%)

Trading

Rating :
64/99

BSE: 590065 | NSE: IMPAL

791.25
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  773.85
  •  861.20
  •  767.00
  •  766.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7221
  •  58.42
  •  920.00
  •  645.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 982.49
  • 16.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 914.84
  • 1.27%
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.72%
  • 20.56%
  • 35.69%
  • FII
  • DII
  • Others
  • 7.51%
  • 0.00%
  • 5.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.32
  • 0.48
  • 0.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.55
  • 5.20
  • 0.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.54
  • 9.77
  • 7.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.60
  • 18.18
  • 16.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.20
  • 1.30
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.31
  • 14.52
  • 12.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
182.73
167.16
9.31%
167.17
135.87
23.04%
119.25
64.02
86.27%
164.47
122.22
34.57%
Expenses
167.54
151.13
10.86%
152.90
126.49
20.88%
110.53
64.01
72.68%
144.72
113.43
27.59%
EBITDA
15.19
16.03
-5.24%
14.27
9.38
52.13%
8.72
0.01
87,100.00%
19.75
8.79
124.69%
EBIDTM
8.31%
9.59%
8.54%
6.90%
7.31%
0.02%
12.01%
7.19%
Other Income
1.93
4.69
-58.85%
4.43
5.39
-17.81%
2.79
6.21
-55.07%
6.15
8.32
-26.08%
Interest
0.00
0.00
0
0.00
0.00
0
0.07
0.03
133.33%
0.00
0.00
0
Depreciation
0.21
0.22
-4.55%
0.20
0.22
-9.09%
0.20
0.22
-9.09%
0.22
0.28
-21.43%
PBT
16.91
20.50
-17.51%
18.50
14.55
27.15%
11.24
5.97
88.27%
25.68
16.83
52.58%
Tax
4.54
5.04
-9.92%
4.07
2.88
41.32%
1.20
0.95
26.32%
6.65
2.92
127.74%
PAT
12.37
15.46
-19.99%
14.43
11.67
23.65%
10.04
5.02
100.00%
19.03
13.91
36.81%
PATM
6.77%
9.25%
8.63%
8.59%
8.42%
7.84%
11.57%
11.38%
EPS
10.58
13.49
-21.57%
12.33
8.88
38.85%
7.95
3.66
117.21%
16.35
11.34
44.18%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
633.62
531.53
532.44
524.20
479.09
518.90
501.83
Net Sales Growth
29.50%
-0.17%
1.57%
9.42%
-7.67%
3.40%
 
Cost Of Goods Sold
526.89
442.01
452.84
440.19
406.60
449.35
439.45
Gross Profit
106.73
89.52
79.60
84.01
72.49
69.55
62.38
GP Margin
16.84%
16.84%
14.95%
16.03%
15.13%
13.40%
12.43%
Total Expenditure
575.69
486.14
496.66
480.50
443.75
483.67
470.65
Power & Fuel Cost
-
0.30
0.37
0.36
0.35
0.33
0.32
% Of Sales
-
0.06%
0.07%
0.07%
0.07%
0.06%
0.06%
Employee Cost
-
26.23
25.78
23.13
20.45
18.10
16.15
% Of Sales
-
4.93%
4.84%
4.41%
4.27%
3.49%
3.22%
Manufacturing Exp.
-
0.71
0.60
0.66
0.64
0.60
0.61
% Of Sales
-
0.13%
0.11%
0.13%
0.13%
0.12%
0.12%
General & Admin Exp.
-
15.33
16.13
15.35
14.91
14.50
13.62
% Of Sales
-
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.56
0.94
0.81
0.80
0.79
0.50
% Of Sales
-
0.29%
0.18%
0.15%
0.17%
0.15%
0.10%
EBITDA
57.93
45.39
35.78
43.70
35.34
35.23
31.18
EBITDA Margin
9.14%
8.54%
6.72%
8.34%
7.38%
6.79%
6.21%
Other Income
15.30
22.43
26.39
15.60
9.30
11.38
7.34
Interest
0.07
0.23
0.11
0.08
0.00
0.00
0.00
Depreciation
0.83
0.89
1.07
0.98
0.90
0.82
0.75
PBT
72.33
66.70
60.99
58.24
43.74
45.80
37.77
Tax
16.46
15.51
11.41
17.00
12.63
13.73
11.16
Tax Rate
22.76%
23.25%
18.71%
29.19%
28.88%
29.98%
29.55%
PAT
55.87
51.11
49.50
41.15
31.10
32.07
26.61
PAT before Minority Interest
55.76
51.19
49.58
41.24
31.11
32.07
26.61
Minority Interest
-0.11
-0.08
-0.08
-0.09
-0.01
0.00
0.00
PAT Margin
8.82%
9.62%
9.30%
7.85%
6.49%
6.18%
5.30%
PAT Growth
21.30%
3.25%
20.29%
32.32%
-3.02%
20.52%
 
