Nifty

:

11050.25

Sensex

:

37388.66

244.70 (2.26%)
835.06 (2.28%)

Login

Nifty
Sensex

:
:

11050.25
37388.66

244.70 (2.26%)
835.06 (2.28%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

39/99

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

9.90

25-Sep-2020

Open
High
Low
Previous Close

9.95
10.00
9.30
9.60

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

108532
10.70
16.00
4.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

43.89
24.94
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9.71
N/A
0.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-7.98
-2.42
-4.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-26.65
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-18.72
-30.79

P:E (Median)

8 Years
5 Years
3 Years

16.93
17.51
19.41

P:BV (Average)

8 Years
5 Years
3 Years

0.55
0.55
0.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.47
5.81
4.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 2.88 2.63 9.51% 2.38 1.89 25.93% 1.96 1.82 7.69% 1.80 1.92 -6.25%
Expenses 1.89 1.83 3.28% 7.22 1.98 264.65% 1.53 1.72 -11.05% 1.89 1.91 -1.05%
EBITDA 1.00 0.80 25.00% -4.84 -0.09 - 0.43 0.10 330.00% -0.10 0.02 -
EBIDTM 34.51% 30.53% -203.02% -4.88% 21.95% 5.45% -5.34% 0.83%
Other Income 0.80 0.81 -1.23% 6.03 0.80 653.75% 0.86 0.80 7.50% 0.77 0.70 10.00%
Interest 0.39 0.38 2.63% 0.39 0.38 2.63% 0.38 0.38 0.00% 0.38 0.38 0.00%
Depreciation 0.04 0.08 -50.00% 0.05 0.06 -16.67% 0.09 0.06 50.00% 0.08 0.06 33.33%
PBT 1.37 1.15 19.13% 0.75 0.34 120.59% 0.83 0.46 80.43% 0.21 0.27 -22.22%
Tax 0.78 0.24 225.00% 0.58 0.05 1,060.00% 0.02 0.03 -33.33% 0.01 -0.06 -
PAT 0.58 0.91 -36.26% 0.17 0.29 -41.38% 0.81 0.43 88.37% 0.20 0.33 -39.39%
PATM 20.22% 34.64% 7.05% 15.33% 41.45% 23.83% 10.96% 17.06%
EPS 0.13 0.21 -38.10% 0.04 0.07 -42.86% 0.18 0.10 80.00% 0.04 0.07 -42.86%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 9.02 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 18.65 Net Sales Growth 9.20% -30.42% 26.85% 20.89% -17.10% 50.99% 15.81% -25.11% 9.02% -65.52% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 9.02 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 18.65 GP Margin 100.04% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 12.53 7.65 8.66 10.13 7.04 12.30 5.60 6.63 11.00 8.58 8.22 Power & Fuel Cost - 0.10 0.13 0.12 0.14 0.14 0.16 0.17 0.24 0.30 0.29 % Of Sales - 1.23% 1.11% 1.30% 1.84% 1.53% 2.63% 3.24% 3.42% 4.67% 1.55% Employee Cost - 4.38 4.26 3.74 3.62 3.37 3.07 3.23 3.97 4.49 3.66 % Of Sales - 53.94% 36.50% 40.65% 47.57% 36.71% 50.49% 61.52% 56.63% 69.83% 19.62% Manufacturing Exp. - 1.44 1.76 1.23 1.11 1.21 1.19 1.86 1.35 1.70 1.83 % Of Sales - 17.73% 15.08% 13.37% 14.59% 13.18% 19.57% 35.43% 19.26% 26.44% 9.81% General & Admin Exp. - 0.85 0.72 0.63 0.58 0.72 0.62 0.74 1.48 1.41 1.62 % Of Sales - 10.47% 6.17% 6.85% 7.62% 7.84% 10.20% 14.10% 21.11% 21.93% 8.69% 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. - 0.98 1.92 4.53 1.73 7.00 0.72 0.81 4.20 0.99 0.00 % Of Sales - 12.07% 16.45% 49.24% 22.73% 76.25% 11.84% 15.43% 59.91% 15.40% 6.01% EBITDA -3.51 0.47 3.01 -0.93 0.57 -3.12 0.48 -1.38 -3.99 -2.15 10.43 EBITDA Margin -38.91% 5.79% 25.79% -10.11% 7.49% -33.99% 7.89% -26.29% -56.92% -33.44% 55.92% Other Income 8.46 3.03 2.97 7.95 3.44 10.17 1.43 2.41 7.45 0.30 5.48 Interest 1.54 1.53 1.58 0.81 0.11 0.29 0.14 0.01 0.00 0.00 12.50 Depreciation 0.26 0.23 0.43 0.53 0.72 0.86 0.67 0.71 0.53 0.62 1.10 PBT 3.16 1.74 3.97 5.68 3.17 5.90 1.10 0.31 2.94 -2.46 2.30 Tax 1.39 0.05 1.74 0.29 0.38 0.92 0.01 0.29 1.35 1.33 3.96 Tax Rate 43.99% 2.76% 43.83% 5.16% 12.10% 15.59% 0.91% 93.55% 287.23% -26.81% 172.17% PAT 1.76 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 -6.29 -1.65 PAT before Minority Interest 1.76 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 -6.29 -1.65 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 19.51% 21.80% 19.02% 58.04% 36.27% 54.36% 17.93% 0.38% -12.55% -97.82% -8.85% PAT Growth -10.20% -20.27% -58.43% 93.48% -44.69% 357.80% 5,350.00% - - - EPS 0.40 0.40 0.50 1.20 0.62 1.12 0.25 0.00 -0.20 -1.42 -0.37

