Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Engineering - Industrial Equipments

Rating :
61/99

BSE: 500214 | NSE: IONEXCHANG

512.50
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  516.95
  •  516.95
  •  508.00
  •  514.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  142232
  •  729.21
  •  686.95
  •  393.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,513.00
  • 38.33
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,062.68
  • 0.29%
  • 7.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.38%
  • 2.55%
  • 30.09%
  • FII
  • DII
  • Others
  • 5.63%
  • 10.02%
  • 25.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 11.35
  • 11.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.76
  • 18.82
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.68
  • 24.92
  • 10.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.96
  • 19.43
  • 23.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.58
  • 5.39
  • 6.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.09
  • 11.85
  • 15.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
781.81
647.48
20.75%
553.85
512.12
8.15%
532.97
447.61
19.07%
479.22
382.40
25.32%
Expenses
689.61
541.11
27.44%
483.27
449.72
7.46%
472.58
394.30
19.85%
430.44
349.49
23.16%
EBITDA
92.20
106.37
-13.32%
70.58
62.40
13.11%
60.39
53.31
13.28%
48.78
32.91
48.22%
EBIDTM
11.79%
16.43%
12.74%
12.18%
11.33%
11.91%
10.18%
8.61%
Other Income
16.85
5.49
206.92%
8.81
12.57
-29.91%
9.56
8.13
17.59%
8.66
14.88
-41.80%
Interest
3.23
2.31
39.83%
3.22
2.35
37.02%
3.56
2.30
54.78%
2.05
2.24
-8.48%
Depreciation
10.42
7.36
41.58%
9.62
7.45
29.13%
8.50
7.23
17.57%
7.87
7.05
11.63%
PBT
95.40
102.19
-6.64%
66.55
65.17
2.12%
57.89
51.91
11.52%
47.52
38.50
23.43%
Tax
22.74
21.12
7.67%
19.94
17.72
12.53%
16.63
13.33
24.76%
14.23
11.57
22.99%
PAT
72.66
81.07
-10.37%
46.61
47.45
-1.77%
41.26
38.58
6.95%
33.29
26.93
23.62%
PATM
9.29%
12.52%
8.42%
9.27%
7.74%
8.62%
6.95%
7.04%
EPS
5.12
5.74
-10.80%
3.34
3.38
-1.18%
2.99
2.74
9.12%
2.34
1.97
18.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,347.85
1,989.61
1,576.87
1,449.52
1,479.83
1,162.28
1,045.81
1,008.91
871.08
800.48
793.02
Net Sales Growth
18.01%
26.17%
8.79%
-2.05%
27.32%
11.14%
3.66%
15.82%
8.82%
0.94%
 