EPS
44.70
40.89
39.60
32.92
24.88
25.66
21.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,440.98
938.39
1,012.41
880.19
748.68
232.71
Share Capital
12.48
12.48
8.32
8.32
8.32
8.32
Total Reserves
1,428.50
925.91
1,004.09
871.87
740.36
224.39
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.58
8.55
8.65
0.50
0.41
0.35
Current Liabilities
82.93
57.25
64.56
67.62
63.14
57.59
Trade Payables
74.00
35.76
44.27
42.14
42.36
35.76
Other Current Liabilities
8.84
7.82
6.76
6.21
8.72
8.34
Short Term Borrowings
0.00
13.58
13.53
19.27
12.06
13.49
Short Term Provisions
0.09
0.09
0.00
0.00
0.00
0.00
Total Liabilities
1,631.22
1,056.73
1,134.93
955.11
819.25
291.76
Net Block
16.66
17.37
17.47
16.13
13.54
10.84
Gross Block
20.51
20.33
19.61
17.53
14.19
20.97
Accumulated Depreciation
3.85
2.96
2.13
1.40
0.65
10.13
Non Current Assets
1,244.58
709.07
768.12
699.72
560.76
67.12
Capital Work in Progress
0.00
0.00
0.00
0.28
0.00
0.00
Non Current Investment
1,227.92
691.70
749.76
682.44
546.38
55.52
Long Term Loans & Adv.
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
Current Assets
386.64
347.66
366.80
255.39
258.48
224.65
Current Investments
183.89
166.10
211.78
108.29
128.45
60.00
Inventories
50.84
62.87
56.40
52.50
45.10
48.66
Sundry Debtors
77.07
79.10
74.78
67.30
57.98
55.64
Cash & Bank
67.65
26.39
16.91
23.00
14.32
55.62
Other Current Assets
7.19
1.73
0.73
0.13
12.64
4.72
Short Term Loans & Adv.
5.68
11.47
6.22
4.17
12.43
4.33
Net Current Assets
303.71
290.41
302.25
187.78
195.34
167.06
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
91.44
2.76
15.64
10.86
22.96
31.98
PBT
66.70
60.99
58.24
43.74
45.80
37.89
Adjustment
-21.49
-25.24
-14.58
-8.37
-10.40
-6.56
Changes in Working Capital
57.90
-22.56
-9.16
-12.33
2.19
10.64
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-71.34
39.54
-5.05
-3.87
-57.50
-13.77
Net Fixed Assets
-0.18
-0.72
-1.80
-0.70
6.78
Net Investments
-549.55
104.30
-170.42
-120.22
-559.15
Others
478.39
-64.04
167.17
117.05
494.87
Cash from Financing Activity
-13.58
-33.05
-16.77
1.70
-5.34
-21.00
Net Cash Inflow / Outflow
6.52
9.25
-6.18
8.69
-39.88
-2.79
Opening Cash & Equivalents
24.85
15.60
21.78
13.08
42.13
58.41
Closing Cash & Equivalent
31.37
24.85
15.60
21.78
2.26
55.62

Financial Ratios

Standalone /

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