Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Finance - NBFC

Rating :
N/A

BSE: 501295 | NSE: IITL

201.91
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  199.74
  •  201.91
  •  198.00
  •  192.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17548
  •  35.32
  •  425.75
  •  135.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 931.21
  • 12.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 881.96
  • N/A
  • 2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.73%
  • 10.35%
  • 10.06%
  • FII
  • DII
  • Others
  • 15.6%
  • 1.39%
  • 10.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.93
  • 9.46
  • 62.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.24
  • -
  • 59.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.02
  • -
  • 25.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.66
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -16.14
  • -10.61
  • 22.47

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
14.47
6.01
140.77%
11.66
5.30
120.00%
17.73
0.18
9,750.00%
7.42
6.46
14.86%
Expenses
2.40
2.91
-17.53%
2.16
2.07
4.35%
-7.66
8.36
-
-16.33
-24.21
-
EBITDA
12.07
3.10
289.35%
9.50
3.24
193.21%
25.38
-8.18
-
23.75
30.67
-22.56%
EBIDTM
83.41%
51.61%
81.47%
61.02%
143.19%
-4,517.68%
320.09%
474.84%
Other Income
0.00
0.01
-100.00%
0.01
0.13
-92.31%
0.20
0.32
-37.50%
0.10
0.15
-33.33%
Interest
0.09
0.13
-30.77%
0.10
0.14
-28.57%
0.19
0.04
375.00%
0.11
0.03
266.67%
Depreciation
0.31
0.33
-6.06%
0.31
0.32
-3.12%
0.34
0.26
30.77%
0.36
0.24
50.00%
PBT
11.67
2.65
340.38%
9.09
2.90
213.45%
26.39
-8.15
-
42.35
30.55
38.63%
Tax
2.67
0.89
200.00%
2.05
0.76
169.74%
2.21
0.88
151.14%
1.29
6.35
-79.69%
PAT
9.00
1.76
411.36%
7.04
2.14
228.97%
24.19
-9.03
-
41.06
24.20
69.67%
PATM
62.18%
29.23%
60.42%
40.40%
136.45%
-4,988.40%
553.32%
374.67%
EPS
4.15
0.90
361.11%
3.26
1.08
201.85%
11.20
-2.88
-
15.59
11.88
31.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
51.28
36.46
17.10
8.53
11.05
23.20
22.91
17.81
323.60
326.19
336.62
Net Sales Growth
185.68%
113.22%
100.47%
-22.81%
-52.37%
1.27%
28.64%
-94.50%
-0.79%
-3.10%
 
