Nifty

:

22302.50

Sensex

:

73466.39

0.00 (0.00%)
-45.46 (-0.06%)

Login

Nifty
Sensex

:
:

22302.50
73466.39

0.00 (0.00%)
-45.46 (-0.06%)

Indigo Paints Ltd.

Paints

Rating :

57/99

BSE: 543258 | NSE: INDIGOPNTS

Watchlist

NSE BSE

1388.85

08-May-2024

Open
High
Low
Previous Close

1381.60
1392.55
1378.10
1381.60

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

26110
361.84
1679.95
1250.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,604.32
45.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,594.67
0.25%
7.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
14.91
14.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
27.40
8.18

PAT CAGR (%)

10 Years
5 Years
3 Years

-
37.47
23.03

P:E (Median)

8 Years
5 Years
3 Years

-
-
67.09

P:BV (Average)

8 Years
5 Years
3 Years

-
-
11.98

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
51.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 341.25 281.26 21.33% 270.46 242.61 11.48% 277.02 223.99 23.68% 325.47 288.38 12.86%
Expenses 280.34 240.71 16.46% 228.68 208.84 9.50% 229.29 188.72 21.50% 253.74 234.61 8.15%
EBITDA 60.91 40.56 50.17% 41.78 33.77 23.72% 47.73 35.28 35.29% 71.73 53.77 33.40%
EBIDTM 17.85% 14.42% 15.45% 13.92% 17.23% 15.75% 22.04% 18.64%
Other Income 2.89 3.78 -23.54% 2.97 3.19 -6.90% 3.52 0.49 618.37% 2.81 2.51 11.95%
Interest 0.35 0.30 16.67% 0.47 0.27 74.07% 0.42 0.43 -2.33% 0.39 0.53 -26.42%
Depreciation 13.30 8.71 52.70% 9.99 8.49 17.67% 8.80 8.43 4.39% 8.72 8.32 4.81%
PBT 50.15 35.33 41.95% 34.30 28.21 21.59% 42.03 26.91 56.19% 65.43 47.42 37.98%
Tax 12.45 9.06 37.42% 8.16 -8.88 - 10.74 7.00 53.43% 16.76 12.83 30.63%
PAT 37.70 26.26 43.56% 26.14 37.09 -29.52% 31.29 19.91 57.16% 48.68 34.59 40.73%
PATM 11.05% 9.34% 9.66% 15.29% 11.30% 8.89% 14.96% 11.99%
EPS 7.92 5.52 43.48% 5.49 7.79 -29.53% 6.57 4.18 57.18% 10.23 7.27 40.72%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 353.77 281.26 25.78% 279.02 242.61 15.01% 288.42 223.99 28.76% 0.00 0.00 0
Expenses 291.53 240.71 21.11% 236.88 208.84 13.43% 239.31 188.72 26.81% 0.00 0.00 0
EBITDA 62.24 40.56 53.45% 42.13 33.77 24.76% 49.11 35.28 39.20% 0.00 0.00 0
EBIDTM 17.59% 14.42% 15.10% 13.92% 17.03% 15.75% 0.00% 0.00%
Other Income 3.07 3.78 -18.78% 3.17 3.19 -0.63% 3.82 0.49 679.59% 0.00 0.00 0
Interest 0.62 0.30 106.67% 0.55 0.27 103.70% 0.49 0.43 13.95% 0.00 0.00 0
Depreciation 14.61 8.71 67.74% 11.29 8.49 32.98% 10.09 8.43 19.69% 0.00 0.00 0
PBT 50.07 35.33 41.72% 33.46 28.21 18.61% 42.35 26.91 57.38% 0.00 0.00 0
Tax 12.52 9.06 38.19% 8.14 -8.88 - 10.83 7.00 54.71% 0.00 0.00 0
PAT 37.55 26.26 42.99% 25.32 37.09 -31.73% 31.52 19.91 58.31% 0.00 0.00 0
PATM 10.62% 9.34% 9.07% 15.29% 10.93% 8.89% 0.00% 0.00%
EPS 7.82 5.52 41.67% 5.32 7.80 -31.79% 6.52 4.19 55.61% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 1,214.20 1,073.33 905.97 723.32 624.79 535.63 411.12 Net Sales Growth 17.17% 18.47% 25.25% 15.77% 16.65% 30.29% Cost Of Goods Sold 641.11 595.25 513.52 376.52 321.96 298.52 193.95 Gross Profit 573.09 478.08 392.45 346.81 302.83 237.10 217.16 GP Margin 47.20% 44.54% 43.32% 47.95% 48.47% 44.27% 52.82% Total Expenditure 992.05 891.80 769.99 600.81 533.80 481.54 387.19 Power & Fuel Cost - 4.75 3.86 3.42 2.69 2.77 1.86 % Of Sales - 0.44% 0.43% 0.47% 0.43% 0.52% 0.45% Employee Cost - 73.10 56.33 48.31 41.99 36.38 29.29 % Of Sales - 6.81% 6.22% 6.68% 6.72% 6.79% 7.12% Manufacturing Exp. - 13.12 10.37 9.39 8.33 7.34 38.67 % Of Sales - 1.22% 1.14% 1.30% 1.33% 1.37% 9.41% General & Admin Exp. - 18.95 11.34 9.04 9.61 9.32 10.87 % Of Sales - 1.77% 1.25% 1.25% 1.54% 1.74% 2.64% Selling & Distn. Exp. - 178.96 168.57 148.92 144.82 123.16 63.15 % Of Sales - 16.67% 18.61% 20.59% 23.18% 22.99% 15.36% Miscellaneous Exp. - 7.67 5.99 5.22 4.40 4.04 49.38 % Of Sales - 0.71% 0.66% 0.72% 0.70% 0.75% 12.01% EBITDA 222.15 181.53 135.98 122.51 90.99 54.09 23.93 EBITDA Margin 18.30% 16.91% 15.01% 16.94% 14.56% 10.10% 5.82% Other Income 12.19 10.07 10.89 3.59 1.64 1.63 0.46 Interest 1.63 1.38 1.33 3.81 5.59 4.66 3.81 Depreciation 40.81 34.35 31.25 24.39 19.61 17.05 17.01 PBT 191.91 155.88 114.30 97.91 67.43 34.02 3.58 Tax 48.11 23.94 30.25 27.06 19.61 6.84 -0.31 Tax Rate 25.07% 15.36% 26.47% 27.64% 29.08% 20.29% -13.72% PAT 143.81 131.94 84.05 70.85 47.81 26.87 2.57 PAT before Minority Interest 143.81 131.94 84.05 70.85 47.81 26.87 2.57 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.84% 12.29% 9.28% 9.80% 7.65% 5.02% 0.63% PAT Growth 22.03% 56.98% 18.63% 48.19% 77.93% 945.53% EPS 30.21 27.72 17.66 14.88 10.04 5.64 0.54

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 776.13 649.86 563.49 197.05 147.46 118.23 Share Capital 47.59 47.57 47.57 47.33 47.16 46.90 Total Reserves 718.69 599.57 515.39 148.20 98.27 71.33 Non-Current Liabilities 21.40 25.81 19.27 39.65 37.59 10.70 Secured Loans 0.00 0.00 0.00 24.72 26.91 8.91 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.72 4.75 2.53 1.30 0.00 0.00 Current Liabilities 264.08 244.22 228.40 185.25 188.13 150.45 Trade Payables 210.58 201.41 185.57 138.59 136.24 107.46 Other Current Liabilities 31.94 26.86 30.41 28.45 26.88 20.20 Short Term Borrowings 0.00 0.00 0.00 14.53 24.71 22.64 Short Term Provisions 21.56 15.95 12.43 3.69 0.30 0.15 Total Liabilities 1,061.61 919.89 811.16 421.95 373.18 279.38 Net Block 264.69 253.34 249.33 200.75 148.56 94.95 Gross Block 382.45 338.86 304.44 232.40 165.50 128.66 Accumulated Depreciation 117.75 85.53 55.10 31.65 16.94 33.71 Non Current Assets 542.86 347.50 268.76 210.73 162.95 102.86 Capital Work in Progress 250.91 50.97 3.12 1.09 4.40 2.46 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 27.25 43.18 1.22 6.59 9.99 3.28 Other Non Current Assets 0.01 0.01 15.09 2.30 0.00 2.17 Current Assets 518.74 572.39 542.40 211.23 210.24 176.52 Current Investments 131.69 173.10 49.68 20.84 19.70 15.00 Inventories 117.66 117.72 94.67 76.76 69.33 50.76 Sundry Debtors 200.11 171.65 121.19 104.47 103.85 104.07 Cash & Bank 48.79 99.62 258.31 5.68 14.02 4.64 Other Current Assets 20.49 1.38 8.28 1.46 3.34 2.05 Short Term Loans & Adv. 18.68 8.92 10.26 2.01 2.19 1.28 Net Current Assets 254.66 328.17 313.99 25.98 22.11 26.07 Total Assets 1,061.60 919.89 811.16 421.96 373.19 279.38

