Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Finance - Investment

Rating :
47/99

BSE: 511208 | NSE: IVC

7.05
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 7.00
  • 7.55
  • 7.00
  • 7.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  301708
  •  21.65
  •  10.05
  •  5.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 221.39
  • 17.43
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28.74
  • 5.67%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.42%
  • 1.21%
  • 42.12%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.50
  • -17.40
  • 4.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.85
  • -57.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.39
  • -9.11
  • 16.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.30
  • 21.62
  • 22.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.12
  • 0.89
  • 0.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.35
  • 0.88
  • -1.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
15.80
11.78
34.13%
17.02
7.21
136.06%
11.73
15.64
-25.00%
10.94
7.89
38.66%
Expenses
13.83
10.56
30.97%
13.66
7.97
71.39%
10.20
13.42
-23.99%
13.17
12.20
7.95%
EBITDA
1.97
1.22
61.48%
3.36
-0.76
-
1.53
2.22
-31.08%
-2.23
-4.31
-
EBIDTM
12.50%
10.32%
19.76%
-10.60%
13.07%
14.19%
-20.38%
-54.61%
Other Income
3.99
1.03
287.38%
1.51
1.64
-7.93%
8.78
2.63
233.84%
4.32
3.79
13.98%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.05
0.05
0.00%
0.05
0.05
0.00%
0.05
0.06
-16.67%
0.05
0.05
0.00%
PBT
5.91
2.19
169.86%
4.83
0.82
489.02%
10.26
4.78
114.64%
2.04
-0.57
-
Tax
0.98
0.95
3.16%
1.88
0.74
154.05%
0.51
-0.78
-
-0.06
-0.50
-
PAT
4.93
1.24
297.58%
2.94
0.07
4,100.00%
9.76
5.56
75.54%
2.09
-0.07
-
PATM
31.19%
10.54%
17.30%
1.03%
83.18%
35.57%
19.15%
-0.90%
EPS
0.14
0.01
1,300.00%
0.02
-0.01
-
0.20
0.14
42.86%
0.04
0.01
300.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
55.49
41.65
46.14
36.43
88.69
108.31
101.28
182.78
191.95
208.85
224.49
Net Sales Growth
30.50%
-9.73%
26.65%
-58.92%
-18.11%
6.94%
-44.59%
-4.78%
-8.09%
-6.97%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
55.49
41.65
46.14
36.43
88.69
108.31
101.28
182.78
191.95
208.85
224.49
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
50.86
41.90
48.42
54.61
73.73
84.29
84.69
95.65
92.92
102.40
99.77
Power & Fuel Cost
-
0.02
0.02
0.08
0.13
0.18
0.18
0.17
0.20
0.17
0.00
% Of Sales
-
0.05%
0.04%
0.22%
0.15%
0.17%
0.18%
0.09%
0.10%
0.08%
0%
Employee Cost
-
16.88
17.29
22.84
38.81
43.05
42.33
51.50
52.38
61.22
54.95
% Of Sales
-
40.53%
37.47%
62.70%
43.76%
39.75%
41.80%
28.18%
27.29%
29.31%
24.48%
Manufacturing Exp.
-
3.00
4.69
6.33
8.02
9.98
9.81
9.75
7.66
8.02
7.29
% Of Sales
-
7.20%
10.16%
17.38%
9.04%
9.21%
9.69%
5.33%
3.99%
3.84%
3.25%
General & Admin Exp.
-
17.46
15.36
11.65
21.95
20.16
21.29
25.06
23.40
27.88
33.53
% Of Sales
-
41.92%
33.29%
31.98%
24.75%
18.61%
21.02%
13.71%
12.19%
13.35%
14.94%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
4.57
11.08
13.79
4.94
11.09
11.25
9.34
9.49
5.29
0.00
% Of Sales
-
10.97%
24.01%
37.85%
5.57%
10.24%
11.11%
5.11%
4.94%
2.53%
1.78%
EBITDA
4.63
-0.25
-2.28
-18.18
14.96
24.02
16.59
87.13
99.03
106.45
124.72
EBITDA Margin
8.34%
-0.60%
-4.94%
-49.90%
16.87%
22.18%
16.38%
47.67%
51.59%
50.97%
55.56%
Other Income
18.60
15.77
12.48
12.23
14.14
11.46
13.89
8.07
16.73
14.04
2.44
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.78
2.71
Depreciation
0.20
0.21
0.31
0.61
9.40
11.51
16.61
20.43
19.25
18.96
23.32
PBT
23.04
15.31
9.89
-6.56
19.70
23.97
13.88
74.77
96.51
100.74
101.14
Tax
3.31
2.15
0.28
-0.17
5.84
8.92
7.03
18.66
23.41
27.88
24.47
Tax Rate
14.37%
14.04%
2.83%
2.59%
-59.77%
37.21%
50.65%
24.96%
24.26%
27.68%
24.19%
PAT
19.72
7.84
7.86
-0.56
-16.94
12.64
6.13
56.08
73.02
72.48
76.63
PAT before Minority Interest
12.75
13.16
9.62
-6.39
-15.61
15.05
6.85
56.11
73.09
72.86
76.67
Minority Interest
-6.97
-5.32
-1.76
5.83
-1.33
-2.41
-0.72
-0.03
-0.07
-0.38
-0.04
PAT Margin
35.54%
18.82%
17.04%
-1.54%
-19.10%
11.67%
6.05%
30.68%
38.04%
34.70%
34.14%
PAT Growth
190.00%
-0.25%
-
-
-
106.20%
-89.07%
-23.20%
0.75%
-5.42%
 
EPS
0.63
0.25
0.25
-0.02
-0.54
0.40
0.20
1.79
2.33
2.31
2.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
210.72
209.71
222.40
239.76
267.90
308.89
396.66
364.54
326.34
283.54
Share Capital
62.81
62.81
62.81
62.81
62.81
62.81
62.81
62.81
62.72
41.78
Total Reserves
147.92
146.90
159.59
176.95
205.09
246.08
333.86
301.73
263.62
241.76
Non-Current Liabilities
12.77
16.40
21.96
38.96
31.02
1.50
4.05
3.71
4.23
4.30
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
3.25
6.65
9.79
23.55
10.65
4.61
7.30
6.30
5.01
4.94
Current Liabilities
12.71
13.31
13.26
13.40
7.84
29.52
71.83
82.27
92.03
106.69
Trade Payables
7.22
7.59
7.86
7.27
7.84
10.33
14.43
19.04
32.32
26.65
Other Current Liabilities
5.49
5.72
5.41
6.14
0.00
10.70
4.00
3.97
6.15
37.17
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
8.50
53.40
59.26
53.57
42.86
Total Liabilities
255.13
253.03
269.47
309.80
323.11
357.07
475.52
454.15
426.17
397.72
Net Block
0.28
0.42
0.53
0.96
9.56
19.88
133.67
141.77
152.06
154.04
Gross Block
3.00
2.98
22.46
22.28
21.54
147.84
251.70
318.25
320.35
298.66
Accumulated Depreciation
2.72
2.56
21.93
21.32
11.98
127.96
118.03
176.48
168.30
144.62
Non Current Assets
18.58
22.02
39.35
64.13
27.29
58.82
169.75
182.86
195.70
189.82
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.32
0.10
0.00
0.00
0.08
Non Current Investment
8.74
9.18
13.60
28.96
0.00
24.52
26.10
32.54
35.12
10.53
Long Term Loans & Adv.
3.54
7.11
17.92
27.00
12.34
13.65
9.19
7.76
7.63
20.02
Other Non Current Assets
6.02
5.32
7.30
7.20
5.39
0.46
0.69
0.79
0.90
5.15
Current Assets
236.56
231.00
230.13
245.69
295.83
298.26
304.21
267.04
223.73
199.24
Current Investments
23.14
32.15
48.05
55.79
76.41
72.22
105.12
111.25
44.25
51.62
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
9.00
11.84
9.97
27.36
88.33
79.46
81.61
101.73
117.51
73.19
Cash & Bank
192.65
178.15
163.39
156.69
83.52
132.82
107.33
38.43
23.11
41.66
Other Current Assets
11.77
1.36
2.09
4.07
47.56
13.77
10.14
15.63
38.86
32.77
Short Term Loans & Adv.
10.39
7.50
6.63
1.77
46.79
5.35
6.33
11.70
32.70
25.33
Net Current Assets
223.85
217.70
216.86
232.28
287.99
268.73
232.38
184.77
131.70
92.56
Total Assets
255.14
253.02
269.48
309.82
323.12
357.08
475.53
454.15
426.16
397.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
6.43
10.74
-22.59
75.22
-3.80
28.29
92.05
98.85
39.58
54.50
PBT
15.26
9.85
-19.85
-7.84
26.58
13.88
74.77
96.51
100.74
101.14
Adjustment
-12.31
-0.24
-5.65
29.54
8.79
8.80
20.52
14.89
11.91
14.48
Changes in Working Capital
5.77
-2.94
3.97
63.35
-26.29
16.44
18.17
13.88
-45.50
-35.39
Cash after chg. in Working capital
8.72
6.68
-21.53
85.05
9.08
39.12
113.47
125.27
67.16
80.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.29
4.06
-1.06
-9.83
-12.88
-10.83
-21.42
-26.42
-27.58
-25.73
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
-15.16
-5.76
34.03
-51.22
-9.98
23.62
21.05
-38.37
11.05
-0.20
Net Fixed Assets
0.01
-0.15
-0.04
-0.06
3.11
0.15
-0.55
11.03
-0.24
-0.15
Net Investments
10.09
21.74
0.48
-3.20
22.38
13.13
-7.54
-62.17
-18.62
-15.91
Others
-25.26
-27.35
33.59
-47.96
-35.47
10.34
29.14
12.77
29.91
15.86
Cash from Financing Activity
-9.42
-18.84
-9.92
-19.71
-19.53
-41.11
-46.56
-46.14
-67.48
-76.09
Net Cash Inflow / Outflow
-18.14
-13.86
1.52
4.29
-33.30
10.79
66.54
14.34
-16.85
-21.79
Opening Cash & Equivalents
84.49
100.83
91.03
80.14
116.08
104.11
35.69
20.66
33.94
58.63
Closing Cash & Equivalent
69.33
84.49
100.83
91.03
80.14
129.53
104.11
35.69
19.40
39.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
6.71
6.68
7.08
7.63
8.53
9.84
12.58
11.47
10.19
8.77
ROA
5.18%
3.68%
-2.21%
-4.93%
4.43%
1.65%
12.07%
16.61%
17.69%
19.37%
ROE
6.26%
4.45%
-2.77%
-6.15%
5.22%
1.95%
14.86%
21.50%
24.51%
30.83%
ROCE
7.28%
4.58%
-2.84%
-3.85%
8.31%
3.94%
19.80%
28.39%
32.66%
35.44%
Fixed Asset Turnover
13.94
3.63
1.63
4.05
1.28
0.51
0.64
0.60
0.67
0.77
Receivable days
91.32
86.26
187.00
238.06
282.73
290.24
183.07
208.45
166.64
93.04
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
89.25
47.94
50.02
64.81
73.81
114.36
120.76
106.08
Cash Conversion Cycle
91.32
86.26
97.75
190.12
232.71
225.42
109.26
94.09
45.87
-13.04
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
130.33
38.39

News Update:


  • IL&FS Investment Mgr - Quarterly Results
    11th Nov 2022, 14:10 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.