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 58.23 56.51 54.36 49.05 46.29 41.69 41.39 40.66 40.55 50.48 Share Capital 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 Total Reserves 13.86 12.13 9.98 4.67 1.91 -2.68 -2.99 -3.71 -3.83 6.10 Non-Current Liabilities -4.21 -4.17 -4.12 -4.22 -4.33 -5.32 -5.33 -5.62 -5.74 -7.07 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 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 10.15 10.33 10.95 8.66 6.20 9.62 5.60 9.16 7.27 13.24 Trade Payables 0.00 0.00 0.00 0.17 0.51 0.20 0.00 0.00 0.00 0.14 Other Current Liabilities 7.95 8.38 8.77 7.93 5.21 8.80 4.95 8.47 6.68 12.54 Short Term Borrowings 0.00 0.03 1.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.20 1.92 0.60 0.56 0.47 0.61 0.65 0.69 0.59 0.56 Total Liabilities 64.17 62.67 61.19 53.49 48.16 45.99 41.66 44.20 42.08 56.65 Net Block 0.62 0.69 0.96 4.53 5.06 5.66 6.48 6.13 6.31 6.69 Gross Block 4.50 4.60 1.95 9.41 9.41 10.59 11.25 11.28 11.60 11.37 Accumulated Depreciation 3.88 3.91 0.99 4.88 4.35 4.93 4.77 5.16 5.29 4.68 Non Current Assets 20.51 31.53 27.25 7.57 8.53 9.06 10.85 10.77 12.50 20.01 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 3.41 4.28 5.22 3.04 3.47 3.40 4.37 4.65 6.20 13.32 Long Term Loans & Adv. 11.93 11.63 11.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 4.54 14.94 9.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 43.67 31.13 33.94 45.92 39.63 36.93 30.81 33.43 29.58 36.64 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 5.25 7.97 9.20 7.43 6.51 2.95 4.53 5.43 4.95 10.34 Cash & Bank 34.18 18.70 21.05 21.55 16.56 18.67 9.69 10.51 9.12 8.90 Other Current Assets 4.23 0.39 0.20 1.15 16.56 15.31 16.59 17.49 15.51 17.40 Short Term Loans & Adv. 3.69 4.07 3.49 15.79 15.01 14.28 15.36 16.80 14.99 16.77 Net Current Assets 33.52 20.80 22.99 37.26 33.43 27.32 25.21 24.27 22.31 23.40 Total Assets 64.18 62.66 61.19 53.49 48.16 45.99 41.66 44.20 42.08 56.65

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 4.95 4.65 5.55 4.34 0.84 7.90 -0.38 -0.46 -2.35 -6.87 PBT 1.17 2.79 5.31 2.87 5.90 0.30 0.73 0.11 -9.93 -1.65 Adjustment 3.64 3.12 1.85 0.43 3.19 0.77 0.65 2.47 7.71 2.89 Changes in Working Capital 1.75 2.01 -0.80 1.15 -8.22 6.87 -1.76 -0.57 1.05 0.44 Cash after chg. in Working capital 6.57 7.92 6.36 4.46 0.87 7.94 -0.38 2.01 -1.17 1.68 Interest Paid -1.53 -1.58 -0.81 -0.11 -0.03 -0.04 0.00 -2.47 -2.50 -12.50 Tax Paid -0.09 -1.70 0.00 0.00 0.00 0.00 0.00 0.00 1.33 3.96 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 -3.41 -2.94 -6.47 -4.56 -4.31 -4.58 -0.99 -1.85 1.76 11.41 Net Fixed Assets 0.10 -2.65 7.46 0.00 1.18 0.66 0.03 0.32 -0.23 30.17 Net Investments 0.87 0.94 -2.18 0.43 -0.07 0.97 0.28 1.55 7.12 -0.77 Others -4.38 -1.23 -11.75 -4.99 -5.42 -6.21 -1.30 -3.72 -5.13 -17.99 Cash from Financing Activity 0.00 -0.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.89 Net Cash Inflow / Outflow 1.54 0.90 -0.92 -0.22 -3.47 3.32 -1.37 -2.31 -0.58 0.65 Opening Cash & Equivalents 0.43 -0.47 0.44 0.66 4.13 0.81 2.18 4.49 5.07 4.42 Closing Cash & Equivalent 1.97 0.43 -0.47 0.44 0.66 4.13 0.81 2.18 4.49 5.07

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 13.12 12.73 12.25 11.05 10.43 9.39 9.33 9.16 9.14 11.37 ROA 2.78% 3.59% 9.31% 5.42% 10.60% 2.48% 0.05% -2.03% -12.75% -3.04% ROE 3.08% 4.01% 10.32% 5.78% 11.34% 2.62% 0.05% -2.16% -13.83% -3.22% ROCE 5.82% 9.85% 12.26% 6.82% 14.08% 2.98% 0.78% 1.15% -10.91% 28.85% Fixed Asset Turnover 1.78 3.56 1.62 0.81 0.92 0.56 0.47 0.61 0.56 0.70 Receivable days 297.37 268.57 329.78 334.39 188.12 224.54 346.50 270.03 434.17 144.62 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 5.55 22.01 22.51 13.73 0.00 0.00 0.00 10.19 Cash Conversion Cycle 297.37 268.57 324.23 312.39 165.61 210.81 346.50 270.03 434.17 134.44 Total Debt/Equity 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 2.18 3.51 7.97 28.56 21.34 8.97 50.60 0.00 0.00 1.18

Top Investors:

investor education and protection fund - ministry of corporate afairs

Annual Reports:

News Update:

No Latest News!

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