Nifty

:

20855.10

Sensex

:

69296.14

168.30 (0.81%)
431.02 (0.63%)

Login

Nifty
Sensex

:
:

20855.10
69296.14

168.30 (0.81%)
431.02 (0.63%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

38/99

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

32.35

05-Dec-2023

Open
High
Low
Previous Close

32.45
32.70
31.85
32.10

Volume
Traded Value (lacs)
52 Week High
52 Week Low

48122
15.53
47.05
20.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

142.99
22.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

78.40
N/A
1.82

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.62
17.60
14.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.11
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

12.37
14.61
-4.83

P:E (Median)

8 Years
5 Years
3 Years

18.81
19.08
20.81

P:BV (Average)

8 Years
5 Years
3 Years

1.30
1.30
1.49

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.78
6.03
8.57

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 6.04 4.33 39.49% 5.42 3.55 52.68% 4.22 5.10 -17.25% 4.32 5.46 -20.88%
Expenses 2.74 2.16 26.85% 3.34 6.01 -44.43% 3.06 2.87 6.62% 3.02 6.37 -52.59%
EBITDA 3.31 2.17 52.53% 2.08 -2.46 - 1.17 2.23 -47.53% 1.30 -0.91 -
EBIDTM 54.76% 50.13% 38.47% -69.43% 27.66% 43.75% 30.16% -16.74%
Other Income 0.01 -0.01 - 0.01 3.08 -99.68% 0.01 -0.03 - 1.09 4.52 -75.88%
Interest 0.03 0.40 -92.50% 0.03 0.41 -92.68% 0.05 0.38 -86.84% 0.04 0.38 -89.47%
Depreciation 0.10 0.09 11.11% 0.10 0.09 11.11% 0.09 0.05 80.00% 0.09 0.05 80.00%
PBT 3.20 1.67 91.62% 1.97 0.12 1,541.67% 1.03 1.77 -41.81% 2.26 3.18 -28.93%
Tax 0.77 -0.23 - 0.45 0.80 -43.75% 0.49 0.59 -16.95% 0.52 0.19 173.68%
PAT 2.42 1.90 27.37% 1.52 -0.69 - 0.54 1.18 -54.24% 1.75 2.99 -41.47%
PATM 40.08% 43.91% 27.95% -19.40% 12.79% 23.10% 40.44% 54.85%
EPS 0.55 0.43 27.91% 0.34 -0.15 - 0.12 0.27 -55.56% 0.39 0.67 -41.79%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 20.00 18.26 20.62 12.01 8.77 8.12 11.67 9.20 7.61 9.18 6.08 Net Sales Growth 8.46% -11.45% 71.69% 36.94% 8.00% -30.42% 26.85% 20.89% -17.10% 50.99% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 20.01 18.26 20.62 12.01 8.77 8.12 11.67 9.20 7.61 9.18 6.08 GP Margin 100.04% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 12.16 15.00 14.17 12.88 12.47 8.95 8.66 10.13 7.04 12.30 5.60 Power & Fuel Cost - 0.12 0.12 0.11 0.12 0.10 0.13 0.12 0.14 0.14 0.16 % Of Sales - 0.66% 0.58% 0.92% 1.37% 1.23% 1.11% 1.30% 1.84% 1.53% 2.63% Employee Cost - 7.59 6.93 6.03 4.96 4.38 4.26 3.74 3.62 3.37 3.07 % Of Sales - 41.57% 33.61% 50.21% 56.56% 53.94% 36.50% 40.65% 47.57% 36.71% 50.49% Manufacturing Exp. - 2.48 2.07 1.74 1.42 1.44 1.76 1.23 1.11 1.21 1.19 % Of Sales - 13.58% 10.04% 14.49% 16.19% 17.73% 15.08% 13.37% 14.59% 13.18% 19.57% General & Admin Exp. - 1.44 1.09 0.47 0.75 0.85 0.72 0.63 0.58 0.72 0.62 % Of Sales - 7.89% 5.29% 3.91% 8.55% 10.47% 6.17% 6.85% 7.62% 7.84% 10.20% Selling & Distn. Exp. - 0.00 0.00 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% 0% 0% Miscellaneous Exp. - 3.50 4.09 4.64 5.34 2.28 1.92 4.53 1.73 7.00 0.00 % Of Sales - 19.17% 19.84% 38.63% 60.89% 28.08% 16.45% 49.24% 22.73% 76.25% 11.84% EBITDA 7.86 3.26 6.45 -0.87 -3.70 -0.83 3.01 -0.93 0.57 -3.12 0.48 EBITDA Margin 39.30% 17.85% 31.28% -7.24% -42.19% -10.22% 25.79% -10.11% 7.49% -33.99% 7.89% Other Income 1.12 3.09 3.83 7.46 8.47 4.33 2.97 7.95 3.44 10.17 1.43 Interest 0.15 0.89 1.53 1.53 1.52 1.53 1.58 0.81 0.11 0.29 0.14 Depreciation 0.38 0.37 0.20 0.19 0.30 0.23 0.43 0.53 0.72 0.86 0.67 PBT 8.46 5.09 8.55 4.88 2.94 1.74 3.97 5.68 3.17 5.90 1.10 Tax 2.23 1.58 1.59 0.83 0.85 0.05 1.74 0.29 0.38 0.92 0.01 Tax Rate 26.36% 31.04% 18.60% 17.01% 28.91% 2.76% 43.83% 5.16% 12.10% 15.59% 0.91% PAT 6.23 3.50 6.96 4.06 2.09 1.77 2.22 5.34 2.76 4.99 1.09 PAT before Minority Interest 6.23 3.50 6.96 4.06 2.09 1.77 2.22 5.34 2.76 4.99 1.09 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 31.15% 19.17% 33.75% 33.81% 23.83% 21.80% 19.02% 58.04% 36.27% 54.36% 17.93% PAT Growth 15.80% -49.71% 71.43% 94.26% 18.08% -20.27% -58.43% 93.48% -44.69% 357.80% EPS 1.40 0.79 1.57 0.91 0.47 0.40 0.50 1.20 0.62 1.12 0.25

