Nifty

:

11419.25

Sensex

:

38337.01

-177.65 (-1.53%)
-560.45 (-1.44%)

Login

Nifty
Sensex

:
:

11419.25
38337.01

-177.65 (-1.53%)
-560.45 (-1.44%)

Indo-National Ltd.

Batteries

Rating :

37/99

BSE: 504058 | NSE: NIPPOBATRY

Watchlist

NSE BSE

444.95

3.65 (0.83%)

19-Jul-2019 | 3:53PM

Day's Open
Day's High
Day's Low
Previous Close

440.05
446.00
435.00
441.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

676
3.01
877.30
435.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

166.86
8.70
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

178.31
4.49%
0.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.40
-2.59
-4.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.53
10.90
1.98

PAT CAGR (%)

10 Years
5 Years
3 Years

2.75
10.60
7.48

P:E (Median)

8 Years
5 Years
3 Years

15.08
15.95
18.27

P:BV (Average)

8 Years
5 Years
3 Years

1.40
1.75
1.65

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.11
8.08
8.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 66.31 63.76 4.00% 89.40 81.21 10.08% 87.34 74.67 16.97% 73.89 65.34 13.09%
Expenses 63.94 57.86 10.51% 83.92 73.27 14.54% 79.72 69.21 15.19% 70.62 63.47 11.27%
EBITDA 2.38 5.90 -59.66% 5.48 7.95 -31.07% 7.61 5.46 39.38% 3.27 1.87 74.87%
EBIDTM 3.59% 9.25% 6.13% 9.78% 8.72% 7.31% 4.43% 2.86%
Other Income 4.76 5.60 -15.00% 4.85 4.30 12.79% 4.89 4.24 15.33% 4.96 3.95 25.57%
Interest 1.50 0.83 80.72% 1.20 0.53 126.42% 1.01 0.50 102.00% 0.66 0.49 34.69%
Depreciation 1.48 1.54 -3.90% 1.49 1.46 2.05% 1.47 1.39 5.76% 1.43 1.37 4.38%
PBT 4.17 9.13 -54.33% 7.64 10.26 -25.54% 10.02 7.81 28.30% 6.14 3.96 55.05%
Tax 1.26 2.33 -45.92% 2.45 3.63 -32.51% 3.45 3.05 13.11% 1.75 1.12 56.25%
PAT 2.91 6.80 -57.21% 5.19 6.63 -21.72% 6.57 4.76 38.03% 4.39 2.84 54.58%
PATM 4.39% 10.66% 5.81% 8.16% 7.53% 6.37% 5.94% 4.35%
EPS 7.76 18.13 -57.20% 13.84 17.68 -21.72% 17.53 12.69 38.14% 11.71 7.57 54.69%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 316.94 275.80 318.63 315.36 307.93 314.40 304.49 307.36 315.34 310.86 264.90 Net Sales Growth 11.21% -13.44% 1.04% 2.41% -2.06% 3.25% -0.93% -2.53% 1.44% 17.35% Cost Of Goods Sold 210.08 170.50 201.83 206.67 211.54 235.15 241.33 236.45 234.32 218.53 177.91 Gross Profit 106.86 105.30 116.81 108.69 96.39 79.25 63.16 70.90 81.02 92.33 86.98 GP Margin 33.72% 38.18% 36.66% 34.47% 31.30% 25.21% 20.74% 23.07% 25.69% 29.70% 32.84% Total Expenditure 298.20 254.61 296.21 296.15 284.18 301.77 301.83 301.34 296.90 288.34 242.55 Power & Fuel Cost - 3.29 3.81 3.68 4.23 5.59 5.83 3.81 3.22 2.55 2.60 % Of Sales - 1.19% 1.20% 1.17% 1.37% 1.78% 1.91% 1.24% 1.02% 0.82% 0.98% Employee Cost - 35.57 33.67 28.48 21.13 21.01 18.84 19.37 17.48 17.52 16.64 % Of Sales - 12.90% 10.57% 9.03% 6.86% 6.68% 6.19% 6.30% 5.54% 5.64% 6.28% Manufacturing Exp. - 6.99 8.98 10.93 12.20 12.98 12.30 11.64 11.28 21.24 21.36 % Of Sales - 2.53% 2.82% 3.47% 3.96% 4.13% 4.04% 3.79% 3.58% 6.83% 8.06% General & Admin Exp. - 17.80 20.87 15.71 11.71 9.80 9.18 9.74 9.47 8.57 8.02 % Of Sales - 6.45% 6.55% 4.98% 3.80% 3.12% 3.01% 3.17% 3.00% 2.76% 3.03% Selling & Distn. Exp. - 19.01 25.61 23.61 20.01 16.34 13.73 19.49 20.54 19.48 15.52 % Of Sales - 6.89% 8.04% 7.49% 6.50% 5.20% 4.51% 6.34% 6.51% 6.27% 5.86% Miscellaneous Exp. - 1.46 1.45 7.06 3.36 0.90 0.62 0.83 0.58 0.46 15.52 % Of Sales - 0.53% 0.46% 2.24% 1.09% 0.29% 0.20% 0.27% 0.18% 0.15% 0.18% EBITDA 18.74 21.19 22.42 19.21 23.75 12.63 2.66 6.02 18.44 22.52 22.35 EBITDA Margin 5.91% 7.68% 7.04% 6.09% 7.71% 4.02% 0.87% 1.96% 5.85% 7.24% 8.44% Other Income 19.46 18.09 17.59 18.55 23.15 12.74 11.09 11.16 9.03 8.49 8.01 Interest 4.37 2.35 2.42 0.72 1.38 1.66 2.21 0.41 0.22 0.13 0.19 Depreciation 5.87 5.77 5.24 5.14 5.40 5.26 5.31 5.04 5.57 5.83 5.63 PBT 27.97 31.16 32.35 31.89 40.12 18.45 6.23 11.72 21.68 25.04 24.53 Tax 8.91 10.13 11.44 14.95 11.20 5.58 0.30 3.29 7.05 8.52 8.50 Tax Rate 31.86% 32.51% 35.36% 46.88% 27.92% 30.51% 7.14% 28.07% 32.52% 34.03% 34.65% PAT 19.06 21.03 20.91 16.94 28.92 12.71 3.90 8.43 14.63 16.52 16.03 PAT before Minority Interest 19.06 21.03 20.91 16.94 28.92 12.71 3.90 8.43 14.63 16.52 16.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.01% 7.63% 6.56% 5.37% 9.39% 4.04% 1.28% 2.74% 4.64% 5.31% 6.05% PAT Growth -9.37% 0.57% 23.44% -41.42% 127.54% 225.90% -53.74% -42.38% -11.44% 3.06% Unadjusted EPS 50.84 56.09 55.76 45.18 77.13 33.90 10.39 22.48 39.01 44.06 42.76