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 116.11 65.19 121.32 72.34 51.59 27.04 PBT 155.88 114.30 97.91 67.43 33.71 2.26 Adjustment 35.13 24.59 26.11 24.21 22.12 22.87 Changes in Working Capital -50.47 -47.85 13.71 -6.87 0.20 1.95 Cash after chg. in Working capital 140.54 91.03 137.73 84.77 56.03 27.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -24.43 -25.84 -16.41 -12.42 -4.43 -0.04 Other Direct Exp. Paid 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 Cash From Investing Activity -84.40 -69.16 -317.93 -61.27 -63.23 -22.73 Net Fixed Assets -243.53 -82.27 -74.07 -63.59 -38.78 Net Investments 41.41 -123.42 -28.84 -1.14 -4.70 Others 117.72 136.53 -215.02 3.46 -19.75 Cash from Financing Activity -20.06 -5.29 235.72 -17.23 18.85 -7.39 Net Cash Inflow / Outflow 11.65 -9.27 39.11 -6.16 7.22 -3.09 Opening Cash & Equivalents 35.53 44.80 5.68 11.84 4.62 7.71 Closing Cash & Equivalent 47.18 35.53 44.80 5.68 11.84 4.62

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 161.02 136.04 118.35 61.07 44.06 34.95 101.73 94.72 82.64 69.04 ROA 13.32% 9.71% 11.49% 12.03% 8.24% 0.98% 1.17% 2.52% 3.48% 7.44% ROE 18.67% 13.89% 19.14% 31.42% 23.67% 2.61% 8.33% 14.94% 19.43% 41.75% ROCE 22.06% 19.06% 25.10% 32.12% 21.22% 4.00% 13.00% 16.81% 20.55% 18.77% Fixed Asset Turnover 3.49 3.22 3.04 3.50 3.64 3.48 7.42 9.42 10.13 10.46 Receivable days 53.85 51.65 50.55 54.63 70.84 81.03 66.49 68.52 68.41 58.20 Inventory Days 34.09 37.46 38.40 38.31 40.92 43.64 38.42 34.49 37.74 46.52 Payable days 126.31 137.53 157.12 91.29 90.52 102.80 71.80 56.83 59.55 0.00 Cash Conversion Cycle -38.37 -48.43 -68.17 1.65 21.24 21.87 33.11 46.18 46.60 104.73 Total Debt/Equity 0.00 0.00 0.00 0.26 0.41 0.30 3.19 2.63 2.11 2.39 Interest Cover 114.29 86.91 26.68 13.05 8.24 1.59 1.37 1.64 1.77 0.00

Top Investors:

peak xv partners investments v

peak xv partners investments iv

ashoka whiteoak icav - ashoka whiteoak india opportunities fund

abu dhabi investment authority - way

Annual Reports:

News Update:

Indigo Paints - Quarterly Results
9th Feb 2024, 14:02 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