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 74.51 71.13 64.28 60.21 58.23 56.51 54.36 49.05 46.29 41.69 Share Capital 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 Total Reserves 30.13 26.75 19.90 15.83 13.86 12.13 9.98 4.67 1.91 -2.68 Non-Current Liabilities 2.02 0.48 -3.16 -3.87 -4.21 -4.17 -4.12 -4.22 -4.33 -5.32 Secured Loans 0.00 0.00 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 0.00 0.00 Long Term Provisions 4.40 3.49 0.00 0.00 0.00 0.00 0.10 0.00 0.00 0.00 Current Liabilities 22.88 20.51 20.06 14.09 10.15 10.33 10.95 8.66 6.20 9.62 Trade Payables 1.00 1.14 0.00 0.00 0.00 0.00 0.00 0.17 0.51 0.20 Other Current Liabilities 17.60 18.12 17.14 11.34 7.95 8.38 8.77 7.93 5.21 8.80 Short Term Borrowings 2.79 0.00 0.00 0.00 0.00 0.03 1.58 0.00 0.00 0.00 Short Term Provisions 1.50 1.25 2.91 2.75 2.20 1.92 0.60 0.56 0.47 0.61 Total Liabilities 99.41 92.12 81.18 70.43 64.17 62.67 61.19 53.49 48.16 45.99 Net Block 0.90 0.98 0.56 0.45 0.62 0.69 0.96 4.53 5.06 5.66 Gross Block 5.07 4.86 4.54 4.38 4.50 4.60 1.95 9.41 9.41 10.59 Accumulated Depreciation 4.17 3.88 3.98 3.93 3.88 3.91 0.99 4.88 4.35 4.93 Non Current Assets 19.71 19.04 35.77 30.71 20.51 31.53 27.25 7.57 8.53 9.06 Capital Work in Progress 0.00 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.37 1.30 0.80 3.07 3.41 4.28 5.22 3.04 3.47 3.40 Long Term Loans & Adv. 14.55 13.68 13.39 13.12 11.93 11.63 11.93 0.00 0.00 0.00 Other Non Current Assets 0.24 0.24 18.22 14.08 4.54 14.94 9.14 0.00 0.00 0.00 Current Assets 79.70 73.08 45.40 39.72 43.67 31.13 33.94 45.92 39.63 36.93 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 4.12 3.37 3.21 0.92 5.25 7.97 9.20 7.43 6.51 2.95 Cash & Bank 69.89 66.19 37.05 35.32 34.18 18.70 21.05 21.55 16.56 18.67 Other Current Assets 5.69 0.59 0.30 0.36 4.23 4.46 3.69 16.94 16.56 15.31 Short Term Loans & Adv. 4.74 2.93 4.85 3.12 3.70 4.07 3.49 15.79 15.01 14.28 Net Current Assets 56.82 52.57 25.35 25.63 33.52 20.80 22.99 37.26 33.43 27.32 Total Assets 99.41 92.12 81.17 70.43 64.18 62.66 61.19 53.49 48.16 45.99

