Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Igarashi Motors India Ltd.

Electric Equipment

Rating :

N/A

BSE: 517380 | NSE: IGARASHI

Watchlist

NSE BSE

695.65

23-Dec-2024

Open
High
Low
Previous Close

713.90
719.95
691.40
707.30

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

40142
281.56
848.95
402.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,227.33
98.37
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,346.92
0.14%
4.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.53
6.29
9.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.74
-0.97
9.66

PAT CAGR (%)

10 Years
5 Years
3 Years

-15.06
-20.38
100.35

P:E (Median)

8 Years
5 Years
3 Years

38.33
64.46
125.89

P:BV (Average)

8 Years
5 Years
3 Years

3.13
3.13
3.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.51
20.45
24.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 216.07 178.44 21.09% 222.07 168.25 31.99% 204.60 172.93 18.31% 173.75 166.98 4.05%
Expenses 189.79 161.12 17.79% 196.75 152.03 29.42% 182.16 151.05 20.60% 156.46 151.66 3.16%
EBITDA 26.28 17.32 51.73% 25.32 16.22 56.10% 22.44 21.88 2.56% 17.29 15.32 12.86%
EBIDTM 12.16% 9.71% 11.40% 9.64% 10.97% 12.65% 9.95% 9.17%
Other Income 0.33 0.46 -28.26% 1.37 0.90 52.22% 0.34 3.33 -89.79% 0.74 3.80 -80.53%
Interest 3.55 3.38 5.03% 3.38 3.07 10.10% 2.78 3.18 -12.58% 3.51 3.35 4.78%
Depreciation 12.64 12.41 1.85% 12.39 12.13 2.14% 12.13 11.94 1.59% 12.41 11.88 4.46%
PBT 10.43 1.99 424.12% 10.92 1.92 468.75% 7.86 10.08 -22.02% 2.10 3.88 -45.88%
Tax 2.63 0.54 387.04% 2.76 0.49 463.27% 2.73 2.45 11.43% 0.54 2.54 -78.74%
PAT 7.79 1.45 437.24% 8.16 1.43 470.63% 5.13 7.63 -32.77% 1.56 1.34 16.42%
PATM 3.61% 0.81% 3.67% 0.85% 2.51% 4.41% 0.90% 0.80%
EPS 2.47 0.46 436.96% 2.59 0.45 475.56% 1.63 2.42 -32.64% 0.49 0.43 13.95%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 816.49 725.04 656.25 556.40 532.86 534.39 606.16 671.20 516.44 444.98 385.08 Net Sales Growth 18.92% 10.48% 17.95% 4.42% -0.29% -11.84% -9.69% 29.97% 16.06% 15.56% Cost Of Goods Sold 538.36 482.94 436.18 368.18 320.30 313.15 335.10 361.08 299.62 255.56 236.23 Gross Profit 278.13 242.11 220.06 188.22 212.55 221.25 271.06 310.12 216.83 189.43 148.84 GP Margin 34.06% 33.39% 33.53% 33.83% 39.89% 41.40% 44.72% 46.20% 41.99% 42.57% 38.65% Total Expenditure 725.16 650.42 595.15 509.34 458.40 456.06 489.62 513.17 394.36 336.70 304.69 Power & Fuel Cost - 16.23 14.18 12.48 10.36 11.43 11.28 11.51 6.71 5.54 4.75 % Of Sales - 2.24% 2.16% 2.24% 1.94% 2.14% 1.86% 1.71% 1.30% 1.24% 1.23% Employee Cost - 64.22 58.53 49.44 46.15 51.52 56.19 52.04 27.18 31.85 27.68 % Of Sales - 8.86% 8.92% 8.89% 8.66% 9.64% 9.27% 7.75% 5.26% 7.16% 7.19% Manufacturing Exp. - 50.24 48.59 49.43 51.68 49.66 47.82 50.87 35.17 22.72 20.33 % Of Sales - 6.93% 7.40% 8.88% 9.70% 9.29% 7.89% 7.58% 6.81% 5.11% 5.28% General & Admin Exp. - 20.86 20.30 16.83 16.58 20.17 25.03 22.76 16.23 11.98 10.66 % Of Sales - 2.88% 3.09% 3.02% 3.11% 3.77% 4.13% 3.39% 3.14% 2.69% 2.77% Selling & Distn. Exp. - 8.23 6.84 7.06 6.93 3.92 4.03 4.28 4.39 5.01 2.65 % Of Sales - 1.14% 1.04% 1.27% 1.30% 0.73% 0.66% 0.64% 0.85% 1.13% 0.69% Miscellaneous Exp. - 7.70 10.53 5.92 6.38 6.20 10.17 10.63 5.06 4.05 2.65 % Of Sales - 1.06% 1.60% 1.06% 1.20% 1.16% 1.68% 1.58% 0.98% 0.91% 0.62% EBITDA 91.33 74.62 61.10 47.06 74.46 78.33 116.54 158.03 122.08 108.28 80.39 EBITDA Margin 11.19% 10.29% 9.31% 8.46% 13.97% 14.66% 19.23% 23.54% 23.64% 24.33% 20.88% Other Income 2.78 1.62 8.02 6.93 9.54 11.67 25.04 33.85 17.08 14.30 17.14 Interest 13.22 13.29 12.85 7.21 6.87 15.02 15.73 13.11 3.55 6.26 7.08 Depreciation 49.57 49.08 47.16 44.47 44.68 42.53 39.93 37.91 22.03 18.96 18.80 PBT 31.31 13.88 9.10 2.31 32.45 32.46 85.93 140.86 113.58 97.36 71.65 Tax 8.66 4.31 3.86 1.12 6.83 2.55 28.51 45.60 38.27 33.72 22.70 Tax Rate 27.66% 31.05% 42.42% 48.48% 21.05% 7.86% 33.18% 32.37% 33.69% 34.63% 31.68% PAT 22.64 9.57 5.24 1.19 25.62 29.91 57.41 95.26 75.32 63.64 48.95 PAT before Minority Interest 22.64 9.57 5.24 1.19 25.62 29.91 57.41 95.26 75.32 63.64 48.95 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 2.77% 1.32% 0.80% 0.21% 4.81% 5.60% 9.47% 14.19% 14.58% 14.30% 12.71% PAT Growth 91.05% 82.63% 340.34% -95.36% -14.34% -47.90% -39.73% 26.47% 18.35% 30.01% EPS 7.19 3.04 1.66 0.38 8.13 9.50 18.23 30.24 23.91 20.20 15.54