Description TTM Mar 18 Mar 17 Mar 16
Net Sales - 394.14 377.67 361.91 Net Sales Growth - 4.36% 4.35% Cost Of Goods Sold - 227.35 228.84 225.75 Gross Profit - 166.79 148.83 136.16 GP Margin - 42.32% 39.41% 37.62% Total Expenditure - 351.76 347.01 337.80 Power & Fuel Cost - 4.65 4.99 4.77 % Of Sales - 1.18% 1.32% 1.32% Employee Cost - 52.73 45.70 36.95 % Of Sales - 13.38% 12.10% 10.21% Manufacturing Exp. - 10.46 10.09 14.07 % Of Sales - 2.65% 2.67% 3.89% General & Admin Exp. - 25.66 26.06 22.60 % Of Sales - 6.51% 6.90% 6.24% Selling & Distn. Exp. - 26.90 28.18 26.00 % Of Sales - 6.82% 7.46% 7.18% Miscellaneous Exp. - 4.01 3.16 7.67 % Of Sales - 1.02% 0.84% 2.12% EBITDA - 42.38 30.66 24.11 EBITDA Margin - 10.75% 8.12% 6.66% Other Income - 16.36 15.71 18.00 Interest - 6.01 5.65 6.41 Depreciation - 9.36 7.92 7.55 PBT - 43.37 32.79 28.15 Tax - 12.38 11.67 14.95 Tax Rate - 28.55% 35.59% 53.11% PAT - 22.34 19.18 14.17 PAT before Minority Interest - 30.99 21.12 13.20 Minority Interest - -8.65 -1.94 0.97 PAT Margin - 5.67% 5.08% 3.92% PAT Growth - 16.48% 35.36% Unadjusted EPS - 59.58 51.14 37.79