Cost Of Goods Sold
1,464.68
1,242.56
945.74
891.90
965.33
727.53
675.59
657.13
564.24
522.85
543.67
Gross Profit
883.17
747.04
631.13
557.62
514.50
434.76
370.22
351.78
306.85
277.64
249.35
GP Margin
37.62%
37.55%
40.02%
38.47%
34.77%
37.41%
35.40%
34.87%
35.23%
34.68%
31.44%
Total Expenditure
2,075.90
1,731.77
1,361.74
1,245.11
1,341.97
1,053.41
965.76
936.71
812.24
748.95
757.02
Power & Fuel Cost
-
24.94
21.45
15.66
16.11
15.79
13.37
13.35
13.45
12.10
11.43
% Of Sales
-
1.25%
1.36%
1.08%
1.09%
1.36%
1.28%
1.32%
1.54%
1.51%
1.44%
Employee Cost
-
236.26
199.04
173.63
180.75
151.02
136.97
121.76
110.17
97.50
96.50
% Of Sales
-
11.87%
12.62%
11.98%
12.21%
12.99%
13.10%
12.07%
12.65%
12.18%
12.17%
Manufacturing Exp.
-
55.24
53.71
40.54
40.31
32.23
29.10
28.39
24.36
23.67
21.64
% Of Sales
-
2.78%
3.41%
2.80%
2.72%
2.77%
2.78%
2.81%
2.80%
2.96%
2.73%
General & Admin Exp.
-
101.28
84.64
66.17
83.25
78.10
71.79
70.99
65.58
58.61
46.41
% Of Sales
-
5.09%
5.37%
4.56%
5.63%
6.72%
6.86%
7.04%
7.53%
7.32%
5.85%
Selling & Distn. Exp.
-
16.40
10.84
6.10
12.13
11.02
9.67
8.87
8.79
7.36
12.12
% Of Sales
-
0.82%
0.69%
0.42%
0.82%
0.95%
0.92%
0.88%
1.01%
0.92%
1.53%
Miscellaneous Exp.
-
55.08
46.33
51.11
44.10
37.72
29.27
36.22
25.67
26.86
12.12
% Of Sales
-
2.77%
2.94%
3.53%
2.98%
3.25%
2.80%
3.59%
2.95%
3.36%
3.18%
EBITDA
271.95
257.84
215.13
204.41
137.86
108.87
80.05
72.20
58.84
51.53
36.00
EBITDA Margin
11.58%
12.96%
13.64%
14.10%
9.32%
9.37%
7.65%
7.16%
6.75%
6.44%
4.54%
Other Income
43.88
41.07
42.50
33.09
35.37
33.34
21.09
12.21
6.53
4.42
4.83
Interest
12.06
12.05
12.67
14.72
19.25
21.35
21.74
18.88
18.13
19.99
15.50
Depreciation
36.41
29.09
28.04
27.67
23.53
19.59
13.08
11.83
12.61
12.11
10.56
PBT
267.36
257.77
216.91
195.11
130.44
101.27
66.32
53.70
34.62
23.85
14.76
Tax
73.54
63.74
55.64
51.71
36.73
35.94
26.36
24.81
17.72
12.44
9.98
Tax Rate
27.51%
24.73%
25.65%
26.50%
28.16%
35.49%
39.75%
46.20%
51.18%
52.16%
67.62%
PAT
193.82
196.75
162.78
144.00
93.18
64.69
40.28
30.46
15.20
9.79
4.57
PAT before Minority Interest
194.48
194.97
161.69
143.39
93.71
65.34
39.96
28.89
16.90
11.41
4.78
Minority Interest
0.66
1.78
1.09
0.61
-0.53
-0.65
0.32
1.57
-1.70
-1.62
-0.21
PAT Margin
8.26%
9.89%
10.32%
9.93%
6.30%
5.57%
3.85%
3.02%
1.74%
1.22%
0.58%
PAT Growth
-0.11%
20.87%
13.04%
54.54%
44.04%
60.60%
32.24%
100.39%
55.26%
114.22%
 
EPS
13.21
13.41
11.10
9.82
6.35
4.41
2.75
2.08
1.04
0.67
0.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
833.49
655.66
505.84
363.15
260.03
200.11
166.74
170.13
156.06
152.22
Share Capital
14.23
14.23
14.23
14.23
14.23
14.23
14.23
14.12
14.09
14.09
Total Reserves
819.26
641.43
491.61
348.92
245.80
185.88
152.51
154.54
140.39
136.51
Non-Current Liabilities
41.39
33.92
33.47
54.47
49.69
56.76
48.72
52.31
46.73
31.29
Secured Loans
15.68
11.72
7.95
18.75
26.10
33.40
29.69
23.02
19.73
9.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
1.41
Long Term Provisions
23.89
18.98
17.05
17.58
14.84
13.04
11.74
12.89
11.66
6.07
Current Liabilities
1,051.35
927.31
898.77
961.15
852.29
804.37
745.42
486.64
468.07
463.43
Trade Payables
551.25
523.49
535.32
493.56
415.10
363.89
391.25
331.40
316.21
315.45
Other Current Liabilities
460.07
354.58
299.85
372.52
350.60
311.46
265.67
78.09
78.23
54.77
Short Term Borrowings
27.49
26.90
32.59
72.25
66.73
112.54
68.36
56.73
56.72
77.95
Short Term Provisions
12.54
22.35
31.01
22.82
19.87
16.48
20.15
20.43
16.90
15.27
Total Liabilities
1,928.54
1,616.06
1,437.96
1,380.80
1,164.20
1,064.08
964.74
715.29
679.35
654.75
Net Block
215.41
192.10
189.74
194.04
160.67
144.87
98.96
102.95
84.54
93.64
Gross Block
354.05
303.34
276.31
252.95
203.68
169.36
110.52
239.67
211.92
205.80
Accumulated Depreciation
138.63
111.24
86.58
58.91
43.02
24.49
11.56
136.72
127.38
112.16
Non Current Assets
300.64
269.20
244.98
251.49
225.48
202.05
185.16
188.05
175.19
166.26
Capital Work in Progress
41.95
20.04
14.60
11.51
12.28
6.58
33.55
2.08
14.39
1.17
Non Current Investment
9.52
8.34
4.27
4.46
4.14
3.68
2.90
2.41
2.38
2.46
Long Term Loans & Adv.
29.15
43.43
30.47
35.00
41.35
39.38
41.71
80.58
73.74
68.41
Other Non Current Assets
4.61
5.29
5.91
6.49
7.03
7.54
8.04
0.02
0.14
0.59
Current Assets
1,627.91
1,346.88
1,192.98
1,129.30
938.72
862.03
779.58
527.26
504.16
488.49
Current Investments
0.32
0.32
0.24
0.11
0.37
0.40
0.32
0.05
0.05
0.09
Inventories
222.26
180.96
127.59
134.50
129.76
101.19
128.95
81.35
79.33
75.46
Sundry Debtors
696.79
507.70
448.96
501.87
424.17
437.10
416.17
363.02
358.24
348.38
Cash & Bank
547.97
535.90
505.38
373.08
290.41
263.17
167.68
33.42
26.16
23.79
Other Current Assets
160.57
40.51
28.84
40.85
94.01
60.16
66.46
49.42
40.37
40.78
Short Term Loans & Adv.
122.45
81.49
81.96
78.88
63.97
40.60
48.48
40.87
34.37
33.93
Net Current Assets
576.55
419.56
294.21
168.15
86.42
57.66
34.16
40.62
36.09
25.06
Total Assets
1,928.55
1,616.08
1,437.96
1,380.79
1,164.20
1,064.08
964.74
715.31
679.35
654.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
62.73
91.38
197.05
101.79
126.61
86.13
176.32
49.79
45.33
5.22
PBT
257.77
216.91
195.11
130.44
101.27
66.32
53.70
34.62
23.85
14.76
Adjustment
14.00
21.60
27.79
18.94
24.78
12.81
28.67
27.36
32.81
24.07
Changes in Working Capital
-134.37
-75.77
24.05
-11.12
34.44
35.57
118.07
2.25
-1.62
-21.70
Cash after chg. in Working capital
137.41
162.75
246.95
138.26
160.49
114.71
200.44
64.23
55.04
17.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.68
-71.37
-49.90
-36.48
-33.87
-28.58
-24.12
-14.44
-9.71
-11.92
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
-40.41
-92.00
-29.24
-17.94
-70.40
-166.22
-71.75
-25.17
-17.35
-0.86
Net Fixed Assets
-71.12
-31.90
-26.31
-46.36
-30.93
-30.95
62.83
-13.74
-8.95
-0.97
Net Investments
-3.96
-1.57
-0.56
-1.03
-3.18
-1.11
-1.55
0.00
-3.12
-0.01
Others
34.67
-58.53
-2.37
29.45
-36.29
-134.16
-133.03
-11.43
-5.28
0.12
Cash from Financing Activity
-15.31
-26.86
-74.70
-28.17
-78.97
31.14
-3.29
-16.66
-28.63
-6.62
Net Cash Inflow / Outflow
7.01
-27.48
93.11
55.68
-22.75
-48.95
101.28
7.95
-0.65
-2.27
Opening Cash & Equivalents
169.08
197.23
101.46
45.17
67.25
117.10
19.44
11.18
11.83
14.09
Closing Cash & Equivalent
175.36
169.08
197.23
101.46
45.17
67.25
117.10
19.14
11.18
11.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
58.58
46.08
355.50
255.22
182.75
140.63
117.18
119.38
109.54
106.79
ROA
11.00%
10.59%
10.17%
7.36%
5.86%
3.94%
3.44%
2.42%
1.71%
0.72%
ROE
26.18%
27.84%
33.00%
30.08%
28.40%
21.79%
17.23%
10.47%
7.48%
3.21%
ROCE
34.06%
36.48%
41.05%
35.87%
33.39%
27.42%
27.03%
21.02%
17.89%
12.50%
Fixed Asset Turnover
6.05
5.44
5.48
6.48
6.23
7.54
5.98
4.00
3.98
4.00
Receivable days
110.48
110.72
119.71
114.20
135.23
147.62
135.79
145.62
155.28
157.65
Inventory Days
36.99
35.71
33.00
32.59
36.26
39.82
36.65
32.44
34.01
33.02
Payable days
157.85
204.32
210.53
133.47
146.67
157.06
155.07
161.81
168.78
172.72
Cash Conversion Cycle
-10.38
-57.89
-57.82
13.32
24.83
30.38
17.37
16.25
20.51
17.94
Total Debt/Equity
0.06
0.07
0.10
0.28
0.42
0.82
0.66
0.53
0.56
0.64
Interest Cover
22.47
18.15
14.26
7.78
5.74
4.05
3.84
2.91
2.19
1.95

News Update:


  • ION Exchage - Quarterly Results
    29th May 2024, 20:30 PM

    Read More
  • Ion Exchange (India) bags contract worth Rs 250.65 crore
    2nd Apr 2024, 14:50 PM

    The project is to be completed within 7 months from the date of approval of Engineering

    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.