Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Finance - Investment

Rating :
45/99

BSE: 511208 | NSE: IVC

3.75
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3.75
  •  3.95
  •  3.70
  •  3.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38162
  •  1.45
  •  4.60
  •  1.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 120.90
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -35.79
  • 7.79%
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.42%
  • 2.16%
  • 40.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.62
  • -14.31
  • -4.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.93
  • -31.48
  • -2.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.63
  • -28.87
  • -24.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 9.54
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.13
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.15
  • 4.09
  • 2.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
8.07
8.77
-7.98%
9.32
24.56
-62.05%
9.54
17.49
-45.45%
8.81
24.59
-64.17%
Expenses
9.80
16.21
-39.54%
12.85
15.18
-15.35%
12.46
18.17
-31.43%
13.09
20.92
-37.43%
EBITDA
-1.72
-7.44
-
-3.52
9.39
-
-2.93
-0.68
-
-4.29
3.67
-
EBIDTM
-21.34%
-84.88%
-37.80%
38.22%
-30.69%
-3.89%
-48.65%
14.92%
Other Income
4.56
2.89
57.79%
3.72
2.02
84.16%
2.61
2.03
28.57%
3.02
5.08
-40.55%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.10
0.17
-41.18%
0.14
0.23
-39.13%
0.16
3.17
-94.95%
0.15
3.08
-95.13%
PBT
2.73
-4.72
-
0.06
12.44
-99.52%
-0.47
-2.38
-
-1.42
-24.51
-
Tax
0.61
-0.66
-
0.03
-0.90
-
1.02
2.18
-53.21%
-0.56
1.67
-
PAT
2.12
-4.06
-
0.03
13.34
-99.78%
-1.50
-4.56
-
-0.86
-26.18
-
PATM
26.30%
-46.35%
0.29%
54.30%
-15.68%
-26.06%
-9.77%
-106.47%
EPS
0.07
-0.13
-
0.00
0.42
-100.00%
-0.05
-0.15
-
-0.03
-0.83
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
35.74
88.69
108.31
101.28
182.78
191.95
208.85
224.49
220.57
197.29
175.95
Net Sales Growth
-52.61%
-18.11%
6.94%
-44.59%
-4.78%
-8.09%
-6.97%
1.78%
11.80%
12.13%
 