Description TTM Mar 06 Mar 05
Net Sales - 175.97 104.52 Net Sales Growth - 68.36% Cost Of Goods Sold - 135.85 80.21 Gross Profit - 40.12 24.31 GP Margin - 22.80% 23.26% Total Expenditure - 169.76 98.92 Power & Fuel Cost - 2.95 1.69 % Of Sales - 1.68% 1.62% Employee Cost - 6.95 3.18 % Of Sales - 3.95% 3.04% Manufacturing Exp. - 13.06 8.76 % Of Sales - 7.42% 8.38% General & Admin Exp. - 3.66 2.14 % Of Sales - 2.08% 2.05% Selling & Distn. Exp. - 5.28 2.41 % Of Sales - 3.00% 2.31% Miscellaneous Exp. - 2.01 0.52 % Of Sales - 1.14% 0.50% EBITDA - 6.21 5.60 EBITDA Margin - 3.53% 5.36% Other Income - 7.15 5.91 Interest - 5.59 3.39 Depreciation - 6.22 4.35 PBT - 1.55 3.77 Tax - 0.40 0.69 Tax Rate - 25.81% 18.30% PAT - 1.07 3.09 PAT before Minority Interest - 1.15 3.09 Minority Interest - -0.08 0.00 PAT Margin - 0.61% 2.96% PAT Growth - -65.37% EPS - 0.34 0.98

