Nifty
Sensex
:
:
15776.50
52553.14
-92.75 (-0.58%)
-219.91 (-0.42%)

Finance - Investment

Rating :
39/99

BSE: 511208 | NSE: IVC

5.90
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  5.75
  •  6.05
  •  5.55
  •  5.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  330087
  •  19.48
  •  6.75
  •  2.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 181.51
  • 22.47
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18.12
  • 10.38%
  • 0.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.42%
  • 2.06%
  • 40.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.54
  • -27.57
  • -30.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.58
  • -35.50
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.36
  • -30.55
  • 14.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 17.42
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.02
  • 0.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.26
  • 2.53
  • -2.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
7.89
9.54
-17.30%
14.53
8.81
64.93%
8.07
8.77
-7.98%
9.32
24.56
-62.05%
Expenses
12.20
12.46
-2.09%
13.00
13.09
-0.69%
9.80
16.21
-39.54%
12.85
15.18
-15.35%
EBITDA
-4.31
-2.93
-
1.53
-4.29
-
-1.72
-7.44
-
-3.52
9.39
-
EBIDTM
-54.61%
-30.69%
10.54%
-48.65%
-21.34%
-84.90%
-37.80%
38.22%
Other Income
3.79
2.61
45.21%
1.51
3.02
-50.00%
4.56
2.89
57.79%
3.72
2.02
84.16%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.05
0.16
-68.75%
0.09
0.15
-40.00%
0.10
0.17
-41.18%
0.14
0.23
-39.13%
PBT
-0.57
-0.47
-
2.95
-1.42
-
2.73
-4.72
-
0.06
12.44
-99.52%
Tax
-0.50
1.02
-
0.95
-0.56
-
0.61
-0.66
-
0.03
-0.90
-
PAT
-0.07
-1.50
-
2.00
-0.86
-
2.12
-4.06
-
0.03
13.34
-99.78%
PATM
-0.90%
-15.68%
13.76%
-9.77%
26.30%
-46.36%
0.29%
54.31%
EPS
0.01
-0.04
-
0.03
-0.48
-
0.07
-0.07
-
0.15
0.33
-54.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
39.81
36.43
88.69
108.31
101.28
182.78
191.95
208.85
224.49
220.57
197.29
Net Sales Growth
-22.97%
-58.92%
-18.11%
6.94%
-44.59%
-4.78%
-8.09%
-6.97%
1.78%
11.80%
 
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
39.82
36.43
88.69
108.31
101.28
182.78
191.95
208.85
224.49
220.57
197.29
GP Margin
100.03%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
47.85
54.61
73.73
84.29
84.69
95.65
92.92
102.40
99.77
102.21
82.90
Power & Fuel Cost
-
0.08
0.13
0.18
0.18
0.17
0.20
0.17
0.00
0.23
0.18
% Of Sales
-
0.22%
0.15%
0.17%
0.18%
0.09%
0.10%
0.08%
0%
0.10%
0.09%
Employee Cost
-
22.84
38.81
43.05
42.33
51.50
52.38
61.22
54.95
52.95
46.53
% Of Sales
-
62.70%
43.76%
39.75%
41.80%
28.18%
27.29%
29.31%
24.48%
24.01%
23.58%
Manufacturing Exp.
-
6.33
8.02
9.98
9.81
9.75
7.66
8.02
7.29
7.25
8.67
% Of Sales
-
17.38%
9.04%
9.21%
9.69%
5.33%
3.99%
3.84%
3.25%
3.29%
4.39%
General & Admin Exp.
-
11.65
21.95
20.16
21.29
25.06
23.40
27.88
33.53
36.34
20.91
% Of Sales
-
31.98%
24.75%
18.61%
21.02%
13.71%
12.19%
13.35%
14.94%
16.48%
10.60%
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.
-
13.78
4.94
11.09
11.25
9.34
9.49
5.29
4.00
5.66
0.00
% Of Sales
-
37.83%
5.57%
10.24%
11.11%
5.11%
4.94%
2.53%
1.78%
2.57%
3.45%
EBITDA
-8.02
-18.18
14.96
24.02
16.59
87.13
99.03
106.45
124.72
118.36
114.39
EBITDA Margin
-20.15%
-49.90%
16.87%
22.18%
16.38%
47.67%
51.59%
50.97%
55.56%
53.66%
57.98%
Other Income
13.58
12.23
14.14
11.46
13.89
8.07
16.73
14.04
2.44
4.13
3.93
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.78
2.71
3.88
1.76
Depreciation
0.38
0.61
9.40
11.51
16.61
20.43
19.25
18.96
23.32
23.29
26.04
PBT
5.17
-6.56
19.70
23.97
13.88
74.77
96.51
100.74
101.14
95.31
90.52
Tax
1.09
-0.17
5.84
8.92
7.03
18.66
23.41
27.88
24.47
21.50
21.23
Tax Rate
21.08%
2.59%
-59.77%
37.21%
50.65%
24.96%
24.26%
27.68%
24.19%
22.56%
23.45%
PAT
4.08
-0.56
-16.94
12.64
6.13
56.08
73.02
72.48
76.63
73.53
69.02
PAT before Minority Interest
4.96
-6.39
-15.61
15.05
6.85
56.11
73.09
72.86
76.67
73.81
69.29
Minority Interest
0.88
5.83
-1.33
-2.41
-0.72
-0.03
-0.07
-0.38
-0.04
-0.28
-0.27
PAT Margin
10.25%
-1.54%
-19.10%
11.67%
6.05%
30.68%
38.04%
34.70%
34.14%
33.34%
34.98%
PAT Growth
-41.04%
-
-
106.20%
-89.07%
-23.20%
0.75%
-5.42%
4.22%
6.53%
 
EPS
0.13
-0.02
-0.54
0.40
0.20
1.79
2.33
2.31
2.44
2.34
2.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
222.40
239.76
267.90
308.89
396.66
364.54
326.34
283.54
233.36
177.35
Share Capital
62.81
62.81
62.81
62.81
62.81
62.81
62.72
41.78
41.66
41.13
Total Reserves
159.59
176.95
205.09
246.08
333.86
301.73
263.62
241.76
191.71
135.92
Non-Current Liabilities
21.96
38.96
31.02
1.50
4.05
3.71
4.23
4.30
29.53
58.37
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.58
53.58
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
9.79
23.55
10.65
4.61
7.30
6.30
5.01
4.94
3.81
2.81
Current Liabilities
13.26
13.40
7.84
29.52
71.83
82.27
92.03
106.69
127.70
115.41
Trade Payables
7.86
7.27
7.84
10.33
14.43
19.04
32.32
26.65
23.45
12.43
Other Current Liabilities
5.41
6.14
0.00
10.70
4.00
3.97
6.15
37.17
54.38
49.75
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
8.50
53.40
59.26
53.57
42.86
49.87
53.23
Total Liabilities
269.47
309.80
323.11
357.07
475.52
454.15
426.17
397.72
393.74
356.17
Net Block
0.53
0.96
9.56
19.88
133.67
141.77
152.06
154.04
164.97
166.20
Gross Block
22.46
22.28
21.54
147.84
251.70
318.25
320.35
298.66
283.32
261.26
Accumulated Depreciation
21.93
21.32
11.98
127.96
118.03
176.48
168.30
144.62
118.35
95.06
Non Current Assets
39.35
64.13
27.29
58.82
169.75
182.86
195.70
189.82
221.85
209.15
Capital Work in Progress
0.00
0.00
0.00
0.32
0.10
0.00
0.00
0.08
0.00
0.03
Non Current Investment
13.60
28.96
0.00
24.52
26.10
32.54
35.12
10.53
7.69
5.24
Long Term Loans & Adv.
17.92
27.00
12.34
13.65
9.19
7.76
7.63
20.02
42.50
18.56
Other Non Current Assets
7.30
7.20
5.39
0.46
0.69
0.79
0.90
5.15
6.69
19.13
Current Assets
230.13
245.69
295.83
298.26
304.21
267.04
223.73
199.24
161.03
147.01
Current Investments
48.05
55.79
76.41
72.22
105.12
111.25
44.25
51.62
39.50
19.42
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
9.97
27.36
88.33
79.46
81.61
101.73
117.51
73.19
41.26
22.31
Cash & Bank
163.39
156.69
83.52
132.82
107.33
38.43
23.11
41.66
60.35
55.97
Other Current Assets
8.72
4.07
0.77
8.42
10.14
15.63
38.86
32.77
19.92
49.32
Short Term Loans & Adv.
2.91
1.77
46.79
5.35
6.33
11.70
32.70
25.33
12.26
42.06
Net Current Assets
216.86
232.28
287.99
268.73
232.38
184.77
131.70
92.56
33.33
31.61
Total Assets
269.48
309.82
323.12
357.08
475.53
454.15
426.16
397.72
393.74
356.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-22.59
75.22
-3.80
28.29
92.05
98.85
39.58
54.50
60.64
65.42
PBT
-19.85
-7.84
26.58
13.88
74.77
96.51
100.74
101.14
95.31
90.52
Adjustment
-5.65
29.54
8.79
8.80
20.52
14.89
11.91
14.48
18.37
22.31
Changes in Working Capital
3.97
63.35
-26.29
16.44
18.17
13.88
-45.50
-35.39
-29.98
-26.57
Cash after chg. in Working capital
-21.53
85.05
9.08
39.12
113.47
125.27
67.16
80.23
83.71
86.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.06
-9.83
-12.88
-10.83
-21.42
-26.42
-27.58
-25.73
-23.07
-20.84
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
34.03
-51.22
-9.98
23.62
21.05
-38.37
11.05
-0.20
2.75
-136.06
Net Fixed Assets
-0.04
-0.06
3.11
0.15
-0.55
11.03
-0.24
-0.15
0.02
-0.21
Net Investments
0.48
-3.20
22.38
13.13
-7.54
-62.17
-18.62
-15.91
-12.43
13.38
Others
33.59
-47.96
-35.47
10.34
29.14
12.77
29.91
15.86
15.16
-149.23
Cash from Financing Activity
-9.92
-19.71
-19.53
-41.11
-46.56
-46.14
-67.48
-76.09
-59.28
49.77
Net Cash Inflow / Outflow
1.52
4.29
-33.30
10.79
66.54
14.34
-16.85
-21.79
4.12
-20.87
Opening Cash & Equivalents
91.03
80.14
116.08
104.11
35.69
20.66
33.94
58.63
54.52
8.81
Closing Cash & Equivalent
100.83
91.03
80.14
129.53
104.11
35.69
19.40
39.57
58.63
42.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
7.08
7.63
8.53
9.84
12.58
11.47
10.19
8.77
7.12
5.74
ROA
-2.21%
-4.93%
4.43%
1.65%
12.07%
16.61%
17.69%
19.37%
19.69%
24.58%
ROE
-2.77%
-6.15%
5.22%
1.95%
14.86%
21.50%
24.51%
30.83%
36.95%
44.71%
ROCE
-2.84%
-3.85%
8.31%
3.94%
19.80%
28.39%
32.66%
35.44%
36.33%
46.60%
Fixed Asset Turnover
1.63
4.05
1.28
0.51
0.64
0.60
0.67
0.77
0.81
1.10
Receivable days
187.00
238.06
282.73
290.24
183.07
208.45
166.64
93.04
52.60
46.08
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
89.25
47.94
50.02
64.81
73.81
114.36
120.76
106.08
77.63
77.66
Cash Conversion Cycle
97.75
190.12
232.71
225.42
109.26
94.09
45.87
-13.04
-25.03
-31.58
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
0.28
0.48
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
130.33
38.39
25.55
52.48

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.