Nifty

:

14269.65

Sensex

:

48599.57

-164.05 (-1.14%)
-435.10 (-0.89%)

Login

Nifty
Sensex

:
:

14269.65
48599.57

-164.05 (-1.14%)
-435.10 (-0.89%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

43/99

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

11.90

15-Jan-2021

Open
High
Low
Previous Close

12.15
12.35
11.90
12.15

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

84441
10.16
16.00
4.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

53.08
14.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

17.76
N/A
0.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.15
2.88
-9.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.58
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-5.41
-1.99

P:E (Median)

8 Years
5 Years
3 Years

17.03
17.61
17.66

P:BV (Average)

8 Years
5 Years
3 Years

0.60
0.60
0.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.25
5.59
3.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 2.60 1.96 32.65% 3.28 1.80 82.22% 2.88 2.63 9.51% 2.38 1.89 25.93%
Expenses 6.11 1.53 299.35% 2.05 1.89 8.47% 1.89 1.83 3.28% 7.22 1.98 264.65%
EBITDA -3.51 0.43 - 1.23 -0.10 - 1.00 0.80 25.00% -4.84 -0.09 -
EBIDTM -134.81% 21.95% 37.48% -5.34% 34.51% 30.42% -203.02% -4.93%
Other Income 5.04 0.86 486.05% 0.86 0.77 11.69% 0.80 0.81 -1.23% 6.03 0.80 653.75%
Interest 0.38 0.38 0.00% 0.39 0.38 2.63% 0.39 0.38 2.63% 0.39 0.38 2.63%
Depreciation 0.05 0.09 -44.44% 0.04 0.08 -50.00% 0.04 0.08 -50.00% 0.05 0.06 -16.67%
PBT 1.11 0.83 33.73% 1.66 0.21 690.48% 1.37 1.15 19.13% 0.75 0.33 127.27%
Tax -0.49 0.02 - 0.37 0.01 3,600.00% 0.78 0.24 225.00% 0.58 0.05 1,060.00%
PAT 1.60 0.81 97.53% 1.28 0.20 540.00% 0.58 0.91 -36.26% 0.17 0.29 -41.38%
PATM 61.51% 41.45% 39.19% 10.96% 20.22% 34.68% 7.05% 15.33%
EPS 0.36 0.18 100.00% 0.29 0.04 625.00% 0.13 0.21 -38.10% 0.04 0.07 -42.86%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 11.14 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 Net Sales Growth 34.54% 8.00% -30.42% 26.85% 20.89% -17.10% 50.99% 15.81% -25.11% 9.02% 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 11.15 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 GP Margin 100.05% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 17.27 12.47 8.95 8.66 10.13 7.04 12.30 5.60 6.63 11.00 8.58 Power & Fuel Cost - 0.12 0.10 0.13 0.12 0.14 0.14 0.16 0.17 0.24 0.30 % Of Sales - 1.37% 1.23% 1.11% 1.30% 1.84% 1.53% 2.63% 3.24% 3.42% 4.67% Employee Cost - 4.96 4.38 4.26 3.74 3.62 3.37 3.07 3.23 3.97 4.49 % Of Sales - 56.56% 53.94% 36.50% 40.65% 47.57% 36.71% 50.49% 61.52% 56.63% 69.83% Manufacturing Exp. - 1.42 1.44 1.76 1.23 1.11 1.21 1.19 1.86 1.35 1.70 % Of Sales - 16.19% 17.73% 15.08% 13.37% 14.59% 13.18% 19.57% 35.43% 19.26% 26.44% General & Admin Exp. - 0.75 0.85 0.72 0.63 0.58 0.72 0.62 0.74 1.48 1.41 % Of Sales - 8.55% 10.47% 6.17% 6.85% 7.62% 7.84% 10.20% 14.10% 21.11% 21.93% 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. - 5.34 2.28 1.92 4.53 1.73 7.00 0.72 0.81 4.20 0.00 % Of Sales - 60.89% 28.08% 16.45% 49.24% 22.73% 76.25% 11.84% 15.43% 59.91% 15.40% EBITDA -6.12 -3.70 -0.83 3.01 -0.93 0.57 -3.12 0.48 -1.38 -3.99 -2.15 EBITDA Margin -54.94% -42.19% -10.22% 25.79% -10.11% 7.49% -33.99% 7.89% -26.29% -56.92% -33.44% Other Income 12.73 8.47 4.33 2.97 7.95 3.44 10.17 1.43 2.41 7.45 0.30 Interest 1.55 1.52 1.53 1.58 0.81 0.11 0.29 0.14 0.01 0.00 0.00 Depreciation 0.18 0.30 0.23 0.43 0.53 0.72 0.86 0.67 0.71 0.53 0.62 PBT 4.89 2.94 1.74 3.97 5.68 3.17 5.90 1.10 0.31 2.94 -2.46 Tax 1.24 0.85 0.05 1.74 0.29 0.38 0.92 0.01 0.29 1.35 1.33 Tax Rate 25.36% 28.91% 2.76% 43.83% 5.16% 12.10% 15.59% 0.91% 93.55% 287.23% -26.81% PAT 3.63 2.09 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 -6.29 PAT before Minority Interest 3.63 2.09 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 -6.29 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 32.59% 23.83% 21.80% 19.02% 58.04% 36.27% 54.36% 17.93% 0.38% -12.55% -97.82% PAT Growth 64.25% 18.08% -20.27% -58.43% 93.48% -44.69% 357.80% 5,350.00% - - EPS 0.82 0.47 0.40 0.50 1.20 0.62 1.12 0.25 0.00 -0.20 -1.42

