Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Finance - Investment

Rating :
51/99

BSE: 511208 | NSE: IVC

11.55
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  11.65
  •  11.65
  •  11.45
  •  11.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  395123
  •  45.71
  •  14.75
  •  6.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 363.02
  • 35.91
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 222.94
  • 6.06%
  • 1.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.42%
  • 1.44%
  • 41.94%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.09
  • -6.19
  • 11.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.25
  • -12.78
  • -6.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.50
  • 18.72
  • 14.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.39
  • 19.96
  • 28.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 0.93
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.73
  • 0.90
  • 5.64

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
13.18
17.51
-24.73%
13.82
14.11
-2.06%
11.63
15.80
-26.39%
13.30
17.02
-21.86%
Expenses
10.36
16.93
-38.81%
14.39
12.49
15.21%
13.03
13.83
-5.78%
12.79
13.66
-6.37%
EBITDA
2.82
0.58
386.21%
-0.58
1.63
-
-1.40
1.97
-
0.51
3.36
-84.82%
EBIDTM
21.38%
3.32%
-4.18%
11.53%
-12.00%
12.50%
3.82%
19.76%
Other Income
3.42
3.39
0.88%
2.95
2.18
35.32%
3.21
3.99
-19.55%
4.91
1.51
225.17%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.08
0.05
60.00%
0.08
0.04
100.00%
0.05
0.05
0.00%
0.04
0.05
-20.00%
PBT
6.15
3.92
56.89%
2.30
3.77
-38.99%
1.76
5.91
-70.22%
5.38
4.83
11.39%
Tax
1.19
0.28
325.00%
0.07
1.48
-95.27%
0.01
0.98
-98.98%
2.29
1.88
21.81%
PAT
4.96
3.65
35.89%
2.24
2.28
-1.75%
1.75
4.93
-64.50%
3.09
2.94
5.10%
PATM
37.64%
20.84%
16.18%
16.18%
15.06%
31.19%
23.28%
17.30%
EPS
0.15
0.08
87.50%
0.04
0.14
-71.43%
0.07
0.14
-50.00%
0.05
0.02
150.00%

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
51.93
64.45
41.65
46.14
36.43
88.69
108.31
101.28
182.78
191.95
208.85
Net Sales Growth
-19.41%
54.74%
-9.73%
26.65%
-58.92%
-18.11%
6.94%
-44.59%
-4.78%
-8.09%
 
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
51.93
64.45
41.65
46.14
36.43
88.69
108.31
101.28
182.78
191.95
208.85
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
50.57
56.90
41.90
48.42
54.61
73.73
84.29
84.69
95.65
92.92
102.40
Power & Fuel Cost
-
0.03
0.02
0.02
0.08
0.13
0.18
0.18
0.17
0.20
0.17
% Of Sales
-
0.05%
0.05%
0.04%
0.22%
0.15%
0.17%
0.18%
0.09%
0.10%
0.08%
Employee Cost
-
15.32
16.88
17.29
22.84
38.81
43.05
42.33
51.50
52.38
61.22
% Of Sales
-
23.77%
40.53%
37.47%
62.70%
43.76%
39.75%
41.80%
28.18%
27.29%
29.31%
Manufacturing Exp.
-
3.12
3.00
4.69
6.33
8.02
9.98
9.81
9.75
7.66
8.02
% Of Sales
-
4.84%
7.20%
10.16%
17.38%
9.04%
9.21%
9.69%
5.33%
3.99%
3.84%
General & Admin Exp.
-
29.88
17.46
15.36
11.65
21.95
20.16
21.29
25.06
23.40
27.88
% Of Sales
-
46.36%
41.92%
33.29%
31.98%
24.75%
18.61%
21.02%
13.71%
12.19%
13.35%
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.
-
8.57
4.57
11.08
13.79
4.94
11.09
11.25
9.34
9.49
0.00
% Of Sales
-
13.30%
10.97%
24.01%
37.85%
5.57%
10.24%
11.11%
5.11%
4.94%
2.53%
EBITDA
1.35
7.55
-0.25
-2.28
-18.18
14.96
24.02
16.59
87.13
99.03
106.45
EBITDA Margin
2.60%
11.71%
-0.60%
-4.94%
-49.90%
16.87%
22.18%
16.38%
47.67%
51.59%
50.97%
Other Income
14.49
11.07
15.77
12.48
12.23
14.14
11.46
13.89
8.07
16.73
14.04
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.78
Depreciation
0.25
0.19
0.21
0.31
0.61
9.40
11.51
16.61
20.43
19.25
18.96
PBT
15.59
18.42
15.31
9.89
-6.56
19.70
23.97
13.88
74.77
96.51
100.74
Tax
3.56
4.62
2.15
0.28
-0.17
5.84
8.92
7.03
18.66
23.41
27.88
Tax Rate
22.84%
25.08%
14.04%
2.83%
2.59%
-59.77%
37.21%
50.65%
24.96%
24.26%
27.68%
PAT
12.04
11.94
7.80
7.86
-0.56
-16.94
12.64
6.13
56.08
73.02
72.48
PAT before Minority Interest
10.11
17.00
13.12
9.62
-6.39
-15.61
15.05
6.85
56.11
73.09
72.86
Minority Interest
-1.93
-5.06
-5.32
-1.76
5.83
-1.33
-2.41
-0.72
-0.03
-0.07
-0.38
PAT Margin
23.19%
18.53%
18.73%
17.04%
-1.54%
-19.10%
11.67%
6.05%
30.68%
38.04%
34.70%
PAT Growth
-12.75%
53.08%
-0.76%
-
-
-
106.20%
-89.07%
-23.20%
0.75%
 
EPS
0.38
0.38
0.25
0.25
-0.02
-0.54
0.40
0.20
1.79
2.33
2.31

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
216.42
210.72
209.71
222.40
239.76
267.90
308.89
396.66
364.54
326.34
Share Capital
62.81
62.81
62.81
62.81
62.81
62.81
62.81
62.81
62.81
62.72
Total Reserves
153.61
147.92
146.90
159.59
176.95
205.09
246.08
333.86
301.73
263.62
Non-Current Liabilities
15.48
12.77
16.40
21.96
38.96
31.02
1.50
4.05
3.71
4.23
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
5.70
3.25
6.65
9.79
23.55
10.65
4.61
7.30
6.30
5.01
Current Liabilities
17.68
12.71
13.31
13.26
13.40
7.84
29.52
71.83
82.27
92.03
Trade Payables
9.61
7.22
7.59
7.86
7.27
7.84
10.33
14.43
19.04
32.32
Other Current Liabilities
8.07
5.49
5.72
5.41
6.14
0.00
10.70
4.00
3.97
6.15
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
0.00
8.50
53.40
59.26
53.57
Total Liabilities
270.04
255.13
253.03
269.47
309.80
323.11
357.07
475.52
454.15
426.17
Net Block
0.39
0.28
0.42
0.53
0.96
9.56
19.88
133.67
141.77
152.06
Gross Block
2.82
3.00
2.98
22.46
22.28
21.54
147.84
251.70
318.25
320.35
Accumulated Depreciation
2.42
2.72
2.56
21.93
21.32
11.98
127.96
118.03
176.48
168.30
Non Current Assets
31.16
18.58
22.02
39.35
64.13
27.29
58.82
169.75
182.86
195.70
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.32
0.10
0.00
0.00
Non Current Investment
12.57
8.74
9.18
13.60
28.96
0.00
24.52
26.10
32.54
35.12
Long Term Loans & Adv.
15.93
7.78
7.11
17.92
27.00
12.34
13.65
9.19
7.76
7.63
Other Non Current Assets
2.28
1.78
5.32
7.30
7.20
5.39
0.46
0.69
0.79
0.90
Current Assets
238.87
236.56
231.00
230.13
245.69
295.83
298.26
304.21
267.04
223.73
Current Investments
58.68
23.14
32.15
48.05
55.79
76.41
72.22
105.12
111.25
44.25
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
17.13
9.00
11.84
9.97
27.36
88.33
79.46
81.61
101.73
117.51
Cash & Bank
153.60
192.65
178.15
163.39
156.69
83.52
132.82
107.33
38.43
23.11
Other Current Assets
9.46
1.38
1.36
2.09
5.84
47.56
13.77
10.14
15.63
38.86
Short Term Loans & Adv.
8.06
10.39
7.50
6.63
1.77
46.79
5.35
6.33
11.70
32.70
Net Current Assets
221.20
223.85
217.70
216.86
232.28
287.99
268.73
232.38
184.77
131.70
Total Assets
270.03
255.14
253.02
269.48
309.82
323.12
357.08
475.53
454.15
426.16