Cost Of Goods Sold
1.24
1.84
0.92
0.92
0.31
0.52
0.19
1.21
8.85
-24.39
-40.80
Gross Profit
50.04
34.62
16.18
7.61
10.74
22.69
22.72
16.60
314.75
350.58
377.43
GP Margin
97.58%
94.95%
94.62%
89.21%
97.19%
97.80%
99.17%
93.21%
97.27%
107.48%
112.12%
Total Expenditure
-19.43
3.53
14.29
5.31
11.80
37.18
24.71
53.73
341.86
321.40
323.01
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
0.28
0.29
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.14%
0.09%
0.09%
Employee Cost
-
2.71
1.69
1.61
1.32
2.33
2.14
2.48
4.60
5.14
5.16
% Of Sales
-
7.43%
9.88%
18.87%
11.95%
10.04%
9.34%
13.92%
1.42%
1.58%
1.53%
Manufacturing Exp.
-
0.83
0.75
0.64
0.85
0.73
1.12
1.29
319.05
330.56
348.09
% Of Sales
-
2.28%
4.39%
7.50%
7.69%
3.15%
4.89%
7.24%
98.59%
101.34%
103.41%
General & Admin Exp.
-
3.36
2.10
2.03
1.66
2.36
1.78
1.72
6.27
6.86
6.13
% Of Sales
-
9.22%
12.28%
23.80%
15.02%
10.17%
7.77%
9.66%
1.94%
2.10%
1.82%
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.
-
-5.21
8.83
0.11
7.66
31.24
19.47
47.03
3.10
3.24
0.00
% Of Sales
-
-14.29%
51.64%
1.29%
69.32%
134.66%
84.98%
264.07%
0.96%
0.99%
1.32%
EBITDA
70.70
32.93
2.81
3.22
-0.75
-13.98
-1.80
-35.92
-18.26
4.79
13.61
EBITDA Margin
137.87%
90.32%
16.43%
37.75%
-6.79%
-60.26%
-7.86%
-201.68%
-5.64%
1.47%
4.04%
Other Income
0.31
22.98
44.70
2.33
0.20
0.55
0.45
1.29
1.34
1.75
3.82
Interest
0.49
0.57
0.14
0.23
0.13
0.13
0.07
0.23
10.37
14.93
9.72
Depreciation
1.32
1.35
0.97
0.98
0.70
9.49
0.07
0.54
0.60
0.73
0.96
PBT
89.50
54.00
46.40
4.34
-1.39
-23.06
-1.48
-35.40
-27.90
-9.12
6.76
Tax
8.22
5.15
8.15
0.17
0.02
-0.39
0.28
-2.92
-0.44
0.51
2.39
Tax Rate
9.18%
6.93%
17.56%
0.22%
-1.44%
1.69%
-18.92%
6.49%
1.58%
-5.59%
35.36%
PAT
81.29
64.86
44.95
32.44
-42.05
-17.58
-1.76
-41.55
-26.24
-7.21
3.22
PAT before Minority Interest
74.65
71.23
44.05
35.46
-46.79
-22.67
-1.76
-42.09
-27.47
-9.63
4.37
Minority Interest
-6.64
-6.37
0.90
-3.02
4.74
5.09
0.00
0.54
1.23
2.42
-1.15
PAT Margin
158.52%
177.89%
262.87%
380.30%
-380.54%
-75.78%
-7.68%
-233.30%
-8.11%
-2.21%
0.96%
PAT Growth
326.27%
44.29%
38.56%
-
-
-
-
-
-
-
 
