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

Finance - Capital Markets

Rating :
N/A

BSE: 542773 | NSE: IIFLCAPS

339.70
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  344.10
  •  349.55
  •  335.40
  •  344.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  411454
  •  1410.30
  •  448.95
  •  108.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,527.86
  • 14.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,443.93
  • 0.88%
  • 4.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.79%
  • 1.63%
  • 12.49%
  • FII
  • DII
  • Others
  • 19%
  • 0.50%
  • 35.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.15
  • 24.45
  • 20.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.07
  • 28.74
  • 12.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.36
  • 16.97
  • 18.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.65
  • 8.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.22
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.58
  • 0.79

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
17.46
P/E Ratio
19.05
Revenue
1879
EBITDA
847
Net Income
535
ROA
8.7
P/Bk Ratio
6.37
ROE
38.76
FCFF
140.08
FCFF Yield
2.04

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
645.37
506.97
27.30%
639.92
409.08
56.43%
686.44
401.90
70.80%
558.79
342.02
63.38%
Expenses
379.03
347.75
8.99%
340.38
271.21
25.50%
349.55
250.13
39.75%
318.37
226.40
40.62%
EBITDA
266.34
159.23
67.27%
299.54
137.87
117.26%
336.89
151.77
121.97%
240.41
115.62
107.93%
EBIDTM
41.27%
31.41%
46.81%
33.70%
49.08%
37.76%
43.02%
33.81%
Other Income
58.34
26.69
118.58%
3.88
1.91
103.14%
17.92
3.29
444.68%
23.49
4.97
372.64%
Interest
47.78
30.16
58.42%
44.02
21.00
109.62%
53.95
19.43
177.66%
42.92
18.38
133.51%
Depreciation
13.31
16.25
-18.09%
11.77
16.31
-27.84%
63.42
16.52
283.90%
17.80
17.16
3.73%
PBT
263.58
139.51
88.93%
247.64
102.47
141.67%
237.44
119.11
99.35%
203.18
85.05
138.89%
Tax
58.24
31.87
82.74%
65.36
27.84
134.77%
56.88
32.71
73.89%
52.66
20.49
157.00%
PAT
205.34
107.64
90.77%
182.28
74.63
144.24%
180.57
86.40
108.99%
150.52
64.56
133.15%
PATM
31.82%
21.23%
28.49%
18.24%
26.30%
21.50%
26.94%
18.88%
EPS
6.64
3.52
88.64%
5.91
2.45
141.22%
5.84
2.83
106.36%
4.88
2.12
130.19%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
2,530.52
2,161.28
1,352.08
1,232.33
790.85
723.91
835.13
834.71
Net Sales Growth
52.44%
59.85%
9.72%
55.82%
9.25%
-13.32%
0.05%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,530.51
2,161.28
1,352.08
1,232.33
790.85
723.91
835.13
834.71
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,387.33
1,289.03
894.65
748.65
516.69
477.25
457.21
486.07
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
457.05
358.13
324.06
211.31
221.25
256.63
210.93
% Of Sales
-
21.15%
26.49%
26.30%
26.72%
30.56%
30.73%
25.27%
Manufacturing Exp.
-
570.53
366.60
284.39
159.35
122.71
132.77
145.76
% Of Sales
-
26.40%
27.11%
23.08%
20.15%
16.95%
15.90%
17.46%
General & Admin Exp.
-
194.87
143.73
126.56
94.29
87.34
61.99
67.85
% Of Sales
-
9.02%
10.63%
10.27%
11.92%
12.07%
7.42%
8.13%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
66.59
26.19
13.64
51.75
45.95
5.82
61.53
% Of Sales
-
3.08%
1.94%
1.11%
6.54%
6.35%
0.70%
7.37%
EBITDA
1,143.18
872.25
457.43
483.68
274.16
246.66
377.92
348.64
EBITDA Margin
45.18%
40.36%
33.83%
39.25%
34.67%
34.07%
45.25%
41.77%
Other Income
103.63
74.60
27.01
84.08
106.61
111.21
40.44
112.48
Interest
188.67
150.47
76.73
102.35
50.32
102.79
114.83
145.26
Depreciation
106.30
113.78
66.84
63.46
45.88
55.31
41.90
36.51
PBT
951.84
682.60
340.87
401.96
284.57
199.77
261.62
279.35
Tax
233.14
169.25
91.06
96.27
64.43
67.54
86.65
92.95
Tax Rate
24.49%
24.79%
26.71%
23.95%
22.64%
22.40%
33.12%
33.27%
PAT
718.71
512.35
250.16
306.06
220.17
233.97
174.98
186.39
PAT before Minority Interest
717.10
513.35
249.81
305.83
220.14
233.94
174.98
186.39
Minority Interest
-1.61
-1.00
0.35
0.23
0.03
0.03
0.00
0.00
PAT Margin
28.40%
23.71%
18.50%
24.84%
27.84%
32.32%
20.95%
22.33%
PAT Growth
115.68%
104.81%
-18.26%
39.01%
-5.90%
33.71%
-6.12%
 