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 198.01 188.27 167.39 161.70 145.83 141.89 142.38 141.05 135.14 127.39 Share Capital 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 Total Reserves 194.26 184.52 163.64 157.95 142.08 138.14 138.63 137.30 131.39 123.64 Non-Current Liabilities 24.65 24.18 41.72 12.79 11.31 9.45 10.02 10.37 1.90 1.80 Secured Loans 0.00 0.00 22.00 0.00 0.00 0.00 0.00 0.00 1.90 1.80 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 3.76 2.64 2.17 1.58 2.01 1.01 0.75 0.81 0.00 0.00 Current Liabilities 55.76 41.12 38.65 41.72 53.54 32.46 35.61 29.54 53.67 52.57 Trade Payables 16.63 11.19 8.47 14.71 19.89 19.32 14.78 13.11 17.74 18.34 Other Current Liabilities 12.87 9.07 4.91 4.14 4.28 5.40 4.62 4.70 9.23 7.97 Short Term Borrowings 22.36 18.56 12.52 8.56 17.36 0.00 8.87 0.00 0.00 0.00 Short Term Provisions 3.90 2.29 12.75 14.31 12.01 7.74 7.34 11.73 26.70 26.25 Total Liabilities 278.42 253.57 247.76 216.21 210.68 183.80 188.01 180.96 190.71 181.76 Net Block 80.73 81.32 73.24 56.46 59.94 51.93 49.01 48.69 51.98 47.78 Gross Block 210.98 206.74 193.65 184.85 183.41 170.54 162.31 157.09 156.25 146.38 Accumulated Depreciation 130.25 125.42 120.41 128.39 123.46 118.61 113.30 108.40 104.27 98.60 Non Current Assets 135.62 124.71 105.52 56.88 60.60 52.85 49.98 49.96 52.17 48.25 Capital Work in Progress 0.27 0.30 0.02 0.01 0.00 0.25 0.32 0.63 0.19 0.47 Non Current Investment 46.52 38.47 31.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.48 0.47 0.46 0.40 0.66 0.67 0.64 0.64 0.00 0.00 Other Non Current Assets 7.62 4.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 142.81 128.85 142.24 159.32 150.07 130.96 138.04 131.00 138.53 133.52 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 35.58 40.29 33.56 41.04 42.17 37.82 43.70 44.11 32.31 25.44 Sundry Debtors 76.01 72.78 69.07 85.25 75.48 62.54 63.97 60.37 55.05 65.29 Cash & Bank 18.06 8.32 32.27 26.58 26.16 24.47 24.50 17.37 29.56 24.26 Other Current Assets 13.16 0.26 2.41 1.46 6.26 6.14 5.87 9.14 21.61 18.52 Short Term Loans & Adv. 12.98 7.21 4.93 4.99 4.62 4.66 5.07 5.78 21.61 18.52 Net Current Assets 87.04 87.74 103.58 117.61 96.54 98.49 102.42 101.46 84.87 80.94 Total Assets 278.43 253.56 247.76 216.20 210.67 183.81 188.02 180.96 190.70 181.77

Description Mar 18 Mar 17 Mar 16
Shareholder's Funds 213.24 202.17 175.44 Share Capital 3.75 3.75 3.75 Total Reserves 209.49 198.42 171.69 Non-Current Liabilities 30.38 29.69 50.18 Secured Loans 10.83 1.00 30.82 Unsecured Loans 0.00 9.73 0.00 Long Term Provisions 4.42 3.15 2.77 Current Liabilities 178.55 91.85 88.23 Trade Payables 57.24 25.74 17.74 Other Current Liabilities 82.32 28.72 29.82 Short Term Borrowings 34.27 34.38 27.44 Short Term Provisions 4.72 3.01 13.23 Total Liabilities 436.33 329.18 310.76 Net Block 162.61 158.05 133.55 Gross Block 312.75 299.95 267.77 Accumulated Depreciation 150.13 141.90 134.22 Non Current Assets 192.65 169.50 136.91 Capital Work in Progress 14.25 2.12 0.61 Non Current Investment 0.01 0.01 0.00 Long Term Loans & Adv. 1.73 1.46 2.75 Other Non Current Assets 14.05 7.86 0.00 Current Assets 243.69 159.68 173.84 Current Investments 0.00 0.00 0.00 Inventories 49.27 51.57 44.57 Sundry Debtors 125.16 85.05 79.82 Cash & Bank 50.27 13.06 35.75 Other Current Assets 18.99 0.80 2.89 Short Term Loans & Adv. 17.51 9.19 10.81 Net Current Assets 65.13 67.83 85.61 Total Assets 436.34 329.18 310.75

