Nifty

:

15778.45

Sensex

:

52815.43

69.05 (0.44%)
162.36 (0.31%)

Login

Nifty
Sensex

:
:

15778.45
52815.43

69.05 (0.44%)
162.36 (0.31%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

62/99

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

32.80

29-Jul-2021

Open
High
Low
Previous Close

34.00
34.00
32.35
33.20

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

135690
44.92
37.40
6.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

145.56
30.14
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

110.24
N/A
2.22

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

17.12
17.83
17.09

P:BV (Average)

8 Years
5 Years
3 Years

0.81
0.81
0.81

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.16
5.69
3.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 3.93 2.88 36.46% 3.25 2.38 36.55% 2.60 1.96 32.65% 3.28 1.80 82.22%
Expenses 2.58 1.89 36.51% 2.83 7.22 -60.80% 6.11 1.53 299.35% 2.05 1.89 8.47%
EBITDA 1.35 1.00 35.00% 0.42 -4.84 - -3.51 0.43 - 1.23 -0.10 -
EBIDTM 34.31% 34.51% 12.90% -203.02% -134.81% 21.95% 37.48% -5.34%
Other Income 0.82 0.80 2.50% 0.75 6.03 -87.56% 5.04 0.86 486.05% 0.86 0.77 11.69%
Interest 0.38 0.39 -2.56% 0.38 0.39 -2.56% 0.38 0.38 0.00% 0.39 0.38 2.63%
Depreciation 0.05 0.04 25.00% 0.05 0.05 0.00% 0.05 0.09 -44.44% 0.04 0.08 -50.00%
PBT 1.74 1.37 27.01% 0.75 0.75 0.00% 1.11 0.83 33.73% 1.66 0.21 690.48%
Tax 0.38 0.78 -51.28% 0.16 0.58 -72.41% -0.49 0.02 - 0.37 0.01 3,600.00%
PAT 1.36 0.58 134.48% 0.59 0.17 247.06% 1.60 0.81 97.53% 1.28 0.20 540.00%
PATM 34.59% 20.22% 18.07% 7.05% 61.51% 41.45% 39.19% 10.96%
EPS 0.31 0.13 138.46% 0.13 0.04 225.00% 0.36 0.18 100.00% 0.29 0.04 625.00%

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 13.06 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 Net Sales Growth 44.79% 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 13.05 8.77 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 GP Margin 99.95% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 13.57 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 -0.51 -3.70 -0.83 3.01 -0.93 0.57 -3.12 0.48 -1.38 -3.99 -2.15 EBITDA Margin -3.91% -42.19% -10.22% 25.79% -10.11% 7.49% -33.99% 7.89% -26.29% -56.92% -33.44% Other Income 7.47 8.47 4.33 2.97 7.95 3.44 10.17 1.43 2.41 7.45 0.30 Interest 1.53 1.52 1.53 1.58 0.81 0.11 0.29 0.14 0.01 0.00 0.00 Depreciation 0.19 0.30 0.23 0.43 0.53 0.72 0.86 0.67 0.71 0.53 0.62 PBT 5.26 2.94 1.74 3.97 5.68 3.17 5.90 1.10 0.31 2.94 -2.46 Tax 0.42 0.85 0.05 1.74 0.29 0.38 0.92 0.01 0.29 1.35 1.33 Tax Rate 7.98% 28.91% 2.76% 43.83% 5.16% 12.10% 15.59% 0.91% 93.55% 287.23% -26.81% PAT 4.83 2.09 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 -6.29 PAT before Minority Interest 4.83 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 36.98% 23.83% 21.80% 19.02% 58.04% 36.27% 54.36% 17.93% 0.38% -12.55% -97.82% PAT Growth 174.43% 18.08% -20.27% -58.43% 93.48% -44.69% 357.80% 5,350.00% - - EPS 1.09 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 authority

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