EPS
23.26
16.58
8.10
9.90
7.13
7.57
5.66
6.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,786.42
1,350.28
1,181.98
967.74
879.79
730.94
623.39
Share Capital
61.57
61.11
60.79
60.59
63.92
0.00
0.00
Total Reserves
1,710.43
1,279.85
1,113.06
902.50
812.98
664.92
559.59
Non-Current Liabilities
-35.33
-30.34
-23.65
-21.36
33.84
54.74
36.64
Secured Loans
0.00
0.00
0.00
0.00
53.15
48.64
84.11
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
50.04
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
1.05
1.74
2.11
Current Liabilities
6,086.39
3,887.65
4,859.26
2,576.55
1,499.76
2,218.59
2,152.26
Trade Payables
239.51
88.86
94.46
41.43
37.37
26.54
34.29
Other Current Liabilities
4,680.83
3,299.22
4,137.33
2,236.03
1,051.60
1,527.76
1,101.48
Short Term Borrowings
1,153.85
485.84
607.04
291.59
405.63
660.52
1,012.86
Short Term Provisions
12.20
13.73
20.42
7.50
5.16
3.77
3.63
Total Liabilities
7,839.42
5,207.06
6,017.41
3,522.77
2,413.26
3,004.27
2,812.29
Net Block
302.25
363.01
405.57
394.22
402.28
528.58
511.52
Gross Block
637.54
594.48
585.37
523.89
511.76
600.87
546.92
Accumulated Depreciation
335.29
231.48
179.80
129.67
109.48
72.29
35.40
Non Current Assets
605.23
555.48
719.15
627.19
814.08
825.13
774.44
Capital Work in Progress
1.27
0.66
2.55
46.55
129.68
85.90
84.01
Non Current Investment
159.15
90.17
227.55
167.66
230.92
139.62
159.46
Long Term Loans & Adv.
65.97
25.07
6.91
17.99
41.02
69.68
18.55
Other Non Current Assets
0.00
0.00
0.00
0.77
10.17
1.36
0.90
Current Assets
7,234.18
4,651.59
5,298.24
2,895.57
1,599.19
2,179.15
2,037.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
2.33
13.27
0.00
0.00
Sundry Debtors
63.43
53.56
46.00
45.16
38.54
32.99
31.78
Cash & Bank
4,467.53
2,836.84
3,740.15
1,677.54
1,027.17
1,065.05
855.37
Other Current Assets
2,703.21
1,212.82
982.10
1,010.87
520.19
1,081.11
1,150.70
Short Term Loans & Adv.
973.40
548.37
529.99
159.68
95.38
487.49
126.49
Net Current Assets
1,147.79
763.94
438.99
319.02
99.42
-39.44
-114.41
Total Assets
7,839.41
5,207.07
6,017.39
3,522.76
2,413.27
3,004.28
2,812.28

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-117.58
-793.00
794.91
151.84
351.58
586.82
-110.49
PBT
682.60
340.87
402.10
284.73
301.49
258.08
279.35
Adjustment
352.25
216.33
191.49
82.00
163.97
160.36
99.53
Changes in Working Capital
-970.74
-1,251.95
283.32
-156.68
-68.48
261.95
-380.44
Cash after chg. in Working capital
64.11
-694.74
876.91
210.06
396.98
680.39
-1.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-181.70
-98.26
-82.00
-58.21
-45.41
-93.57
-108.93
Other Direct Exp. Paid
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
Cash From Investing Activity
-73.88
163.12
-85.78
147.53
16.38
0.31
-129.31
Net Fixed Assets
-81.45
24.51
-21.14
-123.55
-72.12
-13.88
Net Investments
-79.35
48.36
-62.40
152.34
-58.20
-2.03
Others
86.92
90.25
-2.24
118.74
146.70
16.22
Cash from Financing Activity
430.30
-295.50
107.64
-361.35
-513.82
-493.64
462.50
Net Cash Inflow / Outflow
238.84
-925.39
816.77
-61.97
-145.86
93.49
222.70
Opening Cash & Equivalents
169.44
1,094.83
278.06
340.03
481.22
387.74
153.37
Closing Cash & Equivalent
408.28
169.44
1,094.83
278.06
340.03
481.22
387.74

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
57.56
43.89
38.62
31.79
27.44
0.00
0.00
ROA
7.87%
4.45%
6.41%
7.42%
8.64%
6.02%
6.63%
ROE
32.98%
19.87%
28.62%
23.93%
30.35%
28.58%
33.31%
ROCE
34.88%
23.04%
33.10%
25.78%
28.58%
23.45%
24.68%
Fixed Asset Turnover
3.51
2.29
2.22
1.53
1.30
1.46
1.53
Receivable days
9.88
13.44
13.50
19.31
18.03
14.15
13.90
Inventory Days
0.00
0.00
0.00
3.60
6.69
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
29.18
25.71
31.79
Cash Conversion Cycle
9.88
13.44
13.50
22.91
-4.46
-11.56
-17.90
Total Debt/Equity
0.65
0.36
0.52
0.30
0.52
1.14
1.96
Interest Cover
5.54
5.44
4.93
6.66
3.93
3.28
2.92

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.