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 32.62 41.33 42.54 13.12 1.89 23.38 14.78 1.14 22.56 2.23 PBT 31.16 32.35 31.89 40.12 18.29 4.20 11.72 21.68 25.04 24.53 Adjustment 4.49 4.11 2.98 -3.22 5.41 7.34 5.04 5.57 5.83 5.64 Changes in Working Capital 6.21 10.60 16.37 -13.90 -16.75 13.27 1.78 -18.59 -2.35 -21.02 Cash after chg. in Working capital 41.86 47.06 51.24 23.00 6.95 24.80 18.54 8.66 28.52 9.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.24 -5.72 -8.70 -9.88 -5.06 -1.42 -3.76 -7.53 -5.96 -6.92 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 -13.07 -19.68 -25.61 -3.93 4.35 -17.03 3.82 -4.62 -9.76 -11.46 Net Fixed Assets -4.21 -13.37 -8.81 -1.45 -12.62 -8.16 -4.91 -1.28 -9.59 -11.16 Net Investments -8.05 -6.65 -31.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.81 0.34 15.02 -2.48 16.97 -8.87 8.73 -3.34 -0.17 -0.30 Cash from Financing Activity -13.62 -35.70 -11.25 -8.77 -4.55 -6.39 -11.46 -8.72 -7.50 -7.50 Net Cash Inflow / Outflow 5.94 -14.05 5.68 0.42 1.69 -0.03 7.13 -12.19 5.30 -16.72 Opening Cash & Equivalents -13.07 0.98 26.58 26.16 24.47 24.50 17.37 29.56 24.26 40.99 Closing Cash & Equivalent -7.14 -13.07 32.27 26.58 26.16 24.47 24.50 17.37 29.56 24.26

Description Mar 18 Mar 17 Mar 16
Cash From Operating Activity 40.77 44.02 37.32 PBT 43.48 32.76 28.15 Adjustment 1.36 -0.09 5.39 Changes in Working Capital 8.31 23.03 12.49 Cash after chg. in Working capital 53.15 55.69 46.03 Interest Paid 0.00 0.00 0.00 Tax Paid -12.38 -11.67 -8.71 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -13.14 -20.45 -20.79 Net Fixed Assets -4.21 -13.37 Net Investments -8.05 -6.65 Others -0.88 -0.43 Cash from Financing Activity -17.51 -29.88 -11.25 Net Cash Inflow / Outflow 10.12 -6.31 5.28 Opening Cash & Equivalents 8.69 14.50 30.46 Closing Cash & Equivalent 19.88 8.69 35.75

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 528.04 502.04 446.37 431.19 388.88 378.38 379.68 376.14 360.37 339.71 ROA 7.91% 8.34% 7.30% 13.55% 6.44% 2.10% 4.57% 7.87% 8.87% 9.21% ROE 10.89% 11.76% 10.30% 18.81% 8.84% 2.74% 5.95% 10.59% 12.59% 12.96% ROCE 15.69% 17.01% 17.53% 24.89% 13.08% 4.37% 8.30% 15.75% 18.91% 19.56% Fixed Asset Turnover 1.36 1.79 1.87 1.85 1.98 2.05 2.13 2.23 2.23 2.18 Receivable days 95.28 72.28 79.69 85.92 71.78 67.74 66.61 60.19 65.07 62.61 Inventory Days 48.58 37.63 38.53 44.48 41.60 43.65 47.04 39.85 31.22 27.69 Payable days 20.90 12.64 15.41 22.75 23.75 20.66 17.36 18.52 22.57 22.97 Cash Conversion Cycle 122.96 97.28 102.81 107.64 89.63 90.73 96.29 81.51 73.73 67.33 Total Debt/Equity 0.11 0.10 0.21 0.05 0.12 0.00 0.06 0.00 0.01 0.01 Interest Cover 14.28 14.37 45.41 30.00 12.02 2.90 29.35 99.82 199.27 127.99

Description Mar 18 Mar 17 Mar 16
Book Value (Rs.) 568.65 539.13 467.84 ROA 8.10% 6.60% 4.25% ROE 14.92% 11.19% 7.52% ROCE 18.85% 15.93% 14.79% Fixed Asset Turnover 1.32 1.48 1.50 Receivable days 95.08 71.73 72.36 Inventory Days 45.61 41.83 40.40 Payable days 45.34 23.92 20.73 Cash Conversion Cycle 95.36 89.64 92.04 Total Debt/Equity 0.29 0.23 0.33 Interest Cover 8.21 6.81 5.39

Top Investors:

deesha leasecon pvt ltd.

sharad kanayalal shah

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback