Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

55/99

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

24.60

20-May-2022

Open
High
Low
Previous Close

24.80
25.25
24.35
24.55

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

56158
13.92
37.40
14.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

109.17
15.67
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

72.12
N/A
1.53

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.53
5.48
13.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-14.13
-1.32
0.95

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-5.38
31.77

P:E (Median)

8 Years
5 Years
3 Years

17.20
18.29
17.22

P:BV (Average)

8 Years
5 Years
3 Years

1.08
1.08
1.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.75
5.76
3.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 4.24 3.25 30.46% 5.46 2.60 110.00% 4.00 3.28 21.95% 3.93 2.88 36.46%
Expenses 2.87 2.83 1.41% 6.37 6.11 4.26% 2.45 2.05 19.51% 2.58 1.89 36.51%
EBITDA 1.37 0.42 226.19% -0.91 -3.51 - 1.55 1.23 26.02% 1.35 1.00 35.00%
EBIDTM 32.37% 12.90% -16.74% -134.81% 38.80% 37.48% 34.31% 34.51%
Other Income 0.83 0.75 10.67% 4.52 5.04 -10.32% 0.73 0.86 -15.12% 0.82 0.80 2.50%
Interest 0.38 0.38 0.00% 0.38 0.38 0.00% 0.38 0.39 -2.56% 0.38 0.39 -2.56%
Depreciation 0.05 0.05 0.00% 0.05 0.05 0.00% 0.05 0.04 25.00% 0.05 0.04 25.00%
PBT 1.77 0.75 136.00% 3.18 1.11 186.49% 1.86 1.66 12.05% 1.74 1.37 27.01%
Tax 0.59 0.16 268.75% 0.19 -0.49 - 0.43 0.37 16.22% 0.38 0.78 -51.28%
PAT 1.18 0.59 100.00% 2.99 1.60 86.88% 1.43 1.28 11.72% 1.36 0.58 134.48%
PATM 27.78% 18.22% 54.85% 61.51% 35.78% 39.19% 34.59% 20.22%
EPS 0.27 0.13 107.69% 0.67 0.36 86.11% 0.32 0.29 10.34% 0.31 0.13 138.46%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 17.63 12.01 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 Net Sales Growth 46.79% 36.94% 8.00% -30.42% 26.85% 20.89% -17.10% 50.99% 15.81% -25.11% 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 17.63 12.01 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 GP Margin 100.01% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 14.27 12.88 12.47 8.95 8.66 10.13 7.04 12.30 5.60 6.63 11.00 Power & Fuel Cost - 0.11 0.12 0.10 0.13 0.12 0.14 0.14 0.16 0.17 0.24 % Of Sales - 0.92% 1.37% 1.23% 1.11% 1.30% 1.84% 1.53% 2.63% 3.24% 3.42% Employee Cost - 6.03 4.96 4.38 4.26 3.74 3.62 3.37 3.07 3.23 3.97 % Of Sales - 50.21% 56.56% 53.94% 36.50% 40.65% 47.57% 36.71% 50.49% 61.52% 56.63% Manufacturing Exp. - 1.73 1.42 1.44 1.76 1.23 1.11 1.21 1.19 1.86 1.35 % Of Sales - 14.40% 16.19% 17.73% 15.08% 13.37% 14.59% 13.18% 19.57% 35.43% 19.26% General & Admin Exp. - 0.46 0.75 0.85 0.72 0.63 0.58 0.72 0.62 0.74 1.48 % Of Sales - 3.83% 8.55% 10.47% 6.17% 6.85% 7.62% 7.84% 10.20% 14.10% 21.11% 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. - 4.66 5.34 2.28 1.92 4.53 1.73 7.00 0.72 0.81 0.00 % Of Sales - 38.80% 60.89% 28.08% 16.45% 49.24% 22.73% 76.25% 11.84% 15.43% 59.91% EBITDA 3.36 -0.87 -3.70 -0.83 3.01 -0.93 0.57 -3.12 0.48 -1.38 -3.99 EBITDA Margin 19.06% -7.24% -42.19% -10.22% 25.79% -10.11% 7.49% -33.99% 7.89% -26.29% -56.92% Other Income 6.90 7.46 8.47 4.33 2.97 7.95 3.44 10.17 1.43 2.41 7.45 Interest 1.52 1.53 1.52 1.53 1.58 0.81 0.11 0.29 0.14 0.01 0.00 Depreciation 0.20 0.19 0.30 0.23 0.43 0.53 0.72 0.86 0.67 0.71 0.53 PBT 8.55 4.88 2.94 1.74 3.97 5.68 3.17 5.90 1.10 0.31 2.94 Tax 1.59 0.83 0.85 0.05 1.74 0.29 0.38 0.92 0.01 0.29 1.35 Tax Rate 18.60% 17.01% 28.91% 2.76% 43.83% 5.16% 12.10% 15.59% 0.91% 93.55% 287.23% PAT 6.96 4.05 2.09 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 PAT before Minority Interest 6.96 4.05 2.09 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 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 39.48% 33.72% 23.83% 21.80% 19.02% 58.04% 36.27% 54.36% 17.93% 0.38% -12.55% PAT Growth 71.85% 93.78% 18.08% -20.27% -58.43% 93.48% -44.69% 357.80% 5,350.00% - EPS 1.57 0.91 0.47 0.40 0.50 1.20 0.62 1.12 0.25 0.00 -0.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 64.28 60.21 58.23 56.51 54.36 49.05 46.29 41.69 41.39 40.66 Share Capital 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 Total Reserves 19.90 15.83 13.86 12.13 9.98 4.67 1.91 -2.68 -2.99 -3.71 Non-Current Liabilities -3.16 -3.87 -4.21 -4.17 -4.12 -4.22 -4.33 -5.32 -5.33 -5.62 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 0.00 0.10 0.00 0.00 0.00 0.00 0.00 Current Liabilities 20.06 14.09 10.15 10.33 10.95 8.66 6.20 9.62 5.60 9.16 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.17 0.51 0.20 0.00 0.00 Other Current Liabilities 17.12 11.34 7.95 8.38 8.77 7.93 5.21 8.80 4.95 8.47 Short Term Borrowings 0.00 0.00 0.00 0.03 1.58 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.93 2.75 2.20 1.92 0.60 0.56 0.47 0.61 0.65 0.69 Total Liabilities 81.18 70.43 64.17 62.67 61.19 53.49 48.16 45.99 41.66 44.20 Net Block 0.56 0.45 0.62 0.69 0.96 4.53 5.06 5.66 6.48 6.13 Gross Block 4.54 4.38 4.50 4.60 1.95 9.41 9.41 10.59 11.25 11.28 Accumulated Depreciation 3.98 3.93 3.88 3.91 0.99 4.88 4.35 4.93 4.77 5.16 Non Current Assets 35.77 30.71 20.51 31.53 27.25 7.57 8.53 9.06 10.85 10.77 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 3.60 3.07 3.41 4.28 5.22 3.04 3.47 3.40 4.37 4.65 Long Term Loans & Adv. 13.39 13.12 11.93 11.63 11.93 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 18.22 14.08 4.54 14.94 9.14 0.00 0.00 0.00 0.00 0.00 Current Assets 45.40 39.72 43.67 31.13 33.94 45.92 39.63 36.93 30.81 33.43 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 3.21 0.92 5.25 7.97 9.20 7.43 6.51 2.95 4.53 5.43 Cash & Bank 37.05 35.32 34.18 18.70 21.05 21.55 16.56 18.67 9.69 10.51 Other Current Assets 5.15 0.36 0.53 0.39 3.69 16.94 16.56 15.31 16.59 17.49 Short Term Loans & Adv. 4.85 3.12 3.70 4.07 3.49 15.79 15.01 14.28 15.36 16.80 Net Current Assets 25.35 25.63 33.52 20.80 22.99 37.26 33.43 27.32 25.21 24.27 Total Assets 81.17 70.43 64.18 62.66 61.19 53.49 48.16 45.99 41.66 44.20

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 6.09 14.92 4.95 4.65 5.55 4.34 0.84 7.90 -0.38 -0.46 PBT 4.90 2.82 1.17 2.79 5.31 2.87 5.90 0.30 0.73 0.11 Adjustment 1.68 5.58 3.64 3.12 1.85 0.43 3.19 0.77 0.65 2.47 Changes in Working Capital 1.16 8.55 1.75 2.01 -0.80 1.15 -8.22 6.87 -1.76 -0.57 Cash after chg. in Working capital 7.74 16.95 6.57 7.92 6.36 4.46 0.87 7.94 -0.38 2.01 Interest Paid -1.52 -1.52 -1.53 -1.58 -0.81 -0.11 -0.03 -0.04 0.00 -2.47 Tax Paid -0.13 -0.51 -0.09 -1.70 0.00 0.00 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 -6.32 -10.32 -3.41 -2.94 -6.47 -4.56 -4.31 -4.58 -0.99 -1.85 Net Fixed Assets -0.16 0.12 0.10 -2.65 7.46 0.00 1.18 0.66 0.03 0.32 Net Investments -0.53 0.34 0.87 0.94 -2.18 0.43 -0.07 0.97 0.28 1.55 Others -5.63 -10.78 -4.38 -1.23 -11.75 -4.99 -5.42 -6.21 -1.30 -3.72 Cash from Financing Activity 0.00 0.00 0.00 -0.80 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -0.24 4.61 1.54 0.90 -0.92 -0.22 -3.47 3.32 -1.37 -2.31 Opening Cash & Equivalents 11.52 6.91 0.43 -0.47 0.44 0.66 4.13 0.81 2.18 4.49 Closing Cash & Equivalent 11.28 11.52 1.97 0.43 -0.47 0.44 0.66 4.13 0.81 2.18

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 14.48 13.57 13.12 12.73 12.25 11.05 10.43 9.39 9.33 9.16 ROA 5.35% 3.10% 2.78% 3.59% 9.31% 5.42% 10.60% 2.48% 0.05% -2.03% ROE 6.51% 3.53% 3.08% 4.01% 10.32% 5.78% 11.34% 2.62% 0.05% -2.16% ROCE 10.30% 7.53% 5.82% 9.85% 12.26% 6.82% 14.08% 2.98% 0.78% 1.15% Fixed Asset Turnover 2.69 1.98 1.78 3.56 1.62 0.81 0.92 0.56 0.47 0.61 Receivable days 62.64 128.43 297.37 268.57 329.78 334.39 188.12 224.54 346.50 270.03 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 5.55 22.01 22.51 13.73 0.00 0.00 Cash Conversion Cycle 62.64 128.43 297.37 268.57 324.23 312.39 165.61 210.81 346.50 270.03 Total Debt/Equity 0.00 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.00 Interest Cover 4.20 2.93 2.18 3.51 7.97 28.56 21.34 8.97 50.60 0.00

Top Investors:

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