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 446.99 439.53 438.28 439.32 422.85 429.58 398.77 365.17 294.41 250.95 Share Capital 31.48 31.48 31.48 31.48 31.48 31.48 30.61 30.61 30.61 30.61 Total Reserves 415.51 408.06 406.81 401.74 380.24 390.42 368.16 334.56 263.81 220.34 Non-Current Liabilities 60.92 53.57 57.01 39.86 52.70 60.95 59.64 23.67 31.52 50.63 Secured Loans 19.38 8.18 20.09 19.15 28.29 40.51 43.22 8.52 22.36 40.42 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.28 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 2.25 0.00 0.00 0.00 Current Liabilities 265.69 233.13 181.33 220.59 197.47 179.76 346.29 115.20 145.22 140.90 Trade Payables 136.54 113.54 93.01 121.88 97.35 79.67 91.11 90.05 68.25 68.23 Other Current Liabilities 36.89 38.09 31.45 38.06 48.39 77.39 186.83 24.36 36.66 29.99 Short Term Borrowings 83.89 71.08 45.47 49.31 46.42 17.64 62.04 0.00 0.00 0.00 Short Term Provisions 8.37 10.43 11.41 11.35 5.31 5.06 6.31 0.79 40.31 42.67 Total Liabilities 773.60 726.23 676.62 699.77 673.02 670.29 804.70 504.04 471.15 442.48 Net Block 366.48 378.71 378.20 369.57 393.77 382.51 319.83 157.94 137.79 121.06 Gross Block 668.76 635.62 608.36 555.25 538.93 485.21 390.27 179.67 256.28 223.21 Accumulated Depreciation 302.29 256.91 230.15 185.68 145.16 102.69 70.44 21.73 118.49 102.15 Non Current Assets 409.11 397.19 402.32 387.32 423.04 436.32 410.06 198.64 185.22 151.77 Capital Work in Progress 34.61 12.51 10.53 9.51 11.33 23.04 43.80 2.57 11.72 1.21 Non Current Investment 0.37 0.36 0.63 0.56 7.30 21.59 35.07 30.19 33.70 26.13 Long Term Loans & Adv. 7.52 5.45 10.56 7.57 10.49 6.02 9.59 5.93 2.01 3.36 Other Non Current Assets 0.13 0.17 2.39 0.11 0.15 3.16 1.76 2.01 0.00 0.03 Current Assets 364.49 329.04 274.31 312.45 249.98 233.97 394.65 305.38 285.93 290.71 Current Investments 15.48 17.01 20.24 0.34 20.52 12.54 15.24 143.89 0.00 0.00 Inventories 113.20 108.60 81.96 101.16 76.47 61.71 60.88 44.35 34.24 33.06 Sundry Debtors 207.39 175.54 134.71 167.08 137.11 141.72 169.21 103.24 85.93 78.52 Cash & Bank 4.56 5.38 6.63 13.48 3.42 3.02 106.38 10.02 126.03 91.14 Other Current Assets 23.85 8.08 17.59 22.66 12.46 14.98 42.94 3.88 39.73 87.99 Short Term Loans & Adv. 14.70 14.41 13.17 7.73 4.26 2.77 0.65 0.25 39.73 87.99 Net Current Assets 98.79 95.91 92.98 91.86 52.51 54.21 48.35 190.19 140.71 149.81 Total Assets 773.60 726.23 676.63 699.77 673.02 670.29 804.71 504.02 471.15 442.48

Description Mar 06 Mar 05
Shareholder's Funds 72.82 33.10 Share Capital 13.87 11.90 Total Reserves 57.41 21.20 Non-Current Liabilities 68.04 41.95 Secured Loans 52.11 35.74 Unsecured Loans 9.46 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 45.50 31.07 Trade Payables 0.00 0.00 Other Current Liabilities 42.92 28.61 Short Term Borrowings 0.00 0.00 Short Term Provisions 2.58 2.46 Total Liabilities 187.03 106.71 Net Block 71.66 46.52 Gross Block 97.96 67.05 Accumulated Depreciation 26.30 20.53 Non Current Assets 87.80 54.42 Capital Work in Progress 13.71 5.60 Non Current Investment 2.42 2.30 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 99.23 52.29 Current Investments 0.00 0.25 Inventories 29.01 18.21 Sundry Debtors 46.91 28.64 Cash & Bank 16.40 2.99 Other Current Assets 6.91 0.00 Short Term Loans & Adv. 6.91 2.20 Net Current Assets 53.73 21.22 Total Assets 187.03 106.71