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 60.21 58.23 56.51 54.36 49.05 46.29 41.69 41.39 40.66 40.55 Share Capital 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 Total Reserves 15.83 13.86 12.13 9.98 4.67 1.91 -2.68 -2.99 -3.71 -3.83 Non-Current Liabilities -3.87 -4.21 -4.17 -4.12 -4.22 -4.33 -5.32 -5.33 -5.62 -5.74 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 0.00 0.00 0.00 0.10 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 14.09 10.15 10.33 10.95 8.66 6.20 9.62 5.60 9.16 7.27 Trade Payables 0.00 0.00 0.00 0.00 0.17 0.51 0.20 0.00 0.00 0.00 Other Current Liabilities 11.34 7.95 8.38 8.77 7.93 5.21 8.80 4.95 8.47 6.68 Short Term Borrowings 0.00 0.00 0.03 1.58 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.75 2.20 1.92 0.60 0.56 0.47 0.61 0.65 0.69 0.59 Total Liabilities 70.43 64.17 62.67 61.19 53.49 48.16 45.99 41.66 44.20 42.08 Net Block 0.45 0.62 0.69 0.96 4.53 5.06 5.66 6.48 6.13 6.31 Gross Block 4.38 4.50 4.60 1.95 9.41 9.41 10.59 11.25 11.28 11.60 Accumulated Depreciation 3.93 3.88 3.91 0.99 4.88 4.35 4.93 4.77 5.16 5.29 Non Current Assets 30.71 20.51 31.53 27.25 7.57 8.53 9.06 10.85 10.77 12.50 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.07 3.41 4.28 5.22 3.04 3.47 3.40 4.37 4.65 6.20 Long Term Loans & Adv. 13.12 11.93 11.63 11.93 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 14.08 4.54 14.94 9.14 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 39.72 43.67 31.13 33.94 45.92 39.63 36.93 30.81 33.43 29.58 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 0.92 5.25 7.97 9.20 7.43 6.51 2.95 4.53 5.43 4.95 Cash & Bank 35.32 34.18 18.70 21.05 21.55 16.56 18.67 9.69 10.51 9.12 Other Current Assets 3.48 0.53 0.39 0.20 16.94 16.56 15.31 16.59 17.49 15.51 Short Term Loans & Adv. 3.19 3.70 4.07 3.49 15.79 15.01 14.28 15.36 16.80 14.99 Net Current Assets 25.63 33.52 20.80 22.99 37.26 33.43 27.32 25.21 24.27 22.31 Total Assets 70.43 64.18 62.66 61.19 53.49 48.16 45.99 41.66 44.20 42.08

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 14.92 4.95 4.65 5.55 4.34 0.84 7.90 -0.38 -0.46 -2.35 PBT 2.31 1.17 2.79 5.31 2.87 5.90 0.30 0.73 0.11 -9.93 Adjustment 6.09 3.64 3.12 1.85 0.43 3.19 0.77 0.65 2.47 7.71 Changes in Working Capital 8.55 1.75 2.01 -0.80 1.15 -8.22 6.87 -1.76 -0.57 1.05 Cash after chg. in Working capital 16.95 6.57 7.92 6.36 4.46 0.87 7.94 -0.38 2.01 -1.17 Interest Paid -1.52 -1.53 -1.58 -0.81 -0.11 -0.03 -0.04 0.00 -2.47 -2.50 Tax Paid -0.51 -0.09 -1.70 0.00 0.00 0.00 0.00 0.00 0.00 1.33 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 -10.28 -3.41 -2.94 -6.47 -4.56 -4.31 -4.58 -0.99 -1.85 1.76 Net Fixed Assets 0.12 0.10 -2.65 7.46 0.00 1.18 0.66 0.03 0.32 -0.23 Net Investments 0.34 0.87 0.94 -2.18 0.43 -0.07 0.97 0.28 1.55 7.12 Others -10.74 -4.38 -1.23 -11.75 -4.99 -5.42 -6.21 -1.30 -3.72 -5.13 Cash from Financing Activity 0.00 0.00 -0.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 4.64 1.54 0.90 -0.92 -0.22 -3.47 3.32 -1.37 -2.31 -0.58 Opening Cash & Equivalents 1.97 0.43 -0.47 0.44 0.66 4.13 0.81 2.18 4.49 5.07 Closing Cash & Equivalent 6.62 1.97 0.43 -0.47 0.44 0.66 4.13 0.81 2.18 4.49

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 13.57 13.12 12.73 12.25 11.05 10.43 9.39 9.33 9.16 9.14 ROA 3.10% 2.78% 3.59% 9.31% 5.42% 10.60% 2.48% 0.05% -2.03% -12.75% ROE 3.53% 3.08% 4.01% 10.32% 5.78% 11.34% 2.62% 0.05% -2.16% -13.83% ROCE 7.53% 5.82% 9.85% 12.26% 6.82% 14.08% 2.98% 0.78% 1.15% -10.91% Fixed Asset Turnover 1.98 1.78 3.56 1.62 0.81 0.92 0.56 0.47 0.61 0.56 Receivable days 128.43 297.37 268.57 329.78 334.39 188.12 224.54 346.50 270.03 434.17 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 5.55 22.01 22.51 13.73 0.00 0.00 0.00 Cash Conversion Cycle 128.43 297.37 268.57 324.23 312.39 165.61 210.81 346.50 270.03 434.17 Total Debt/Equity 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 2.93 2.18 3.51 7.97 28.56 21.34 8.97 50.60 0.00 0.00

Top Investors:

investor education and protection fund - ministry of corporate afairs

Annual Reports:

News Update:

Indbank Merch. Bankg - Quarterly Results
12th Oct 2020, 15:14 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