Nifty

:

25415.80

Sensex

:

83184.80

38.25 (0.15%)
236.57 (0.29%)

Login

Nifty
Sensex

:
:

25415.80
83184.80

38.25 (0.15%)
236.57 (0.29%)

Indigo Paints Ltd.

Paints

Rating :

N/A

BSE: 543258 | NSE: INDIGOPNTS

Watchlist

NSE BSE

1399.90

05-Jul-2024

Open
High
Low
Previous Close

1380.70
1410.00
1372.65
1380.70

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

30123
418.12
1588.00
1250.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,825.34
47.91
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,795.49
0.24%
7.45

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
14.97
11.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
20.66
11.34

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.47
20.93

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
0.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-1619.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 293.95 277.02 6.11% 366.14 325.47 12.50% 341.25 281.26 21.33% 270.46 242.61 11.48%
Expenses 248.16 229.29 8.23% 283.86 253.74 11.87% 280.34 240.71 16.46% 228.68 208.84 9.50%
EBITDA 45.79 47.73 -4.06% 82.28 71.73 14.71% 60.91 40.56 50.17% 41.78 33.77 23.72%
EBIDTM 15.58% 17.23% 22.47% 22.04% 17.85% 14.42% 15.45% 13.92%
Other Income 4.04 3.52 14.77% 4.05 2.81 44.13% 2.89 3.78 -23.54% 2.97 3.19 -6.90%
Interest 0.52 0.42 23.81% 0.36 0.39 -7.69% 0.35 0.30 16.67% 0.47 0.27 74.07%
Depreciation 13.88 8.80 57.73% 14.09 8.72 61.58% 13.30 8.71 52.70% 9.99 8.49 17.67%
PBT 35.42 42.03 -15.73% 71.88 65.43 9.86% 50.15 35.33 41.95% 34.30 28.21 21.59%
Tax 8.96 10.74 -16.57% 18.36 16.76 9.55% 12.45 9.06 37.42% 8.16 -8.88 -
PAT 26.46 31.29 -15.44% 53.52 48.68 9.94% 37.70 26.26 43.56% 26.14 37.09 -29.52%
PATM 9.00% 11.30% 14.62% 14.96% 11.05% 9.34% 9.66% 15.29%
EPS 5.56 6.57 -15.37% 11.24 10.23 9.87% 7.92 5.52 43.48% 5.49 7.79 -29.53%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 310.96 288.42 7.81% 384.88 325.47 18.25% 353.77 281.26 25.78% 279.02 242.61 15.01%
Expenses 263.59 239.32 10.14% 300.29 253.74 18.35% 291.53 240.71 21.11% 236.88 208.84 13.43%
EBITDA 47.37 49.11 -3.54% 84.59 71.73 17.93% 62.24 40.56 53.45% 42.13 33.77 24.76%
EBIDTM 15.23% 17.03% 21.98% 22.04% 17.59% 14.42% 15.10% 13.92%
Other Income 4.21 3.82 10.21% 4.16 2.81 48.04% 3.07 3.78 -18.78% 3.17 3.19 -0.63%
Interest 0.64 0.49 30.61% 0.46 0.39 17.95% 0.62 0.30 106.67% 0.55 0.27 103.70%
Depreciation 15.25 10.09 51.14% 15.58 8.72 78.67% 14.61 8.71 67.74% 11.29 8.49 32.98%
PBT 35.69 42.34 -15.71% 72.70 65.43 11.11% 50.07 35.33 41.72% 33.46 28.21 18.61%
Tax 9.03 10.83 -16.62% 18.27 16.76 9.01% 12.52 9.06 38.19% 8.14 -8.88 -
PAT 26.66 31.52 -15.42% 54.44 48.68 11.83% 37.55 26.26 42.99% 25.32 37.09 -31.73%
PATM 8.57% 10.93% 14.14% 14.96% 10.62% 9.34% 9.07% 15.29%
EPS 5.50 6.52 -15.64% 11.27 10.23 10.17% 7.82 5.52 41.67% 5.32 7.80 -31.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 1,271.80 1,254.86 1,073.33 905.97 723.32 624.79 535.63 411.12 Net Sales Growth 12.91% 16.91% 18.47% 25.25% 15.77% 16.65% 30.29% Cost Of Goods Sold 664.44 653.81 595.25 513.52 376.52 321.96 298.52 193.95 Gross Profit 607.36 601.05 478.08 392.45 346.81 302.83 237.10 217.16 GP Margin 47.76% 47.90% 44.54% 43.32% 47.95% 48.47% 44.27% 52.82% Total Expenditure 1,041.04 1,022.16 891.83 769.99 600.81 533.80 481.54 387.19 Power & Fuel Cost - 6.91 4.75 3.86 3.42 2.69 2.77 1.86 % Of Sales - 0.55% 0.44% 0.43% 0.47% 0.43% 0.52% 0.45% Employee Cost - 92.33 73.10 56.33 48.31 41.99 36.38 29.29 % Of Sales - 7.36% 6.81% 6.22% 6.68% 6.72% 6.79% 7.12% Manufacturing Exp. - 21.21 13.12 10.37 9.39 8.33 7.34 38.67 % Of Sales - 1.69% 1.22% 1.14% 1.30% 1.33% 1.37% 9.41% General & Admin Exp. - 23.85 18.95 11.34 9.04 9.61 9.32 10.87 % Of Sales - 1.90% 1.77% 1.25% 1.25% 1.54% 1.74% 2.64% Selling & Distn. Exp. - 213.05 178.96 168.57 148.92 144.82 123.16 63.15 % Of Sales - 16.98% 16.67% 18.61% 20.59% 23.18% 22.99% 15.36% Miscellaneous Exp. - 10.99 7.70 5.99 5.22 4.40 4.04 49.38 % Of Sales - 0.88% 0.72% 0.66% 0.72% 0.70% 0.75% 12.01% EBITDA 230.76 232.70 181.50 135.98 122.51 90.99 54.09 23.93 EBITDA Margin 18.14% 18.54% 16.91% 15.01% 16.94% 14.56% 10.10% 5.82% Other Income 13.95 13.43 10.10 10.89 3.59 1.64 1.63 0.46 Interest 1.70 1.59 1.38 1.33 3.81 5.59 4.66 3.81 Depreciation 51.26 46.18 34.35 31.25 24.39 19.61 17.05 17.01 PBT 191.75 198.36 155.88 114.30 97.91 67.43 34.02 3.58 Tax 47.93 49.71 23.94 30.25 27.06 19.61 6.84 -0.31 Tax Rate 25.00% 25.06% 15.36% 26.47% 27.64% 29.08% 20.29% -13.72% PAT 143.82 148.65 131.94 84.05 70.85 47.81 26.87 2.57 PAT before Minority Interest 143.82 148.65 131.94 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 0.00 PAT Margin 11.31% 11.85% 12.29% 9.28% 9.80% 7.65% 5.02% 0.63% PAT Growth 0.35% 12.66% 56.98% 18.63% 48.19% 77.93% 945.53% EPS 30.21 31.23 27.72 17.66 14.88 10.04 5.64 0.54

Description TTM Mar 24 Mar 23
Net Sales 1,328.63 1,306.09 1,073.33 Net Sales Growth 16.78% 21.69% Cost Of Goods Sold 698.08 683.94 595.25 Gross Profit 630.55 622.15 478.08 GP Margin 47.46% 47.63% 44.54% Total Expenditure 1,092.29 1,068.02 891.83 Power & Fuel Cost - 7.07 4.75 % Of Sales - 0.54% 0.44% Employee Cost - 99.48 73.10 % Of Sales - 7.62% 6.81% Manufacturing Exp. - 21.99 13.12 % Of Sales - 1.68% 1.22% General & Admin Exp. - 26.11 18.95 % Of Sales - 2.00% 1.77% Selling & Distn. Exp. - 217.06 178.96 % Of Sales - 16.62% 16.67% Miscellaneous Exp. - 12.38 7.70 % Of Sales - 0.95% 0.72% EBITDA 236.33 238.07 181.50 EBITDA Margin 17.79% 18.23% 16.91% Other Income 14.61 14.22 10.10 Interest 2.27 2.12 1.38 Depreciation 56.73 51.58 34.35 PBT 191.92 198.58 155.88 Tax 47.96 49.75 23.94 Tax Rate 24.99% 25.05% 15.36% PAT 143.97 147.32 131.94 PAT before Minority Interest 142.48 148.83 131.94 Minority Interest -1.49 -1.51 0.00 PAT Margin 10.84% 11.28% 12.29% PAT Growth 0.29% 11.66% EPS 30.25 30.95 27.72

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 915.07 776.13 649.86 563.49 197.05 147.46 118.23 Share Capital 47.62 47.59 47.57 47.57 47.33 47.16 46.90 Total Reserves 854.55 718.69 599.57 515.39 148.20 98.27 71.33 Non-Current Liabilities 33.11 21.40 25.81 19.27 39.65 37.59 10.70 Secured Loans 0.00 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 0.00 Long Term Provisions 2.66 2.72 4.75 2.53 1.30 0.00 0.00 Current Liabilities 273.77 264.08 244.22 228.40 185.25 188.13 150.45 Trade Payables 220.49 199.14 201.41 185.57 138.59 136.24 107.46 Other Current Liabilities 49.89 43.37 26.86 30.41 28.45 26.88 20.20 Short Term Borrowings 0.00 0.00 0.00 0.00 14.53 24.71 22.64 Short Term Provisions 3.39 21.56 15.95 12.43 3.69 0.30 0.15 Total Liabilities 1,221.95 1,061.61 919.89 811.16 421.95 373.18 279.38 Net Block 548.33 264.69 253.34 249.33 200.75 148.56 94.95 Gross Block 709.95 382.45 338.86 304.44 232.40 165.50 128.66 Accumulated Depreciation 161.62 117.75 85.53 55.10 31.65 16.94 33.71 Non Current Assets 630.33 542.86 347.50 268.76 210.73 162.95 102.86 Capital Work in Progress 15.12 250.91 50.97 3.12 1.09 4.40 2.46 Non Current Investment 30.24 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 36.63 27.25 43.18 1.22 6.59 9.99 3.28 Other Non Current Assets 0.01 0.01 0.01 15.09 2.30 0.00 2.17 Current Assets 591.62 518.74 572.39 542.40 211.23 210.24 176.52 Current Investments 157.64 131.69 173.10 49.68 20.84 19.70 15.00 Inventories 166.20 117.66 117.72 94.67 76.76 69.33 50.76 Sundry Debtors 204.18 200.11 171.65 121.19 104.47 103.85 104.07 Cash & Bank 32.67 48.79 99.62 258.31 5.68 14.02 4.64 Other Current Assets 30.93 1.81 1.38 8.28 3.47 3.34 2.05 Short Term Loans & Adv. 26.42 18.68 8.92 10.26 2.01 2.19 1.28 Net Current Assets 317.85 254.66 328.17 313.99 25.98 22.11 26.07 Total Assets 1,221.95 1,061.60 919.89 811.16 421.96 373.19 279.38

