Nifty

:

11504.95

Sensex

:

38806.51

230.75 (2.05%)
791.89 (2.08%)

Login

Nifty
Sensex

:
:

11504.95
38806.51

230.75 (2.05%)
791.89 (2.08%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

42/99

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

7.60

20-Sep-2019

Open
High
Low
Previous Close

7.45
7.80
7.25
7.50

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

21171
1.60
12.40
6.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35.90
18.32
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1.72
N/A
0.61

Chart

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

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

16.79
17.39
19.95

P:BV (Average)

8 Years
5 Years
3 Years

0.84
1.00
1.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.21
6.97
8.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 2.63 2.49 5.62% 1.89 2.69 -29.74% 1.82 2.93 -37.88% 1.92 2.82 -31.91%
Expenses 1.83 2.04 -10.29% 1.98 3.59 -44.85% 1.72 1.68 2.38% 1.91 1.80 6.11%
EBITDA 0.80 0.45 77.78% -0.09 -0.91 - 0.10 1.25 -92.00% 0.02 1.03 -98.06%
EBIDTM 30.53% 17.97% -4.88% -33.82% 5.45% 42.72% 0.78% 36.37%
Other Income 0.81 0.73 10.96% 0.80 0.62 29.03% 0.80 0.84 -4.76% 0.70 0.78 -10.26%
Interest 0.38 0.38 0.00% 0.38 0.39 -2.56% 0.38 0.40 -5.00% 0.38 0.39 -2.56%
Depreciation 0.08 0.06 33.33% 0.06 0.07 -14.29% 0.06 0.13 -53.85% 0.06 0.13 -53.85%
PBT 1.15 0.74 55.41% 0.34 -0.74 - 0.46 1.56 -70.51% 0.27 1.29 -79.07%
Tax 0.24 0.03 700.00% 0.05 1.74 -97.13% 0.03 0.00 0.00 -0.06 -0.01 -
PAT 0.91 0.72 26.39% 0.29 -2.49 - 0.43 1.56 -72.44% 0.33 1.30 -74.62%
PATM 34.64% 28.72% 15.33% -92.59% 23.83% 53.25% 17.00% 46.00%
EPS 0.21 0.16 31.25% 0.07 -0.56 - 0.10 0.35 -71.43% 0.07 0.29 -75.86%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

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 8.26 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 18.65 Net Sales Growth -24.43% -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 8.26 8.12 11.67 9.20 7.61 9.18 6.08 5.25 7.01 6.43 18.65 GP Margin 99.94% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 7.44 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 0.83 0.47 3.01 -0.93 0.57 -3.12 0.48 -1.38 -3.99 -2.15 10.43 EBITDA Margin 10.05% 5.79% 25.79% -10.11% 7.49% -33.99% 7.89% -26.29% -56.92% -33.44% 55.92% Other Income 3.11 3.03 2.97 7.95 3.44 10.17 1.43 2.41 7.45 0.30 5.48 Interest 1.52 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 2.22 1.74 3.97 5.68 3.17 5.90 1.10 0.31 2.94 -2.46 2.30 Tax 0.26 0.05 1.74 0.29 0.38 0.92 0.01 0.29 1.35 1.33 3.96 Tax Rate 11.71% 2.76% 43.83% 5.16% 12.10% 15.59% 0.91% 93.55% 287.23% -26.81% 172.17% PAT 1.96 1.77 2.22 5.34 2.76 4.99 1.09 0.02 -0.88 -6.29 -1.65 PAT before Minority Interest 1.96 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 23.73% 21.80% 19.02% 58.04% 36.27% 54.36% 17.93% 0.38% -12.55% -97.82% -8.85% PAT Growth 79.82% -20.27% -58.43% 93.48% -44.69% 357.80% 5,350.00% - - - Unadjusted EPS 0.45 0.39 0.48 1.20 0.62 1.12 0.07 0.16 0.03 -2.24 -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 -4.05 -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 0.12 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 10.15 10.49 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 2.08 0.60 0.56 0.47 0.61 0.65 0.69 0.59 0.56 Total Liabilities 64.17 62.95 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 2.01 1.95 9.41 9.41 10.59 11.25 11.28 11.60 11.37 Accumulated Depreciation 3.88 1.32 0.99 4.88 4.35 4.93 4.77 5.16 5.29 4.68 Non Current Assets 20.51 31.11 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 3.85 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 31.84 33.94 45.92 39.63 36.93 30.81 33.43 29.58 36.64 Current Investments 0.00 0.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.07 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 18.63 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 4.35 3.49 15.79 15.01 14.28 15.36 16.80 14.99 16.77 Net Current Assets 33.52 21.35 22.99 37.26 33.43 27.32 25.21 24.27 22.31 23.40 Total Assets 64.18 62.95 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 -2.49 -0.06 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 -1.79 -3.82 -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% 3.58% 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 5.90 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 2.14 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 297.37 270.71 324.23 312.39 165.61 210.81 346.50 270.03 434.17 134.44 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:

Annual Reports:

News Update:

Indbank Merch. Bankg - Quarterly Results
19th Jul 2019, 15:46 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