Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

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
  •  358.75
  •  135.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 793.67
  • 11.38
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 737.60
  • N/A
  • 1.78

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
  • -22.26
  • -5.68
  • 15.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.88
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.71
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.55
  • 0.65
  • 0.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -16.02
  • -11.63
  • 20.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
11.66
5.30
120.00%
17.73
0.18
9,750.00%
7.42
6.46
14.86%
6.01
5.52
8.88%
Expenses
2.16
2.07
4.35%
-7.66
8.36
-
-16.33
-24.21
-
2.91
-15.11
-
EBITDA
9.50
3.24
193.21%
25.38
-8.18
-
23.75
30.67
-22.56%
3.10
20.63
-84.97%
EBIDTM
81.47%
61.02%
143.19%
-4,517.68%
320.09%
474.84%
51.61%
374.00%
Other Income
0.01
0.13
-92.31%
0.20
0.32
-37.50%
0.10
0.15
-33.33%
0.01
0.09
-88.89%
Interest
0.10
0.14
-28.57%
0.19
0.04
375.00%
0.11
0.03
266.67%
0.13
0.03
333.33%
Depreciation
0.31
0.32
-3.12%
0.34
0.26
30.77%
0.36
0.24
50.00%
0.33
0.24
37.50%
PBT
9.09
2.90
213.45%
26.39
-8.15
-
42.35
30.55
38.63%
2.65
20.45
-87.04%
Tax
2.05
0.76
169.74%
2.21
0.88
151.14%
1.29
6.35
-79.69%
0.89
0.91
-2.20%
PAT
7.04
2.14
228.97%
24.19
-9.03
-
41.06
24.20
69.67%
1.76
19.54
-90.99%
PATM
60.42%
40.40%
136.45%
-4,988.40%
553.32%
374.67%
29.27%
354.19%
EPS
3.26
1.08
201.85%
11.20
-2.88
-
15.59
11.88
31.23%
0.90
8.75
-89.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
42.82
17.10
8.53
11.05
23.20
22.91
17.81
323.60
326.19
336.62
212.06
Net Sales Growth
145.25%
100.47%
-22.81%
-52.37%
1.27%
28.64%
-94.50%
-0.79%
-3.10%
58.74%
 
Cost Of Goods Sold
1.85
0.92
0.92
0.31
0.52
0.19
1.21
8.85
-24.39
-40.80
-8.86
Gross Profit
40.97
16.18
7.61
10.74
22.69
22.72
16.60
314.75
350.58
377.43
220.92
GP Margin
95.68%
94.62%
89.21%
97.19%
97.80%
99.17%
93.21%
97.27%
107.48%
112.12%
104.18%
Total Expenditure
-18.92
14.29
5.31
11.80
37.18
24.71
53.73
341.86
321.40
323.01
200.90
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.46
0.28
0.29
0.22
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.14%
0.09%
0.09%
0.10%
Employee Cost
-
1.69
1.61
1.32
2.33
2.14
2.48
4.60
5.14
5.16
7.05
% Of Sales
-
9.88%
18.87%
11.95%
10.04%
9.34%
13.92%
1.42%
1.58%
1.53%
3.32%
Manufacturing Exp.
-
0.73
0.64
0.85
0.73
1.12
1.29
319.05
330.56
348.09
197.12
% Of Sales
-
4.27%
7.50%
7.69%
3.15%
4.89%
7.24%
98.59%
101.34%
103.41%
92.95%
General & Admin Exp.
-
2.08
2.03
1.66
2.36
1.78
1.72
6.27
6.86
6.13
3.33
% Of Sales
-
12.16%
23.80%
15.02%
10.17%
7.77%
9.66%
1.94%
2.10%
1.82%
1.57%
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.
-
8.87
0.11
7.66
31.24
19.47
47.03
3.10
3.24
4.43
0.00
% Of Sales
-
51.87%
1.29%
69.32%
134.66%
84.98%
264.07%
0.96%
0.99%
1.32%
1.07%
EBITDA
61.73
2.81
3.22
-0.75
-13.98
-1.80
-35.92
-18.26
4.79
13.61
11.16
EBITDA Margin
144.16%
16.43%
37.75%
-6.79%
-60.26%
-7.86%
-201.68%
-5.64%
1.47%
4.04%
5.26%
Other Income
0.32
44.70
2.33
0.20
0.55
0.45
1.29
1.34
1.75
3.82
4.16
Interest
0.53
0.14
0.23
0.13
0.13
0.07
0.23
10.37
14.93
9.72
6.13
Depreciation
1.34
0.97
0.98
0.70
9.49
0.07
0.54
0.60
0.73
0.96
0.92
PBT
80.48
46.40
4.34
-1.39
-23.06
-1.48
-35.40
-27.90
-9.12
6.76
8.27
Tax
6.44
8.15
0.17
0.02
-0.39
0.28
-2.92
-0.44
0.51
2.39
5.87
Tax Rate
8.00%
17.56%
0.22%
-1.44%
1.69%
-18.92%
6.49%
1.58%
-5.59%
35.36%
70.98%
PAT
74.05
44.95
32.44
-42.05
-17.58
-1.76
-41.55
-26.24
-7.21
3.22
2.46
PAT before Minority Interest
67.54
44.05
35.46
-46.79
-22.67
-1.76
-42.09
-27.47
-9.63
4.37
2.40
Minority Interest
-6.51
0.90
-3.02
4.74
5.09
0.00
0.54
1.23
2.42
-1.15
0.06
PAT Margin
172.93%
262.87%
380.30%
-380.54%
-75.78%
-7.68%
-233.30%
-8.11%
-2.21%
0.96%
1.16%
PAT Growth
100.95%
38.56%
-
-
-
-
-
-
-
30.89%
 
