Nifty

:

25966.40

Sensex

:

84929.36

150.85 (0.58%)
447.55 (0.53%)

Login

Nifty
Sensex

:
:

25966.40
84929.36

150.85 (0.58%)
447.55 (0.53%)

Inter State Oil Carrier Ltd.

Logistics

Rating :

N/A

BSE: 530259 | NSE: Not Listed

Watchlist

NSE BSE

32.96

19-Dec-2025

Open
High
Low
Previous Close

33.49
33.49
32.95
33.54

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

452
14991
33.49
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16.45
12.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.58
N/A
0.83

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.04
20.62
17.88

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.64
22.38
10.21

PAT CAGR (%)

10 Years
5 Years
3 Years

7.18
-14.26
-

P:E (Median)

8 Years
5 Years
3 Years

10.94
12.16
19.34

P:BV (Average)

8 Years
5 Years
3 Years

0.82
0.87
1.00

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.80
4.85
5.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 24.82 22.33 11.15% 25.91 21.56 20.18% 23.01 25.26 -8.91% 21.25 20.25 4.94%
Expenses 22.70 20.54 10.52% 24.11 19.84 21.52% 21.47 23.69 -9.37% 19.08 19.21 -0.68%
EBITDA 2.12 1.79 18.44% 1.80 1.72 4.65% 1.54 1.57 -1.91% 2.17 1.05 106.67%
EBIDTM 8.53% 8.00% 6.93% 8.00% 6.69% 6.23% 10.20% 5.16%
Other Income 0.13 0.06 116.67% 0.13 0.03 333.33% 0.16 0.00 0 0.16 0.01 1,500.00%
Interest 0.57 0.43 32.56% 0.45 0.44 2.27% 0.39 0.38 2.63% 0.48 0.48 0.00%
Depreciation 1.17 1.08 8.33% 1.13 1.04 8.65% 1.09 1.00 9.00% 1.13 1.02 10.78%
PBT 0.51 0.34 50.00% 0.34 0.28 21.43% 0.23 0.19 21.05% 0.73 -0.45 -
Tax 0.20 0.10 100.00% 0.14 0.14 0.00% 0.08 0.41 -80.49% 0.10 -0.11 -
PAT 0.31 0.24 29.17% 0.20 0.14 42.86% 0.14 -0.22 - 0.63 -0.34 -
PATM 1.25% 1.07% 0.76% 0.64% 0.61% -0.86% 2.95% -1.67%
EPS 0.62 0.48 29.17% 0.39 0.28 39.29% 0.28 -0.44 - 1.25 -0.68 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 94.99 88.15 84.74 53.82 45.20 34.53 30.87 31.75 26.68 20.73 16.78 Net Sales Growth 6.25% 4.02% 57.45% 19.07% 30.90% 11.86% -2.77% 19.00% 28.70% 23.54% 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 94.98 88.15 84.74 53.82 45.20 34.53 30.87 31.75 26.68 20.73 16.78 GP Margin 99.99% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 87.36 80.93 77.79 49.38 40.78 31.90 29.55 31.27 23.98 18.72 14.77 Power & Fuel Cost - 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% Employee Cost - 1.58 1.42 1.24 1.10 1.00 0.94 0.90 0.87 0.79 0.73 % Of Sales - 1.79% 1.68% 2.30% 2.43% 2.90% 3.05% 2.83% 3.26% 3.81% 4.35% Manufacturing Exp. - 77.70 74.53 46.76 38.90 30.21 26.41 27.00 22.35 17.27 13.51 % Of Sales - 88.15% 87.95% 86.88% 86.06% 87.49% 85.55% 85.04% 83.77% 83.31% 80.51% General & Admin Exp. - 0.40 0.44 0.10 0.07 0.08 0.12 0.22 0.10 0.09 0.09 % Of Sales - 0.45% 0.52% 0.19% 0.15% 0.23% 0.39% 0.69% 0.37% 0.43% 0.54% Selling & Distn. Exp. - 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.18% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 1.08 1.39 1.28 0.71 0.60 2.07 3.15 0.66 0.57 0.00 % Of Sales - 1.23% 1.64% 2.38% 1.57% 1.74% 6.71% 9.92% 2.47% 2.75% 2.68% EBITDA 7.63 7.22 6.95 4.44 4.42 2.63 1.32 0.48 2.70 2.01 2.01 EBITDA Margin 8.03% 8.19% 8.20% 8.25% 9.78% 7.62% 4.28% 1.51% 10.12% 9.70% 11.98% Other Income 0.58 0.41 0.51 0.26 2.55 3.14 0.19 0.32 0.66 0.60 0.34 Interest 1.89 1.74 1.73 1.66 1.13 0.77 0.90 1.11 0.80 0.56 0.40 Depreciation 4.52 4.33 4.07 3.77 2.54 1.85 1.90 1.81 1.40 1.18 1.09 PBT 1.81 1.56 1.66 -0.73 3.30 3.16 -1.29 -2.13 1.16 0.86 0.86 Tax 0.52 0.41 0.79 -0.30 0.57 0.69 -0.29 -0.33 0.36 0.11 0.29 Tax Rate 28.73% 26.28% 47.59% 41.10% 17.27% 21.84% 22.48% 15.49% 31.03% 12.79% 33.72% PAT 1.28 1.14 0.86 -0.43 2.73 2.46 -1.00 -1.80 0.80 0.76 0.57 PAT before Minority Interest 1.28 1.14 0.86 -0.43 2.73 2.46 -1.00 -1.80 0.80 0.76 0.57 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 1.35% 1.29% 1.01% -0.80% 6.04% 7.12% -3.24% -5.67% 3.00% 3.67% 3.40% PAT Growth 811.11% 32.56% - - 10.98% - - - 5.26% 33.33% EPS 2.56 2.28 1.72 -0.86 5.46 4.92 -2.00 -3.60 1.60 1.52 1.14

Description TTM Mar 24 Mar 23
Net Sales - 84.74 53.82 Net Sales Growth - 57.45% Cost Of Goods Sold - 0.00 0.00 Gross Profit - 84.74 53.82 GP Margin - 100% 100% Total Expenditure - 77.79 49.38 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 1.42 1.24 % Of Sales - 1.68% 2.30% Manufacturing Exp. - 74.53 46.76 % Of Sales - 87.95% 86.88% General & Admin Exp. - 0.44 0.10 % Of Sales - 0.52% 0.19% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 1.39 1.28 % Of Sales - 1.64% 2.38% EBITDA - 6.95 4.44 EBITDA Margin - 8.20% 8.25% Other Income - 0.51 0.26 Interest - 1.73 1.66 Depreciation - 4.07 3.77 PBT - 1.66 -0.73 Tax - 0.79 -0.30 Tax Rate - 47.59% 41.10% PAT - 0.86 -0.43 PAT before Minority Interest - 0.86 -0.43 Minority Interest - 0.00 0.00 PAT Margin - 1.01% -0.80% PAT Growth - - EPS - 1.72 -0.86

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 19.31 18.17 17.31 17.74 15.01 12.51 13.52 15.00 14.20 13.44 Share Capital 4.99 4.99 4.99 4.99 4.99 4.99 4.99 4.99 4.99 4.99 Total Reserves 14.32 13.18 12.32 12.75 10.02 7.52 8.53 10.01 9.20 8.45 Non-Current Liabilities 10.66 4.91 9.04 8.32 1.86 1.33 3.00 4.90 2.08 1.69 Secured Loans 10.37 4.79 9.39 8.38 2.00 1.67 3.09 4.00 1.45 0.99 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 19.33 21.21 14.82 12.30 10.51 9.41 10.25 7.19 5.81 5.37 Trade Payables 3.14 4.00 2.67 3.30 4.86 2.52 2.59 1.27 1.54 0.95 Other Current Liabilities 8.18 7.78 5.84 5.56 2.06 2.31 3.16 1.84 0.90 0.71 Short Term Borrowings 8.01 9.42 6.31 3.43 3.59 4.56 4.48 4.08 3.36 3.48 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.00 0.00 0.23 Total Liabilities 49.30 44.29 41.17 38.36 27.38 23.25 26.77 27.09 22.09 20.50 Net Block 28.87 20.83 23.94 19.49 11.27 10.91 12.43 11.18 6.13 5.65 Gross Block 48.97 37.58 37.10 29.42 20.75 19.45 20.51 17.85 11.86 12.65 Accumulated Depreciation 20.10 16.75 13.16 9.93 9.48 8.54 8.08 6.67 5.73 7.00 Non Current Assets 29.11 21.12 26.86 23.66 16.96 14.63 17.83 19.81 14.36 13.91 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 0.24 0.24 2.85 4.15 5.67 3.69 5.36 8.56 8.18 8.21 Long Term Loans & Adv. 0.00 0.05 0.06 0.01 0.01 0.02 0.04 0.07 0.05 0.05 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 20.19 23.16 14.31 14.70 10.43 8.62 8.94 7.29 7.72 6.58 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 12.71 16.52 9.03 9.44 6.95 5.48 6.07 4.83 4.51 3.96 Cash & Bank 1.28 1.75 0.48 0.45 0.59 0.61 0.46 0.27 1.63 1.13 Other Current Assets 6.20 0.85 0.63 0.51 2.89 2.53 2.41 2.19 1.58 1.49 Short Term Loans & Adv. 5.16 4.04 4.17 4.30 2.51 2.18 1.90 2.07 1.50 1.36 Net Current Assets 0.86 1.96 -0.51 2.40 -0.09 -0.79 -1.31 0.10 1.91 1.22 Total Assets 49.30 44.28 41.17 38.36 27.39 23.25 26.77 27.10 22.08 20.49

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 8.88 3.15 3.84 -0.94 2.78 3.11 1.48 1.45 1.52 1.90 PBT 1.56 1.66 -0.73 3.30 3.16 -1.29 -2.13 1.16 0.86 0.86 Adjustment 5.90 5.92 5.75 1.26 -0.24 4.08 4.47 1.54 1.18 1.14 Changes in Working Capital 1.66 -4.12 -1.18 -5.01 0.33 0.29 -0.66 -1.18 -0.34 0.20 Cash after chg. in Working capital 9.12 3.46 3.84 -0.45 3.25 3.08 1.69 1.52 1.71 2.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.25 -0.31 0.00 -0.49 -0.47 0.03 -0.21 -0.08 -0.18 -0.31 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 -12.31 1.47 -7.12 -6.76 -1.15 0.13 -1.18 -6.27 -1.10 -2.17 Net Fixed Assets -11.39 -0.48 -7.68 -8.67 -1.30 1.06 -2.66 -5.99 0.79 0.02 Net Investments 0.00 2.61 1.30 1.52 -1.98 1.67 3.20 -0.38 0.03 -1.52 Others -0.92 -0.66 -0.74 0.39 2.13 -2.60 -1.72 0.10 -1.92 -0.67 Cash from Financing Activity 2.93 -3.62 3.27 7.70 -1.67 -3.17 -0.38 3.45 0.10 0.48 Net Cash Inflow / Outflow -0.50 0.99 -0.01 0.00 -0.05 0.08 -0.09 -1.38 0.52 0.21 Opening Cash & Equivalents 1.16 0.16 0.18 0.18 0.22 0.15 0.23 1.61 1.09 0.88 Closing Cash & Equivalent 0.65 1.16 0.16 0.18 0.18 0.22 0.15 0.23 1.61 1.09

Description Mar 24 Mar 23
Cash From Operating Activity 3.15 3.84 PBT 1.66 -0.73 Adjustment 5.92 5.75 Changes in Working Capital -4.12 -1.18 Cash after chg. in Working capital 3.46 3.84 Interest Paid 0.00 0.00 Tax Paid -0.31 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 1.47 -7.12 Net Fixed Assets -0.48 Net Investments 2.61 Others -0.66 Cash from Financing Activity -3.62 3.27 Net Cash Inflow / Outflow 0.99 -0.01 Opening Cash & Equivalents 0.16 0.18 Closing Cash & Equivalent 1.16 0.16

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 38.68 36.40 34.67 35.53 30.06 25.06 27.08 30.05 28.44 26.92 ROA 2.45% 2.02% -1.07% 8.31% 9.74% -4.00% -6.68% 3.27% 3.55% 2.91% ROE 6.11% 4.86% -2.43% 16.68% 17.91% -7.69% -12.61% 5.51% 5.47% 4.37% ROCE 8.18% 8.92% 2.58% 15.76% 18.27% -1.78% -4.27% 8.79% 7.43% 7.07% Fixed Asset Turnover 2.04 2.27 1.62 1.80 1.72 1.55 1.66 1.80 1.69 1.33 Receivable days 60.52 55.02 62.63 66.19 65.70 68.27 62.63 63.86 74.60 86.81 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 0.00 0.00 0.00 23.66 20.81 23.66 19.27 Cash Conversion Cycle 60.52 55.02 62.63 66.19 65.70 68.27 38.97 43.05 50.95 67.54 Total Debt/Equity 1.24 1.06 1.22 0.91 0.49 0.65 0.69 0.65 0.39 0.38 Interest Cover 1.90 1.96 0.56 3.92 5.08 -0.43 -0.91 2.46 2.54 3.16

Top Investors:

raj kumar harsh

tanvi jignesh mehta

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