EPS
41.47
33.09
22.93
16.55
-21.45
-8.97
-0.90
-21.20
-13.39
-3.68
1.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
438.92
374.07
329.15
296.59
338.53
370.25
419.24
490.44
512.84
521.94
Share Capital
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
Total Reserves
416.38
351.52
306.60
274.04
315.99
347.71
396.69
467.90
490.29
499.40
Non-Current Liabilities
1.48
0.47
-5.64
-4.28
-4.35
-0.74
0.18
708.27
673.30
655.42
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.92
18.74
14.81
3.03
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
0.50
0.50
0.50
0.50
0.50
0.50
0.50
1.28
1.66
0.80
Current Liabilities
5.26
24.30
34.54
48.16
36.13
23.94
12.08
294.49
286.46
270.11
Trade Payables
0.40
0.46
2.97
0.68
0.77
0.72
0.83
115.51
116.48
78.52
Other Current Liabilities
3.36
23.67
31.39
47.24
34.89
22.49
10.83
132.59
125.73
161.37
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
45.41
43.35
26.30
Short Term Provisions
1.49
0.17
0.17
0.25
0.47
0.73
0.42
0.97
0.90
3.92
Total Liabilities
436.26
383.16
343.27
322.67
357.22
393.45
431.50
1,493.37
1,474.00
1,451.29
Net Block
6.15
4.40
5.54
6.14
5.40
9.29
21.86
288.87
298.54
296.22
Gross Block
8.51
7.69
7.58
8.08
8.45
11.77
26.61
303.37
310.58
305.65
Accumulated Depreciation
2.36
3.28
2.04
1.94
3.06
2.48
4.75
14.51
12.04
9.43
Non Current Assets
17.39
75.59
81.60
287.11
321.94
358.84
412.24
937.97
932.52
956.88
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.73
0.22
0.02
Non Current Investment
0.00
64.36
72.42
275.92
310.41
337.81
384.69
608.20
619.66
647.22
Long Term Loans & Adv.
11.24
6.82
3.65
5.05
6.13
11.73
5.69
37.20
12.29
11.61
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.97
1.80
1.81
Current Assets
418.87
307.57
261.66
35.56
35.28
34.61
19.26
555.40
541.48
494.42
Current Investments
354.27
278.28
0.00
0.00
0.00
0.00
0.00
81.19
42.59
22.70
Inventories
0.64
2.48
3.40
4.33
4.33
3.92
3.78
348.17
354.71
319.08
Sundry Debtors
3.04
0.32
0.83
0.49
0.50
0.86
1.40
23.98
33.05
43.28
Cash & Bank
56.08
22.11
252.92
23.71
23.16
17.68
7.16
25.01
25.56
29.87
Other Current Assets
4.85
1.11
0.97
0.73
7.30
12.15
6.93
77.04
85.59
79.48
Short Term Loans & Adv.
3.53
3.27
3.54
6.30
6.78
7.05
6.06
25.69
46.21
53.16
Net Current Assets
413.62
283.27
227.12
-12.60
-0.85
10.68
7.18
260.92
255.02
224.31
Total Assets
436.26
383.16
343.26
322.67
357.22
393.45
431.50
1,493.37
1,474.00
1,451.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-44.84
276.88
-224.00
-1.23
-5.36
-6.70
1.38
4.64
-15.38
18.31
PBT
76.38
52.20
35.63
-46.76
-23.06
-1.48
-45.01
-27.90
-9.12
6.76
Adjustment
-64.08
-54.83
-39.32
42.97
18.25
-2.66
40.75
7.72
3.21
-43.93
Changes in Working Capital
-55.26
281.38
-221.00
1.42
-1.38
-1.72
5.27
20.40
-30.59
51.00
Cash after chg. in Working capital
-42.96
278.75
-224.68
-2.37
-6.19
-5.87
1.01
0.23
-36.51
13.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.88
-1.87
0.68
1.14
0.83
-0.83
0.37
-0.23
-2.63
-4.14
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
4.65
23.76
8.62
Cash From Investing Activity
43.38
-273.77
224.62
-0.39
5.28
8.80
0.08
-30.08
-6.64
-14.61
Net Fixed Assets
-0.67
-0.15
-0.06
-0.67
-1.21
0.04
0.00
-0.01
0.14
-0.36
Net Investments
-45.05
-274.99
323.26
0.15
48.89
46.48
-36.05
0.29
5.09
4.63
Others
89.10
1.37
-98.58
0.13
-42.40
-37.72
36.13
-30.36
-11.87
-18.88
Cash from Financing Activity
-0.49
-1.07
-0.68
1.02
-0.51
-1.05
-1.32
14.44
20.45
-4.47
Net Cash Inflow / Outflow
-1.95
2.04
-0.06
-0.60
-0.59
1.06
0.13
-11.00
-1.57
-0.77
Opening Cash & Equivalents
2.94
0.90
0.96
1.56
2.16
1.10
0.96
18.10
19.67
20.44
Closing Cash & Equivalent
0.99
2.94
0.90
0.96
1.56
2.16
1.10
17.35
18.10
19.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
194.67
165.90
145.98
131.54
150.14
164.21
185.94
217.52
227.45
231.49
ROA
17.39%
12.13%
10.65%
-13.76%
-6.04%
-0.43%
-4.37%
-1.85%
-0.66%
0.31%
ROE
17.52%
12.53%
11.33%
-14.73%
-6.40%
-0.45%
-9.25%
-5.48%
-1.86%
0.84%
ROCE
18.93%
14.89%
11.46%
-14.69%
-6.47%
-0.36%
-8.97%
-3.04%
1.03%
3.00%
Fixed Asset Turnover
4.50
2.24
1.09
1.34
2.29
1.19
0.11
1.05
1.06
1.10
Receivable days
16.84
12.29
28.27
16.37
10.68
17.96
259.97
32.16
42.70
50.31
Inventory Days
15.64
62.83
165.36
142.90
64.86
61.35
3605.94
396.41
376.98
323.86
Payable days
85.81
680.69
723.38
861.01
20.91
74.24
4434.91
130.15
105.51
61.99
Cash Conversion Cycle
-53.34
-605.57
-529.75
-701.73
54.62
5.08
-569.00
298.41
314.18
312.18
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.18
0.12
0.06
Interest Cover
136.11
376.41
153.51
-356.68
-170.78
-20.69
-196.64
-1.69
0.39
1.70

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.