EPS
37.78
22.93
16.55
-21.45
-8.97
-0.90
-21.20
-13.39
-3.68
1.64
1.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
374.07
329.15
296.59
338.53
370.25
419.24
490.44
512.84
521.94
523.73
Share Capital
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
22.55
Total Reserves
351.52
306.60
274.04
315.99
347.71
396.69
467.90
490.29
499.40
501.18
Non-Current Liabilities
0.47
-5.64
-4.28
-4.35
-0.74
0.18
708.27
673.30
655.42
616.74
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.92
18.74
14.81
3.03
3.92
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.50
Long Term Provisions
0.50
0.50
0.50
0.50
0.50
0.50
1.28
1.66
0.80
1.06
Current Liabilities
24.30
34.54
48.16
36.13
23.94
12.08
294.49
286.46
270.11
223.64
Trade Payables
0.46
2.97
0.68
0.77
0.72
0.83
115.51
116.48
78.52
42.05
Other Current Liabilities
23.67
31.39
47.24
34.89
22.49
10.83
132.59
125.73
161.37
159.91
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
45.41
43.35
26.30
14.77
Short Term Provisions
0.17
0.17
0.25
0.47
0.73
0.42
0.97
0.90
3.92
6.91
Total Liabilities
383.16
343.27
322.67
357.22
393.45
431.50
1,493.37
1,474.00
1,451.29
1,366.78
Net Block
4.40
5.54
6.14
5.40
9.29
21.86
288.87
298.54
296.22
296.71
Gross Block
7.69
7.58
8.08
8.45
11.77
26.61
303.37
310.58
305.65
304.76
Accumulated Depreciation
3.28
2.04
1.94
3.06
2.48
4.75
14.51
12.04
9.43
8.05
Non Current Assets
353.87
81.60
287.11
321.94
358.84
412.24
937.97
932.52
956.88
705.50
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.73
0.22
0.02
0.02
Non Current Investment
342.65
72.42
275.92
310.41
337.81
384.69
608.20
619.66
647.22
395.19
Long Term Loans & Adv.
6.82
3.65
5.05
6.13
11.73
5.69
37.20
12.29
11.61
11.74
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
2.97
1.80
1.81
1.83
Current Assets
29.29
261.66
35.56
35.28
34.61
19.26
555.40
541.48
494.42
661.29
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
81.19
42.59
22.70
209.32
Inventories
2.48
3.40
4.33
4.33
3.92
3.78
348.17
354.71
319.08
278.28
Sundry Debtors
0.32
0.83
0.49
0.50
0.86
1.40
23.98
33.05
43.28
49.53
Cash & Bank
22.11
252.92
23.71
23.16
17.68
7.16
25.01
25.56
29.87
50.44
Other Current Assets
4.38
0.97
0.73
0.52
12.15
6.93
77.04
85.59
79.48
73.72
Short Term Loans & Adv.
3.27
3.54
6.30
6.78
7.05
6.06
25.69
46.21
53.16
46.29
Net Current Assets
4.99
227.12
-12.60
-0.85
10.68
7.18
260.92
255.02
224.31
437.65
Total Assets
383.16
343.26
322.67
357.22
393.45
431.50
1,493.37
1,474.00
1,451.30
1,366.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
276.88
-224.00
-1.23
-5.36
-6.70
1.38
4.64
-15.38
18.31
25.33
PBT
52.20
35.63
-46.76
-23.06
-1.48
-45.01
-27.90
-9.12
6.76
8.27
Adjustment
-54.83
-39.32
42.97
18.25
-2.66
40.75
7.72
3.21
-43.93
-9.62
Changes in Working Capital
281.38
-221.00
1.42
-1.38
-1.72
5.27
20.40
-30.59
51.00
29.17
Cash after chg. in Working capital
278.75
-224.68
-2.37
-6.19
-5.87
1.01
0.23
-36.51
13.82
27.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.87
0.68
1.14
0.83
-0.83
0.37
-0.23
-2.63
-4.14
-7.06
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
4.65
23.76
8.62
0.00
Cash From Investing Activity
-273.77
224.62
-0.39
5.28
8.80
0.08
-30.08
-6.64
-14.61
-39.99
Net Fixed Assets
-0.15
-0.06
-0.67
-1.21
0.04
0.00
-0.01
0.14
-0.36
-0.03
Net Investments
-274.99
323.26
0.15
48.89
46.48
-36.05
0.29
5.09
4.63
-311.96
Others
1.37
-98.58
0.13
-42.40
-37.72
36.13
-30.36
-11.87
-18.88
272.00
Cash from Financing Activity
-1.07
-0.68
1.02
-0.51
-1.05
-1.32
14.44
20.45
-4.47
-1.29
Net Cash Inflow / Outflow
2.04
-0.06
-0.60
-0.59
1.06
0.13
-11.00
-1.57
-0.77
-15.95
Opening Cash & Equivalents
0.90
0.96
1.56
2.16
1.10
0.96
18.10
19.67
20.44
32.98
Closing Cash & Equivalent
2.94
0.90
0.96
1.56
2.16
1.10
17.35
18.10
19.67
20.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
165.90
145.98
131.54
150.14
164.21
185.94
217.52
227.45
231.49
239.61
ROA
12.13%
10.65%
-13.76%
-6.04%
-0.43%
-4.37%
-1.85%
-0.66%
0.31%
0.22%
ROE
12.53%
11.33%
-14.73%
-6.40%
-0.45%
-9.25%
-5.48%
-1.86%
0.84%
0.46%
ROCE
14.89%
11.46%
-14.69%
-6.47%
-0.36%
-8.97%
-3.04%
1.03%
3.00%
2.66%
Fixed Asset Turnover
2.24
1.09
1.34
2.29
1.19
0.11
1.05
1.06
1.10
1.34
Receivable days
12.29
28.27
16.37
10.68
17.96
259.97
32.16
42.70
50.31
68.26
Inventory Days
62.83
165.36
142.90
64.86
61.35
3605.94
396.41
376.98
323.86
471.35
Payable days
680.69
723.38
861.01
20.91
74.24
4434.91
130.15
105.51
61.99
63.04
Cash Conversion Cycle
-605.57
-529.75
-701.73
54.62
5.08
-569.00
298.41
314.18
312.18
476.57
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.18
0.12
0.06
0.04
Interest Cover
376.41
153.51
-356.68
-170.78
-20.69
-196.64
-1.69
0.39
1.70
2.35

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.