Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Finance - Investment

Rating :
54/99

BSE: 511208 | NSE: IVC

8.50
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 8.40
  • 9.20
  • 8.40
  • 8.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2092061
  •  181.55
  •  11.25
  •  5.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 259.71
  • 29.65
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 67.06
  • 4.84%
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.42%
  • 1.61%
  • 41.64%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.33%

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
  • 12.54
  • 23.72
  • 22.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 0.97
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.49
  • 1.96
  • -1.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
17.02
7.21
136.06%
11.73
15.64
-25.00%
10.94
7.89
38.66%
11.78
14.53
-18.93%
Expenses
13.66
7.97
71.39%
10.20
13.42
-23.99%
13.17
12.20
7.95%
10.56
13.00
-18.77%
EBITDA
3.36
-0.76
-
1.53
2.22
-31.08%
-2.23
-4.31
-
1.22
1.53
-20.26%
EBIDTM
19.76%
-10.60%
13.07%
14.19%
-20.38%
-54.61%
10.32%
10.54%
Other Income
1.51
1.64
-7.93%
8.78
2.63
233.84%
4.32
3.79
13.98%
1.03
1.51
-31.79%
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
0.06
-16.67%
0.05
0.05
0.00%
0.05
0.09
-44.44%
PBT
4.83
0.82
489.02%
10.26
4.78
114.64%
2.04
-0.57
-
2.19
2.95
-25.76%
Tax
1.88
0.74
154.05%
0.51
-0.78
-
-0.06
-0.50
-
0.95
0.95
0.00%
PAT
2.94
0.07
4,100.00%
9.76
5.56
75.54%
2.09
-0.07
-
1.24
2.00
-38.00%
PATM
17.30%
1.03%
83.18%
35.57%
19.15%
-0.90%
10.54%
13.76%
EPS
0.02
-0.01
-
0.20
0.14
42.86%
0.04
0.01
300.00%
0.01
0.03
-66.67%

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
51.47
41.65
46.14
36.43
88.69
108.31
101.28
182.78
191.95
208.85
224.49
Net Sales Growth
13.70%
-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
51.47
41.65
46.14
36.43
88.69
108.31
101.28
182.78
191.95
208.85
224.49
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
47.59
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
3.88
-0.25
-2.28
-18.18
14.96
24.02
16.59
87.13
99.03
106.45
124.72
EBITDA Margin
7.54%
-0.60%
-4.94%
-49.90%
16.87%
22.18%
16.38%
47.67%
51.59%
50.97%
55.56%
Other Income
15.64
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
19.32
15.31
9.89
-6.56
19.70
23.97
13.88
74.77
96.51
100.74
101.14
Tax
3.28
2.15
0.28
-0.17
5.84
8.92
7.03
18.66
23.41
27.88
24.47
Tax Rate
16.98%
14.04%
2.83%
2.59%
-59.77%
37.21%
50.65%
24.96%
24.26%
27.68%
24.19%
PAT
16.03
7.84
7.86
-0.56
-16.94
12.64
6.13
56.08
73.02
72.48
76.63
PAT before Minority Interest
8.86
13.16
9.62
-6.39
-15.61
15.05
6.85
56.11
73.09
72.86
76.67
Minority Interest
-7.17
-5.32
-1.76
5.83
-1.33
-2.41
-0.72
-0.03
-0.07
-0.38
-0.04
PAT Margin
31.14%
18.82%
17.04%
-1.54%
-19.10%
11.67%
6.05%
30.68%
38.04%
34.70%
34.14%
PAT Growth
112.04%
-0.25%
-
-
-
106.20%
-89.07%
-23.20%
0.75%
-5.42%
 
EPS
0.51
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

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.