Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Refractories

Rating :
N/A

BSE: 540774 | NSE: IFGLEXPOR

456.10
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  468.15
  •  474.80
  •  450.05
  •  468.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17237
  •  79.23
  •  848.55
  •  450.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,648.26
  • 32.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,746.89
  • 1.53%
  • 1.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.43%
  • 0.24%
  • 10.88%
  • FII
  • DII
  • Others
  • 0.18%
  • 13.60%
  • 2.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.17
  • 12.31
  • 9.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.20
  • 11.01
  • 3.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 68.16
  • 33.22
  • 1.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.90
  • 17.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.30
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.55
  • 8.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
411.12
455.52
-9.75%
414.54
423.85
-2.20%
393.94
368.13
7.01%
366.18
315.97
15.89%
Expenses
378.51
387.74
-2.38%
368.44
367.86
0.16%
359.16
319.76
12.32%
370.36
281.65
31.50%
EBITDA
32.61
67.78
-51.89%
46.10
55.99
-17.66%
34.78
48.37
-28.10%
-4.18
34.32
-
EBIDTM
7.93%
14.88%
11.12%
13.21%
8.83%
13.14%
-1.14%
10.86%
Other Income
3.91
3.94
-0.76%
6.93
3.45
100.87%
7.22
7.76
-6.96%
4.16
2.34
77.78%
Interest
3.44
2.43
41.56%
2.62
2.54
3.15%
3.35
0.69
385.51%
2.72
1.26
115.87%
Depreciation
17.70
15.51
14.12%
17.08
15.61
9.42%
17.45
15.85
10.09%
15.70
13.38
17.34%
PBT
15.38
53.78
-71.40%
33.33
41.29
-19.28%
21.20
39.59
-46.45%
-18.44
22.02
-
Tax
3.30
15.78
-79.09%
8.68
11.68
-25.68%
8.66
10.17
-14.85%
-19.96
6.23
-
PAT
12.08
38.00
-68.21%
24.65
29.61
-16.75%
12.54
29.42
-57.38%
1.52
15.79
-90.37%
PATM
2.94%
8.34%
5.95%
6.99%
3.18%
7.99%
0.42%
5.00%
EPS
3.35
10.54
-68.22%
6.84
8.22
-16.79%
3.48
8.16
-57.35%
0.42
4.38
-90.41%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,585.78
1,639.49
1,386.50
1,259.50
1,021.95
917.35
950.41
835.34
765.57
Net Sales Growth
1.43%
18.25%
10.08%
23.24%
11.40%
-3.48%
13.78%
9.11%
 
Cost Of Goods Sold
796.94
831.47
722.76
614.57
474.03
459.11
477.01
421.39
362.02
Gross Profit
788.84
808.01
663.75
644.93
547.91
458.24
473.41
413.95
403.56
GP Margin
49.74%
49.28%
47.87%
51.21%
53.61%
49.95%
49.81%
49.55%
52.71%
Total Expenditure
1,476.47
1,485.12
1,233.98
1,126.32
866.59
825.77
842.53
739.37
666.71
Power & Fuel Cost
-
47.13
46.94
40.91
27.82
24.89
26.51
23.30
19.91
% Of Sales
-
2.87%
3.39%
3.25%
2.72%
2.71%
2.79%
2.79%
2.60%
Employee Cost
-
250.29
194.83
173.91
151.78
150.45
146.18
126.69
120.91
% Of Sales
-
15.27%
14.05%
13.81%
14.85%
16.40%
15.38%
15.17%
15.79%
Manufacturing Exp.
-
102.87
86.48
74.14
60.09
56.57
54.64
38.70
38.67
% Of Sales
-
6.27%
6.24%
5.89%
5.88%
6.17%
5.75%
4.63%
5.05%
General & Admin Exp.
-
95.62
60.67
49.53
39.01
61.80
67.59
65.54
63.29
% Of Sales
-
5.83%
4.38%
3.93%
3.82%
6.74%
7.11%
7.85%
8.27%
Selling & Distn. Exp.
-
88.89
101.24
136.45
92.10
44.27
52.03
47.01
36.98
% Of Sales
-
5.42%
7.30%
10.83%
9.01%
4.83%
5.47%
5.63%
4.83%
Miscellaneous Exp.
-
68.85
21.07
36.82
21.76
28.68
18.58
16.73
24.93
% Of Sales
-
4.20%
1.52%
2.92%
2.13%
3.13%
1.95%
2.00%
3.26%
EBITDA
109.31
154.37
152.52
133.18
155.36
91.58
107.88
95.97
98.86
EBITDA Margin
6.89%
9.42%
11.00%
10.57%
15.20%
9.98%
11.35%
11.49%
12.91%
Other Income
22.22
18.77
13.57
25.31
20.50
10.96
5.88
14.34
4.22
Interest
12.13
11.04
4.84
3.41
3.06
3.61
3.69
3.97
4.53
Depreciation
67.93
64.27
55.55
51.14
48.58
48.34
46.02
43.80
44.05
PBT
51.47
97.83
105.70
103.94
124.22
50.58
64.05
62.55
54.51
Tax
0.68
16.16
26.49
26.46
58.63
10.51
13.59
15.42
4.55
Tax Rate
1.32%
16.52%
25.06%
25.46%
47.20%
35.07%
21.22%
24.65%
8.35%
PAT
50.79
81.67
79.21
77.48
65.59
19.46
50.46
47.12
49.95
PAT before Minority Interest
50.79
81.67
79.21
77.48
65.59
19.46
50.46
47.12
49.96
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
PAT Margin
3.20%
4.98%
5.71%
6.15%
6.42%
2.12%
5.31%
5.64%
6.52%
PAT Growth
-54.98%
3.11%
2.23%
18.13%
237.05%
-61.43%
7.09%
-5.67%
 
EPS
14.11
22.69
22.00
21.52
18.22
5.41
14.02
13.09
13.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,072.05
1,005.05
934.03
890.49
808.95
794.64
752.00
685.75
Share Capital
36.04
36.04
36.04
36.04
36.04
36.04
36.04
2.92
Total Reserves
1,036.01
969.01
897.99
854.45
772.91
758.60
715.96
649.71
Non-Current Liabilities
167.87
174.07
66.63
69.62
30.98
21.00
66.97
75.62
Secured Loans
58.68
49.60
8.66
11.94
13.52
15.58
20.52
14.36
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
62.56
62.22
0.00
1.97
0.47
0.90
43.29
59.14
Current Liabilities
373.86
360.23
285.43
223.78
183.63
203.51
222.61
191.93
Trade Payables
179.25
186.19
187.22
155.07
124.22
124.38
125.41
116.81
Other Current Liabilities
42.95
28.56
20.79
32.05
24.10
9.94
11.27
13.48
Short Term Borrowings
79.88
92.30
75.29
36.37
35.06
68.93
85.59
61.30
Short Term Provisions
71.77
53.18
2.13
0.29
0.26
0.26
0.34
0.33
Total Liabilities
1,613.78
1,539.35
1,286.09
1,183.89
1,023.56
1,019.15
1,041.58
953.33
Net Block
516.69
500.17
421.84
415.54
440.40
454.11
461.33
471.33
Gross Block
1,039.77
966.70
830.81
779.80
758.72
728.48
702.54
672.09
Accumulated Depreciation
523.08
466.53
408.97
364.26
318.32
274.36
241.20
200.77
Non Current Assets
714.72
652.04
480.91
456.41
455.93
486.46
536.07
550.45
Capital Work in Progress
104.10
45.62
25.04
22.07
6.91
6.31
8.20
1.59
Non Current Investment
11.28
19.39
19.35
6.19
1.52
0.52
0.52
0.52
Long Term Loans & Adv.
82.65
82.87
14.68
9.36
7.11
15.47
57.63
69.45
Other Non Current Assets
0.00
4.00
0.00
3.25
0.00
10.05
8.39
7.57
Current Assets
899.06
887.30
805.18
727.49
567.63
532.70
505.51
402.88
Current Investments
115.16
112.96
115.46
121.65
92.21
45.54
12.70
11.90
Inventories
300.71
302.04
259.40
167.81
141.75
156.51
108.34
93.63
Sundry Debtors
325.00
349.84
272.03
228.22
210.53
228.62
284.44
228.34
Cash & Bank
71.62
57.99
127.87
190.83
110.74
87.87
81.10
56.04
Other Current Assets
86.58
3.54
12.23
5.42
12.41
14.16
18.93
12.98
Short Term Loans & Adv.
80.51
60.93
18.18
13.56
9.04
10.81
16.94
9.36
Net Current Assets
525.21
527.08
519.75
503.71
383.99
329.19
282.90
210.95
Total Assets
1,613.78
1,539.34
1,286.09
1,183.90
1,023.56
1,019.16
1,041.58
953.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
152.19
6.30
4.37
139.39
149.87
109.37
41.10
27.84
PBT
97.83
105.70
103.94
124.22
29.97
64.05
62.55
54.51
Adjustment
98.64
46.76
57.04
40.75
74.50
47.25
67.13
57.46
Changes in Working Capital
-21.24
-117.30
-131.24
-6.30
45.82
13.27
-73.07
-64.44
Cash after chg. in Working capital
175.23
35.16
29.74
158.67
150.28
124.57
56.60
47.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.04
-28.86
-25.37
-19.29
-0.41
-15.20
-15.50
-19.69
Other Direct Exp. Paid
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
Cash From Investing Activity
-117.15
-122.71
-24.03
-106.38
-53.70
-71.14
-47.72
-0.23
Net Fixed Assets
-97.29
-68.66
-39.13
-18.84
-29.01
-15.33
-6.59
Net Investments
5.90
2.46
-6.97
-34.11
-47.67
-32.84
-0.80
Others
-25.76
-56.51
22.07
-53.43
22.98
-22.97
-40.33
Cash from Financing Activity
-24.28
49.80
-6.96
-4.55
-66.16
-36.51
17.86
-4.14
Net Cash Inflow / Outflow
10.77
-66.61
-26.62
28.45
30.01
1.72
11.24
23.47
Opening Cash & Equivalents
56.80
119.04
147.58
109.65
76.34
73.73
54.39
40.08
Closing Cash & Equivalent
69.65
56.80
119.04
147.58
109.65
76.34
73.73
54.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
297.47
278.88
259.17
247.09
224.46
220.49
208.66
2238.07
ROA
5.18%
5.61%
6.27%
5.94%
1.90%
4.90%
4.72%
5.24%
ROE
7.86%
8.17%
8.49%
7.72%
2.43%
6.53%
6.71%
7.66%
ROCE
9.12%
10.17%
10.94%
14.12%
3.85%
7.75%
8.14%
7.67%
Fixed Asset Turnover
1.63
1.54
1.56
1.33
1.23
1.33
1.22
1.17
Receivable days
75.12
81.85
72.48
78.35
87.37
98.52
111.50
106.42
Inventory Days
67.10
73.90
61.90
55.28
59.34
50.86
43.91
43.64
Payable days
80.21
94.29
101.64
107.52
58.38
54.75
63.59
68.06
Cash Conversion Cycle
62.00
61.47
32.74
26.11
88.32
94.62
91.83
82.00
Total Debt/Equity
0.15
0.15
0.09
0.06
0.06
0.11
0.15
0.13
Interest Cover
9.86
22.84
31.50
41.61
9.30
18.36
16.76
13.04

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.