Description Mar 24 Mar 23
Shareholder's Funds 902.14 776.13 Share Capital 47.62 47.59 Total Reserves 841.61 718.69 Non-Current Liabilities 82.14 21.40 Secured Loans 0.97 0.00 Unsecured Loans 0.54 0.00 Long Term Provisions 3.05 2.72 Current Liabilities 286.15 264.08 Trade Payables 228.99 199.14 Other Current Liabilities 52.73 43.37 Short Term Borrowings 0.80 0.00 Short Term Provisions 3.63 21.56 Total Liabilities 1,270.43 1,061.61 Net Block 591.12 264.69 Gross Block 758.01 382.45 Accumulated Depreciation 166.89 117.75 Non Current Assets 645.80 542.86 Capital Work in Progress 17.42 250.91 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 37.24 27.25 Other Non Current Assets 0.02 0.01 Current Assets 624.62 518.74 Current Investments 166.71 131.69 Inventories 170.59 117.66 Sundry Debtors 223.11 200.11 Cash & Bank 32.93 48.79 Other Current Assets 31.28 1.81 Short Term Loans & Adv. 26.50 18.68 Net Current Assets 338.48 254.66 Total Assets 1,270.42 1,061.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 152.10 116.11 65.19 121.32 72.34 51.59 27.04 PBT 198.36 155.88 114.30 97.91 67.43 33.71 2.26 Adjustment 43.92 35.13 24.59 26.11 24.21 22.12 22.87 Changes in Working Capital -32.19 -50.47 -47.85 13.71 -6.87 0.20 1.95 Cash after chg. in Working capital 210.09 140.54 91.03 137.73 84.77 56.03 27.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -57.99 -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 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -142.82 -84.40 -69.16 -317.93 -61.27 -63.23 -22.73 Net Fixed Assets -91.71 -243.53 -82.27 -74.07 -63.59 -38.78 Net Investments -56.19 41.41 -123.42 -28.84 -1.14 -4.70 Others 5.08 117.72 136.53 -215.02 3.46 -19.75 Cash from Financing Activity -23.81 -20.06 -5.29 235.72 -17.23 18.85 -7.39 Net Cash Inflow / Outflow -14.53 11.65 -9.27 39.11 -6.16 7.22 -3.09 Opening Cash & Equivalents 47.18 35.53 44.80 5.68 11.84 4.62 7.71 Closing Cash & Equivalent 32.65 47.18 35.53 44.80 5.68 11.84 4.62

Description Mar 24 Mar 23
Cash From Operating Activity 151.01 116.11 PBT 198.58 155.88 Adjustment 49.39 35.13 Changes in Working Capital -37.71 -50.47 Cash after chg. in Working capital 210.26 140.54 Interest Paid 0.00 0.00 Tax Paid -59.25 -24.43 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -151.67 -84.40 Net Fixed Assets -91.71 Net Investments -56.19 Others -3.77 Cash from Financing Activity -23.24 -20.06 Net Cash Inflow / Outflow -23.90 11.65 Opening Cash & Equivalents 47.18 35.53 Closing Cash & Equivalent 32.92 47.18

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 189.45 161.02 136.04 118.35 61.07 44.06 34.95 101.73 94.72 82.64 ROA 13.02% 13.32% 9.71% 11.49% 12.03% 8.24% 0.98% 1.17% 2.52% 3.48% ROE 17.82% 18.67% 13.89% 19.14% 31.42% 23.67% 2.61% 8.33% 14.94% 19.43% ROCE 23.65% 22.06% 19.06% 25.10% 32.12% 21.22% 4.00% 13.00% 16.81% 20.55% Fixed Asset Turnover 2.80 3.49 3.22 3.04 3.50 3.64 3.48 7.42 9.42 10.13 Receivable days 48.28 53.85 51.65 50.55 54.63 70.84 81.03 66.49 68.52 68.41 Inventory Days 33.90 34.09 37.46 38.40 38.31 40.92 43.64 38.42 34.49 37.74 Payable days 117.13 122.81 137.53 157.12 91.29 90.52 102.80 71.80 56.83 59.55 Cash Conversion Cycle -34.95 -34.87 -48.43 -68.17 1.65 21.24 21.87 33.11 46.18 46.60 Total Debt/Equity 0.00 0.00 0.00 0.00 0.26 0.41 0.30 3.19 2.63 2.11 Interest Cover 125.70 114.29 86.91 26.68 13.05 8.24 1.59 1.37 1.64 1.77

Description Mar 24 Mar 23
Book Value (Rs.) 186.73 161.02 ROA 12.76% 20.18% ROE 17.98% 29.47% ROCE 23.87% 33.57% Fixed Asset Turnover 2.77 5.08 Receivable days 48.90 37.69 Inventory Days 33.31 21.30 Payable days 114.24 78.83 Cash Conversion Cycle -32.03 -19.84 Total Debt/Equity 0.00 0.00 Interest Cover 94.63 114.29

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
6th Aug 2024, 16:18 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