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
35.74
88.69
108.31
101.28
182.78
191.95
208.85
224.49
220.57
197.29
175.95
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
48.20
73.73
84.29
84.69
95.65
92.92
102.40
99.77
102.21
82.90
68.01
Power & Fuel Cost
-
0.13
0.18
0.18
0.17
0.20
0.17
0.00
0.23
0.18
0.15
% Of Sales
-
0.15%
0.17%
0.18%
0.09%
0.10%
0.08%
0%
0.10%
0.09%
0.09%
Employee Cost
-
38.81
43.05
42.33
51.50
52.38
61.22
54.95
52.95
46.53
36.93
% Of Sales
-
43.76%
39.75%
41.80%
28.18%
27.29%
29.31%
24.48%
24.01%
23.58%
20.99%
Manufacturing Exp.
-
8.02
9.98
9.81
9.75
7.66
8.02
7.29
7.25
8.67
7.07
% Of Sales
-
9.04%
9.21%
9.69%
5.33%
3.99%
3.84%
3.25%
3.29%
4.39%
4.02%
General & Admin Exp.
-
22.05
20.16
21.29
25.06
23.40
27.88
33.53
36.34
20.91
19.86
% Of Sales
-
24.86%
18.61%
21.02%
13.71%
12.19%
13.35%
14.94%
16.48%
10.60%
11.29%
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.
-
4.84
11.09
11.25
9.34
9.49
5.29
4.00
5.66
6.80
0.00
% Of Sales
-
5.46%
10.24%
11.11%
5.11%
4.94%
2.53%
1.78%
2.57%
3.45%
2.36%
EBITDA
-12.46
14.96
24.02
16.59
87.13
99.03
106.45
124.72
118.36
114.39
107.94
EBITDA Margin
-34.86%
16.87%
22.18%
16.38%
47.67%
51.59%
50.97%
55.56%
53.66%
57.98%
61.35%
Other Income
13.91
14.14
11.46
13.89
8.07
16.73
14.04
2.44
4.13
3.93
5.39
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.78
2.71
3.88
1.76
0.00
Depreciation
0.55
9.40
11.51
16.61
20.43
19.25
18.96
23.32
23.29
26.04
17.63
PBT
0.90
19.70
23.97
13.88
74.77
96.51
100.74
101.14
95.31
90.52
95.69
Tax
1.10
5.84
8.92
7.03
18.66
23.41
27.88
24.47
21.50
21.23
21.54
Tax Rate
122.22%
-59.77%
37.21%
50.65%
24.96%
24.26%
27.68%
24.19%
22.56%
23.45%
22.51%
PAT
-0.21
-16.94
12.64
6.13
56.08
73.02
72.48
76.63
73.53
69.02
73.84
PAT before Minority Interest
3.24
-15.61
15.05
6.85
56.11
73.09
72.86
76.67
73.81
69.29
74.15
Minority Interest
3.45
-1.33
-2.41
-0.72
-0.03
-0.07
-0.38
-0.04
-0.28
-0.27
-0.31
PAT Margin
-0.59%
-19.10%
11.67%
6.05%
30.68%
38.04%
34.70%
34.14%
33.34%
34.98%
41.97%
PAT Growth
0.00%
-
106.20%
-89.07%
-23.20%
0.75%
-5.42%
4.22%
6.53%
-6.53%
 
EPS
-0.01
-0.54
0.40
0.20
1.79
2.33
2.31
2.44
2.34
2.20
2.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
239.76
267.90
308.89
396.66
364.54
326.34
283.54
233.36
177.35
133.87
Share Capital
62.81
62.81
62.81
62.81
62.81
62.72
41.78
41.66
41.13
40.61
Total Reserves
176.95
205.09
246.08
333.86
301.73
263.62
241.76
191.71
135.92
92.34
Non-Current Liabilities
32.60
31.02
1.50
4.05
3.71
4.23
4.30
29.53
58.37
-0.15
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.58
53.58
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
11.06
10.65
4.61
7.30
6.30
5.01
4.94
3.81
2.81
0.00
Current Liabilities
7.27
7.84
29.52
71.83
82.27
92.03
106.69
127.70
115.41
70.92
Trade Payables
7.27
7.84
10.33
14.43
19.04
32.32
26.65
23.45
12.43
22.47
Other Current Liabilities
0.00
0.00
10.70
4.00
3.97
6.15
37.17
54.38
49.75
5.67
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
8.50
53.40
59.26
53.57
42.86
49.87
53.23
42.78
Total Liabilities
297.31
323.11
357.07
475.52
454.15
426.17
397.72
393.74
356.17
207.61
Net Block
0.96
9.56
19.88
133.67
141.77
152.06
154.04
164.97
166.20
26.85
Gross Block
22.28
21.54
147.84
251.70
318.25
320.35
298.66
283.32
261.26
96.12
Accumulated Depreciation
21.32
11.98
127.96
118.03
176.48
168.30
144.62
118.35
95.06
69.27
Non Current Assets
22.66
27.29
58.82
169.75
182.86
195.70
189.82
221.85
209.15
30.26
Capital Work in Progress
0.00
0.00
0.32
0.10
0.00
0.00
0.08
0.00
0.03
0.02
Non Current Investment
0.00
0.00
24.52
26.10
32.54
35.12
10.53
7.69
5.24
3.39
Long Term Loans & Adv.
16.28
12.34
13.65
9.19
7.76
7.63
20.02
42.50
18.56
0.00
Other Non Current Assets
5.43
5.39
0.46
0.69
0.79
0.90
5.15
6.69
19.13
0.00
Current Assets
274.65
295.83
298.26
304.21
267.04
223.73
199.24
161.03
147.01
177.36
Current Investments
84.75
76.41
72.22
105.12
111.25
44.25
51.62
39.50
19.42
33.19
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
27.36
88.33
79.46
81.61
101.73
117.51
73.19
41.26
22.31
27.50
Cash & Bank
156.69
83.52
132.82
107.33
38.43
23.11
41.66
60.35
55.97
42.87
Other Current Assets
5.84
0.77
8.42
3.81
15.63
38.86
32.77
19.92
49.32
73.80
Short Term Loans & Adv.
1.77
46.79
5.35
6.33
11.70
32.70
25.33
12.26
42.06
62.85
Net Current Assets
267.38
287.99
268.73
232.38
184.77
131.70
92.56
33.33
31.61
106.43
Total Assets
297.31
323.12
357.08
475.53
454.15
426.16
397.72
393.74
356.16
207.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
75.22
-3.80
28.29
92.05
98.85
39.58
54.50
60.64
65.42
57.04
PBT
-7.84
26.58
13.88
74.77
96.51
100.74
101.14
95.31
90.52
95.69
Adjustment
29.54
8.79
8.80
20.52
14.89
11.91
14.48
18.37
22.31
11.10
Changes in Working Capital
63.35
-26.29
16.44
18.17
13.88
-45.50
-35.39
-29.98
-26.57
-29.56
Cash after chg. in Working capital
85.05
9.08
39.12
113.47
125.27
67.16
80.23
83.71
86.26
77.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.83
-12.88
-10.83
-21.42
-26.42
-27.58
-25.73
-23.07
-20.84
-20.19
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
11.03
-9.98
23.62
21.05
-38.37
11.05
-0.20
2.75
-136.06
-15.58
Net Fixed Assets
-0.06
3.11
0.15
-0.55
11.03
-0.24
-0.15
0.02
-0.21
-1.24
Net Investments
-3.19
22.38
13.13
-7.54
-62.17
-18.62
-15.91
-12.43
13.38
4.95
Others
14.28
-35.47
10.34
29.14
12.77
29.91
15.86
15.16
-149.23
-19.29
Cash from Financing Activity
-19.71
-19.53
-41.11
-46.56
-46.14
-67.48
-76.09
-59.28
49.77
-25.87
Net Cash Inflow / Outflow
66.54
-33.30
10.79
66.54
14.34
-16.85
-21.79
4.12
-20.87
15.60
Opening Cash & Equivalents
80.14
116.08
104.11
35.69
20.66
33.94
58.63
54.52
8.81
27.27
Closing Cash & Equivalent
153.28
80.14
129.53
104.11
35.69
19.40
39.57
58.63
42.11
42.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
7.63
8.53
9.84
12.58
11.47
10.19
8.77
7.12
5.74
4.37
ROA
-5.03%
4.43%
1.65%
12.07%
16.61%
17.69%
19.37%
19.69%
24.58%
39.88%
ROE
-6.15%
5.22%
1.95%
14.86%
21.50%
24.51%
30.83%
36.95%
44.71%
66.76%
ROCE
-3.85%
8.31%
3.94%
19.80%
28.39%
32.66%
35.44%
36.33%
46.60%
85.44%
Fixed Asset Turnover
4.05
1.28
0.51
0.64
0.60
0.67
0.77
0.81
1.10
1.86
Receivable days
238.06
282.73
290.24
183.07
208.45
166.64
93.04
52.60
46.08
28.98
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
47.82
50.02
64.81
73.81
133.81
120.76
106.08
77.63
77.66
141.97
Cash Conversion Cycle
190.24
232.71
225.42
109.26
74.64
45.87
-13.04
-25.03
-31.58
-112.99
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.10
0.28
0.48
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
130.33
38.39
25.55
52.48
0.00

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.