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 0.03 0.55 8.14 14.92 4.95 4.65 5.55 4.34 0.84 7.90 PBT 5.09 8.55 4.90 2.82 1.17 2.79 5.31 2.87 5.90 0.30 Adjustment 2.32 1.87 1.68 5.58 3.64 3.12 1.85 0.43 3.19 0.77 Changes in Working Capital -6.50 -8.49 1.69 8.55 1.75 2.01 -0.80 1.15 -8.22 6.87 Cash after chg. in Working capital 0.90 1.93 8.27 16.95 6.57 7.92 6.36 4.46 0.87 7.94 Interest Paid 0.00 0.00 0.00 -1.52 -1.53 -1.58 -0.81 -0.11 -0.03 -0.04 Tax Paid -0.87 -1.37 -0.13 -0.51 -0.09 -1.70 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 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 0.00 0.00 Cash From Investing Activity -1.03 -0.98 -8.44 -10.32 -3.41 -2.94 -6.47 -4.56 -4.31 -4.58 Net Fixed Assets -0.08 -0.45 -0.16 0.12 0.10 -2.65 7.46 0.00 1.18 0.66 Net Investments -0.07 -0.50 2.27 0.34 0.87 0.94 -2.18 0.43 -0.07 0.97 Others -0.88 -0.03 -10.55 -10.78 -4.38 -1.23 -11.75 -4.99 -5.42 -6.21 Cash from Financing Activity -0.89 -1.51 -1.51 0.00 0.00 -0.80 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -1.89 -1.93 -1.80 4.61 1.54 0.90 -0.92 -0.22 -3.47 3.32 Opening Cash & Equivalents 9.25 11.17 11.52 6.91 0.43 -0.47 0.44 0.66 4.13 0.81 Closing Cash & Equivalent 7.36 9.25 9.71 11.52 1.97 0.43 -0.47 0.44 0.66 4.13

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 16.79 16.03 14.48 13.57 13.12 12.73 12.25 11.05 10.43 9.39 ROA 3.66% 8.04% 5.35% 3.10% 2.78% 3.59% 9.31% 5.42% 10.60% 2.48% ROE 4.81% 10.28% 6.52% 3.53% 3.08% 4.01% 10.32% 5.78% 11.34% 2.62% ROCE 8.05% 14.90% 10.30% 7.53% 5.82% 9.85% 12.26% 6.82% 14.08% 2.98% Fixed Asset Turnover 3.68 4.39 2.69 1.98 1.78 3.56 1.62 0.81 0.92 0.56 Receivable days 74.86 58.18 62.64 128.43 297.37 268.57 329.78 334.39 188.12 224.54 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 5.55 22.01 22.51 13.73 Cash Conversion Cycle 74.86 58.18 62.64 128.43 297.37 268.57 324.23 312.39 165.61 210.81 Total Debt/Equity 0.04 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00 0.00 Interest Cover 6.71 6.58 4.20 2.93 2.18 3.51 7.97 28.56 21.34 8.97

Top Investors:

investor education and protection fund

Annual Reports:

News Update:

Indbank Merch. Bankg - Quarterly Results
16th Oct 2023, 15:27 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.

Feedback