Nifty
Sensex
:
:
25637.80
84058.90
88.80 (0.35%)
303.03 (0.36%)

Engineering - Industrial Equipments

Rating :
65/99

BSE: 544046 | NSE: INOXINDIA

1244.40
27-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1239.8
  •  1263
  •  1229.6
  •  1227.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  161048
  •  201290412.7
  •  1506.9
  •  884.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,286.44
  • 49.93
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,296.01
  • 0.16%
  • 13.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.98%
  • 9.75%
  • FII
  • DII
  • Others
  • 6.85%
  • 5.87%
  • 1.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.99
  • -
  • 10.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.99
  • -
  • 6.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
21.59
24.9
29.37
36.2
P/E Ratio
57.64
49.98
42.37
34.38
Revenue
1131
1306
1555
1846
EBITDA
253
285
346
414
Net Income
196
226
266
328
ROA
16.7
15.8
P/B Ratio
16.71
12.93
10.30
8.23
ROE
32.71
29.69
25.97
25.67
FCFF
21
-12
205
255
FCFF Yield
0.2
-0.11
1.92
2.39
Net Debt
-242
-247
BVPS
74.47
96.26
120.87
151.2

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
369.40
276.51
33.59%
333.63
290.69
14.77%
306.56
257.65
18.98%
296.41
308.49
-3.92%
Expenses
287.74
223.28
28.87%
264.42
224.00
18.04%
242.66
198.83
22.04%
226.21
236.96
-4.54%
EBITDA
81.66
53.23
53.41%
69.21
66.70
3.76%
63.90
58.82
8.64%
70.20
71.53
-1.86%
EBIDTM
22.11%
19.25%
20.75%
22.94%
20.85%
22.83%
23.68%
23.19%
Other Income
13.14
11.19
17.43%
8.43
4.73
78.22%
13.44
6.92
94.22%
5.37
8.47
-36.60%
Interest
1.17
1.53
-23.53%
2.50
2.29
9.17%
2.83
1.22
131.97%
2.04
0.63
223.81%
Depreciation
7.14
5.17
38.10%
6.40
5.24
22.14%
5.92
4.08
45.10%
5.61
3.64
54.12%
PBT
86.48
57.72
49.83%
75.91
63.89
18.81%
68.60
60.44
13.50%
67.92
75.73
-10.31%
Tax
20.97
13.64
53.74%
17.53
15.30
14.58%
19.11
14.19
34.67%
15.29
18.64
-17.97%
PAT
65.51
44.08
48.62%
58.39
48.59
20.17%
49.49
46.25
7.01%
52.64
57.09
-7.79%
PATM
17.74%
15.94%
17.50%
16.71%
16.14%
17.95%
17.76%
18.51%
EPS
7.22
4.86
48.56%
6.43
5.35
20.19%
5.45
5.10
6.86%
5.80
6.29
-7.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Net Sales
-
1,306.00
1,133.34
965.90
782.71
Net Sales Growth
-
15.23%
17.34%
23.40%
 
Cost Of Goods Sold
-
577.50
503.77
432.71
337.70
Gross Profit
-
728.50
629.58
533.19
445.00
GP Margin
-
55.78%
55.55%
55.20%
56.85%
Total Expenditure
-
1,021.31
883.07
761.54
615.08
Power & Fuel Cost
-
12.10
11.74
9.58
8.74
% Of Sales
-
0.93%
1.04%
0.99%
1.12%
Employee Cost
-
110.05
101.70
78.68
73.45
% Of Sales
-
8.43%
8.97%
8.15%
9.38%
Manufacturing Exp.
-
184.78
139.45
134.25
125.39
% Of Sales
-
14.15%
12.30%
13.90%
16.02%
General & Admin Exp.
-
60.31
50.57
38.36
21.86
% Of Sales
-
4.62%
4.46%
3.97%
2.79%
Selling & Distn. Exp.
-
58.49
57.73
54.45
39.64
% Of Sales
-
4.48%
5.09%
5.64%
5.06%
Miscellaneous Exp.
-
18.08
18.12
13.50
8.29
% Of Sales
-
1.38%
1.60%
1.40%
1.06%
EBITDA
-
284.69
250.27
204.36
167.63
EBITDA Margin
-
21.80%
22.08%
21.16%
21.42%
Other Income
-
40.67
31.31
20.18
21.00
Interest
-
8.54
5.67
3.68
2.32
Depreciation
-
25.06
18.14
13.92
12.10
PBT
-
291.75
257.78
206.94
174.21
Tax
-
72.90
61.77
52.20
43.71
Tax Rate
-
24.39%
23.96%
25.22%
25.09%
PAT
-
226.03
196.00
154.74
130.50
PAT before Minority Interest
-
226.03
196.00
154.74
130.50
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
17.31%
17.29%
16.02%
16.67%
PAT Growth
-
15.32%
26.66%
18.57%
 
EPS
-
24.89
21.59
17.04
14.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Shareholder's Funds
873.69
649.07
549.48
502.28
Share Capital
18.15
18.15
18.15
18.15
Total Reserves
849.51
625.52
531.33
484.13
Non-Current Liabilities
27.30
31.34
27.89
21.54
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
8.01
6.86
4.52
4.14
Current Liabilities
752.61
542.70
570.44
372.93
Trade Payables
138.25
124.19
61.52
40.05
Other Current Liabilities
519.41
349.72
473.67
260.73
Short Term Borrowings
33.10
4.87
0.00
43.38
Short Term Provisions
61.85
63.92
35.25
28.77
Total Liabilities
1,653.60
1,223.11
1,147.81
896.75
Net Block
359.35
255.47
164.48
133.74
Gross Block
469.93
343.30
240.69
196.90
Accumulated Depreciation
110.58
87.82
76.20
63.16
Non Current Assets
379.02
276.29
174.89
143.64
Capital Work in Progress
4.19
4.76
0.22
1.86
Non Current Investment
0.17
0.19
0.21
0.24
Long Term Loans & Adv.
11.04
11.75
9.80
7.53
Other Non Current Assets
4.26
4.11
0.18
0.26
Current Assets
1,264.98
936.02
962.43
742.84
Current Investments
267.00
246.51
248.72
311.49
Inventories
492.99
433.84
412.77
322.52
Sundry Debtors
251.64
173.87
142.90
78.11
Cash & Bank
23.53
9.22
61.67
8.82
Other Current Assets
229.82
6.27
6.89
4.45
Short Term Loans & Adv.
222.86
66.31
89.46
17.46
Net Current Assets
512.37
393.32
391.99
369.91
Total Assets
1,644.00
1,212.31
1,137.32
886.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
121.97
122.44
176.66
97.04
PBT
298.92
257.78
206.94
174.21
Adjustment
11.03
5.54
1.51
-2.58
Changes in Working Capital
-124.78
-77.41
21.62
-50.89
Cash after chg. in Working capital
185.17
185.90
230.07
120.74
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-63.20
-63.47
-53.41
-23.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-139.21
-24.93
-12.09
-74.56
Net Fixed Assets
-125.82
-113.54
-41.28
Net Investments
-20.47
2.23
62.80
Others
7.08
86.38
-33.61
Cash from Financing Activity
17.15
-103.02
-153.62
-26.13
Net Cash Inflow / Outflow
-0.08
-5.51
10.95
-3.66
Opening Cash & Equivalents
4.95
11.21
1.19
2.25
Closing Cash & Equivalent
3.51
4.95
11.19
1.18

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
95.60
70.92
60.54
55.34
ROA
15.71%
16.53%
15.14%
16.48%
ROE
29.91%
32.85%
29.42%
29.85%
ROCE
39.40%
43.78%
38.46%
36.10%
Fixed Asset Turnover
3.21
3.88
4.41
4.48
Receivable days
59.46
51.01
41.76
44.50
Inventory Days
129.52
136.33
138.93
109.20
Payable days
82.94
67.28
42.84
31.06
Cash Conversion Cycle
106.04
120.06
137.85
122.64
Total Debt/Equity
0.04
0.01
0.00
0.09
Interest Cover
35.98
46.46
57.16
75.96

News Update:


  • Inox India secures orders worth Rs 373 crore in FY26 so far
    17th Jun 2025, 12:30 PM

    The company has secured these orders across all the business segments of Industrial Gas, Cryo-scientific Solutions, LNG and Beverage Kegs

    Read More
  • Inox India secures approvals of Heineken and ABinBev for manufacturing beverage kegs
    27th May 2025, 15:14 PM

    INOXCVA’s success in securing these approvals is a testament to a newly established plant with significant built-in capacity, and adherence to globally recognized quality standards

    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.