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
-0.48
6.43
10.74
-22.59
75.22
-3.80
28.29
92.05
98.85
39.58
PBT
21.62
15.26
9.85
-19.85
-7.84
26.58
13.88
74.77
96.51
100.74
Adjustment
-5.28
-12.49
-0.24
-5.65
29.54
8.79
8.80
20.52
14.89
11.91
Changes in Working Capital
-5.87
5.95
-2.94
3.97
63.35
-26.29
16.44
18.17
13.88
-45.50
Cash after chg. in Working capital
10.47
8.72
6.68
-21.53
85.05
9.08
39.12
113.47
125.27
67.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.95
-2.29
4.06
-1.06
-9.83
-12.88
-10.83
-21.42
-26.42
-27.58
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
-36.17
-15.16
-5.76
34.03
-51.22
-9.98
23.62
21.05
-38.37
11.05
Net Fixed Assets
0.49
0.01
-0.15
-0.04
-0.06
3.11
0.15
-0.55
11.03
-0.24
Net Investments
-31.84
10.09
21.74
0.48
-3.20
22.38
13.13
-7.54
-62.17
-18.62
Others
-4.82
-25.26
-27.35
33.59
-47.96
-35.47
10.34
29.14
12.77
29.91
Cash from Financing Activity
-16.09
-9.42
-18.84
-9.92
-19.71
-19.53
-41.11
-46.56
-46.14
-67.48
Net Cash Inflow / Outflow
-52.74
-18.14
-13.86
1.52
4.29
-33.30
10.79
66.54
14.34
-16.85
Opening Cash & Equivalents
69.33
84.49
100.83
91.03
80.14
116.08
104.11
35.69
20.66
33.94
Closing Cash & Equivalent
23.52
69.33
84.49
100.83
91.03
80.14
129.53
104.11
35.69
19.40

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.)
6.89
6.71
6.68
7.08
7.63
8.53
9.84
12.58
11.47
10.19
ROA
6.47%
5.16%
3.68%
-2.21%
-4.93%
4.43%
1.65%
12.07%
16.61%
17.69%
ROE
7.96%
6.24%
4.45%
-2.77%
-6.15%
5.22%
1.95%
14.86%
21.50%
24.51%
ROCE
10.12%
7.26%
4.58%
-2.84%
-3.85%
8.31%
3.94%
19.80%
28.39%
32.66%
Fixed Asset Turnover
22.18
13.94
3.63
1.63
4.05
1.28
0.51
0.64
0.60
0.67
Receivable days
74.02
91.32
86.26
187.00
238.06
282.73
290.24
183.07
208.45
166.64
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
0.00
89.25
47.94
50.02
64.81
73.81
114.36
120.76
Cash Conversion Cycle
74.02
91.32
86.26
97.75
190.12
232.71
225.42
109.26
94.09
45.87
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
130.33

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.