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 50.34 34.03 72.77 40.65 90.32 163.95 94.36 82.08 63.65 59.10 PBT 13.88 9.10 2.31 32.45 32.46 85.93 140.86 113.58 97.36 71.65 Adjustment 60.64 57.42 48.84 49.06 60.74 59.06 41.00 14.18 9.51 12.64 Changes in Working Capital -19.71 -34.01 28.42 -40.99 8.83 43.69 -46.12 -10.40 -10.12 -2.24 Cash after chg. in Working capital 54.81 32.51 79.58 40.52 102.03 188.67 135.74 117.36 96.75 82.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.46 1.52 -6.81 0.13 -11.72 -24.73 -41.38 -35.28 -33.10 -22.95 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 -51.19 -31.61 -54.58 5.95 -40.63 -104.10 -68.81 -158.58 20.24 -14.19 Net Fixed Assets -55.24 -29.24 -54.13 -14.50 -42.01 -74.18 -251.83 85.76 -43.58 -16.00 Net Investments 1.52 3.50 -19.97 26.92 6.31 16.18 123.77 -140.38 -7.57 -4.94 Others 2.53 -5.87 19.52 -6.47 -4.93 -46.10 59.25 -103.96 71.39 6.75 Cash from Financing Activity 0.11 -3.56 -23.71 -37.84 -49.42 -59.47 -26.97 -29.00 -49.46 -6.13 Net Cash Inflow / Outflow -0.74 -1.14 -5.52 8.76 0.27 0.37 -1.41 -105.50 34.44 38.79 Opening Cash & Equivalents 4.93 6.07 11.59 2.82 2.56 2.19 3.60 109.35 75.48 36.70 Closing Cash & Equivalent 4.20 4.93 6.07 11.59 2.82 2.56 2.19 3.85 109.92 75.48

Description Mar 06 Mar 05
Cash From Operating Activity -24.92 -18.08 PBT 1.55 3.77 Adjustment 3.70 1.36 Changes in Working Capital -26.09 -20.76 Cash after chg. in Working capital -20.84 -15.63 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -26.25 -7.19 Net Fixed Assets -39.20 Net Investments 0.25 Others 12.70 Cash from Financing Activity 64.57 35.74 Net Cash Inflow / Outflow 13.41 10.47 Opening Cash & Equivalents 2.99 0.00 Closing Cash & Equivalent 16.40 2.99

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 142.01 139.65 139.25 137.64 130.81 134.04 130.28 119.30 96.19 81.99 ROA 1.28% 0.75% 0.17% 3.73% 4.45% 7.79% 14.56% 15.45% 13.93% 12.17% ROE 2.16% 1.19% 0.27% 6.06% 7.18% 13.99% 24.94% 22.84% 23.34% 20.84% ROCE 4.98% 4.18% 1.82% 7.42% 8.78% 18.71% 33.27% 32.29% 32.03% 27.19% Fixed Asset Turnover 1.11 1.06 0.96 0.97 1.04 1.38 2.36 2.37 1.87 1.80 Receivable days 96.39 86.28 98.99 104.18 95.22 93.61 74.08 66.85 67.05 69.97 Inventory Days 55.83 53.00 60.06 60.84 47.19 36.91 28.61 27.77 27.44 27.26 Payable days 94.50 86.42 106.51 124.91 67.04 62.91 63.59 72.82 73.45 65.12 Cash Conversion Cycle 57.71 52.86 52.54 40.11 75.37 67.62 39.10 21.80 21.03 32.11 Total Debt/Equity 0.25 0.21 0.18 0.20 0.27 0.28 0.35 0.06 0.15 0.23 Interest Cover 2.04 1.71 1.32 5.73 3.16 6.46 11.74 32.99 16.55 11.12

Description Mar 06 Mar 05
Book Value (Rs.) 51.38 27.81 ROA 0.78% 2.89% ROE 2.21% 9.32% ROCE 7.03% 10.40% Fixed Asset Turnover 2.14 1.56 Receivable days 78.19 99.80 Inventory Days 48.88 63.47 Payable days 0.00 0.00 Cash Conversion Cycle 127.07 163.28 Total Debt/Equity 0.86 1.08 Interest Cover 1.28 2.11

Top Investors:

ginni finance pvt. ltd.

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback