Nifty

:

17331.80

Sensex

:

58222.10

57.50 (0.33%)
156.63 (0.27%)

Login

Nifty
Sensex

:
:

17331.80
58222.10

57.50 (0.33%)
156.63 (0.27%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

43/99

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

23.50

06-Oct-2022

Day's Open
Day's High
Day's Low
Previous Close

23.60
23.90
23.20
23.35

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

98561
23.22
31.50
17.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

104.73
21.30
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

70.71
N/A
1.49

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.88
8.60
26.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
2.41
-

PAT CAGR (%)

10 Years
5 Years
3 Years

79.54
25.68
49.33

P:E (Median)

8 Years
5 Years
3 Years

17.31
18.55
17.10

P:BV (Average)

8 Years
5 Years
3 Years

1.13
1.13
1.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.92
5.52
4.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 3.51 3.93 -10.69% 4.24 3.25 30.46% 5.46 2.60 110.00% 4.00 3.28 21.95%
Expenses 6.78 2.58 162.79% 2.87 2.83 1.41% 6.37 6.11 4.26% 2.45 2.05 19.51%
EBITDA -3.26 1.35 - 1.37 0.42 226.19% -0.91 -3.51 - 1.55 1.23 26.02%
EBIDTM -92.86% 34.31% 32.37% 12.90% -16.74% -134.81% 38.80% 37.48%
Other Income 3.88 0.82 373.17% 0.83 0.75 10.67% 4.52 5.04 -10.32% 0.73 0.86 -15.12%
Interest 0.41 0.38 7.89% 0.38 0.38 0.00% 0.38 0.38 0.00% 0.38 0.39 -2.56%
Depreciation 0.09 0.05 80.00% 0.05 0.05 0.00% 0.05 0.05 0.00% 0.05 0.04 25.00%
PBT 0.12 1.74 -93.10% 1.77 0.75 136.00% 3.18 1.11 186.49% 1.86 1.66 12.05%
Tax 0.80 0.38 110.53% 0.59 0.16 268.75% 0.19 -0.49 - 0.43 0.37 16.22%
PAT -0.69 1.36 - 1.18 0.59 100.00% 2.99 1.60 86.88% 1.43 1.28 11.72%
PATM -19.58% 34.59% 27.78% 18.22% 54.85% 61.51% 35.78% 39.19%
EPS -0.15 0.31 - 0.27 0.13 107.69% 0.67 0.36 86.11% 0.32 0.29 10.34%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 17.21 17.63 12.01 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 Net Sales Growth 31.78% 46.79% 36.94% 8.00% -30.42% 26.85% 20.89% -17.10% 50.99% 15.81% 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 17.22 17.63 12.01 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 GP Margin 100.05% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 18.47 14.24 12.88 12.47 8.95 8.66 10.13 7.04 12.30 5.60 6.63 Power & Fuel Cost - 0.12 0.11 0.12 0.10 0.13 0.12 0.14 0.14 0.16 0.17 % Of Sales - 0.68% 0.92% 1.37% 1.23% 1.11% 1.30% 1.84% 1.53% 2.63% 3.24% Employee Cost - 6.93 6.03 4.96 4.38 4.26 3.74 3.62 3.37 3.07 3.23 % Of Sales - 39.31% 50.21% 56.56% 53.94% 36.50% 40.65% 47.57% 36.71% 50.49% 61.52% Manufacturing Exp. - 2.11 1.74 1.42 1.44 1.76 1.23 1.11 1.21 1.19 1.86 % Of Sales - 11.97% 14.49% 16.19% 17.73% 15.08% 13.37% 14.59% 13.18% 19.57% 35.43% General & Admin Exp. - 1.06 0.47 0.75 0.85 0.72 0.63 0.58 0.72 0.62 0.74 % Of Sales - 6.01% 3.91% 8.55% 10.47% 6.17% 6.85% 7.62% 7.84% 10.20% 14.10% 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. - 4.16 4.64 5.34 2.28 1.92 4.53 1.73 7.00 0.72 0.00 % Of Sales - 23.60% 38.63% 60.89% 28.08% 16.45% 49.24% 22.73% 76.25% 11.84% 15.43% EBITDA -1.25 3.39 -0.87 -3.70 -0.83 3.01 -0.93 0.57 -3.12 0.48 -1.38 EBITDA Margin -7.26% 19.23% -7.24% -42.19% -10.22% 25.79% -10.11% 7.49% -33.99% 7.89% -26.29% Other Income 9.96 6.90 7.46 8.47 4.33 2.97 7.95 3.44 10.17 1.43 2.41 Interest 1.55 1.53 1.53 1.52 1.53 1.58 0.81 0.11 0.29 0.14 0.01 Depreciation 0.24 0.20 0.19 0.30 0.23 0.43 0.53 0.72 0.86 0.67 0.71 PBT 6.93 8.55 4.88 2.94 1.74 3.97 5.68 3.17 5.90 1.10 0.31 Tax 2.01 1.59 0.83 0.85 0.05 1.74 0.29 0.38 0.92 0.01 0.29 Tax Rate 29.00% 18.60% 17.01% 28.91% 2.76% 43.83% 5.16% 12.10% 15.59% 0.91% 93.55% PAT 4.91 6.96 4.06 2.09 1.77 2.22 5.34 2.76 4.99 1.09 0.02 PAT before Minority Interest 4.91 6.96 4.06 2.09 1.77 2.22 5.34 2.76 4.99 1.09 0.02 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 28.53% 39.48% 33.81% 23.83% 21.80% 19.02% 58.04% 36.27% 54.36% 17.93% 0.38% PAT Growth 1.66% 71.43% 94.26% 18.08% -20.27% -58.43% 93.48% -44.69% 357.80% 5,350.00% EPS 1.11 1.57 0.91 0.47 0.40 0.50 1.20 0.62 1.12 0.25 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 71.13 64.28 60.21 58.23 56.51 54.36 49.05 46.29 41.69 41.39 Share Capital 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 Total Reserves 26.75 19.90 15.83 13.86 12.13 9.98 4.67 1.91 -2.68 -2.99 Non-Current Liabilities -3.04 -3.16 -3.87 -4.21 -4.17 -4.12 -4.22 -4.33 -5.32 -5.33 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 0.00 0.10 0.00 0.00 0.00 0.00 Current Liabilities 23.71 20.06 14.09 10.15 10.33 10.95 8.66 6.20 9.62 5.60 Trade Payables 0.58 0.00 0.00 0.00 0.00 0.00 0.17 0.51 0.20 0.00 Other Current Liabilities 18.54 17.14 11.34 7.95 8.38 8.77 7.93 5.21 8.80 4.95 Short Term Borrowings 0.00 0.00 0.00 0.00 0.03 1.58 0.00 0.00 0.00 0.00 Short Term Provisions 4.59 2.91 2.75 2.20 1.92 0.60 0.56 0.47 0.61 0.65 Total Liabilities 91.80 81.18 70.43 64.17 62.67 61.19 53.49 48.16 45.99 41.66 Net Block 0.98 0.56 0.45 0.62 0.69 0.96 4.53 5.06 5.66 6.48 Gross Block 4.86 4.54 4.38 4.50 4.60 1.95 9.41 9.41 10.59 11.25 Accumulated Depreciation 3.88 3.98 3.93 3.88 3.91 0.99 4.88 4.35 4.93 4.77 Non Current Assets 52.31 35.77 30.71 20.51 31.53 27.25 7.57 8.53 9.06 10.85 Capital Work in Progress 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.30 0.80 3.07 3.41 4.28 5.22 3.04 3.47 3.40 4.37 Long Term Loans & Adv. 14.70 13.39 13.12 11.93 11.63 11.93 0.00 0.00 0.00 0.00 Other Non Current Assets 32.48 18.22 14.08 4.54 14.94 9.14 0.00 0.00 0.00 0.00 Current Assets 39.49 45.40 39.72 43.67 31.13 33.94 45.92 39.63 36.93 30.81 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 3.37 3.21 0.92 5.25 7.97 9.20 7.43 6.51 2.95 4.53 Cash & Bank 34.02 37.05 35.32 34.18 18.70 21.05 21.55 16.56 18.67 9.69 Other Current Assets 2.10 0.30 0.36 0.53 4.46 3.69 16.94 16.56 15.31 16.59 Short Term Loans & Adv. 1.63 4.85 3.12 3.70 4.07 3.49 15.79 15.01 14.28 15.36 Net Current Assets 15.77 25.35 25.63 33.52 20.80 22.99 37.26 33.43 27.32 25.21 Total Assets 91.80 81.17 70.43 64.18 62.66 61.19 53.49 48.16 45.99 41.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 13.38 8.14 14.92 4.95 4.65 5.55 4.34 0.84 7.90 -0.38 PBT 8.40 4.90 2.82 1.17 2.79 5.31 2.87 5.90 0.30 0.73 Adjustment 1.56 1.68 5.58 3.64 3.12 1.85 0.43 3.19 0.77 0.65 Changes in Working Capital 4.85 1.69 8.55 1.75 2.01 -0.80 1.15 -8.22 6.87 -1.76 Cash after chg. in Working capital 14.81 8.27 16.95 6.57 7.92 6.36 4.46 0.87 7.94 -0.38 Interest Paid 0.00 0.00 -1.52 -1.53 -1.58 -0.81 -0.11 -0.03 -0.04 0.00 Tax Paid -1.43 -0.13 -0.51 -0.09 -1.70 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 -12.27 -8.44 -10.32 -3.41 -2.94 -6.47 -4.56 -4.31 -4.58 -0.99 Net Fixed Assets -0.45 -0.16 0.12 0.10 -2.65 7.46 0.00 1.18 0.66 0.03 Net Investments -0.50 2.27 0.34 0.87 0.94 -2.18 0.43 -0.07 0.97 0.28 Others -11.32 -10.55 -10.78 -4.38 -1.23 -11.75 -4.99 -5.42 -6.21 -1.30 Cash from Financing Activity -1.50 -1.51 0.00 0.00 -0.80 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -0.40 -1.80 4.61 1.54 0.90 -0.92 -0.22 -3.47 3.32 -1.37 Opening Cash & Equivalents 9.71 11.52 6.91 0.43 -0.47 0.44 0.66 4.13 0.81 2.18 Closing Cash & Equivalent 9.32 9.71 11.52 1.97 0.43 -0.47 0.44 0.66 4.13 0.81

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 16.03 14.48 13.57 13.12 12.73 12.25 11.05 10.43 9.39 9.33 ROA 8.05% 5.35% 3.10% 2.78% 3.59% 9.31% 5.42% 10.60% 2.48% 0.05% ROE 10.29% 6.52% 3.53% 3.08% 4.01% 10.32% 5.78% 11.34% 2.62% 0.05% ROCE 14.90% 10.30% 7.53% 5.82% 9.85% 12.26% 6.82% 14.08% 2.98% 0.78% Fixed Asset Turnover 3.75 2.69 1.98 1.78 3.56 1.62 0.81 0.92 0.56 0.47 Receivable days 68.06 62.64 128.43 297.37 268.57 329.78 334.39 188.12 224.54 346.50 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 5.55 22.01 22.51 13.73 0.00 Cash Conversion Cycle 68.06 62.64 128.43 297.37 268.57 324.23 312.39 165.61 210.81 346.50 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 Interest Cover 6.58 4.20 2.93 2.18 3.51 7.97 28.56 21.34 8.97 50.60

Top Investors:

investor education and protection fund authority

Annual Reports:

News Update:

Indbank Merch. Bankg - Quarterly Results
22nd Jul 2022, 16:21 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