Nifty

:

24194.50

Sensex

:

80004.06

-27.40 (-0.11%)
-105.79 (-0.13%)

Login

Nifty
Sensex

:
:

24194.50
80004.06

-27.40 (-0.11%)
-105.79 (-0.13%)

Inani Marbles & Industries Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

N/A

BSE: 531129 | NSE: Not Listed

Watchlist

NSE BSE

27.2

25-Nov-2024

Open
High
Low
Previous Close

27.75
28.1
26.34
27.16

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

4231
114949
38.23
18.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

50.59
12.40
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

73.07
0.15%
0.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.25
11.98
-11.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-9.20
13.66
-6.42

PAT CAGR (%)

10 Years
5 Years
3 Years

-11.20
-
-21.54

P:E (Median)

8 Years
5 Years
3 Years

20.31
13.04
12.07

P:BV (Average)

8 Years
5 Years
3 Years

0.75
0.75
0.83

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.98
9.97
10.38

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 8.50 10.10 -15.84% 12.97 14.33 -9.49% 18.23 11.59 57.29% 13.54 10.92 23.99%
Expenses 7.15 9.18 -22.11% 11.09 13.74 -19.29% 15.56 11.04 40.94% 12.73 11.98 6.26%
EBITDA 1.36 0.92 47.83% 1.88 0.59 218.64% 2.67 0.55 385.45% 0.81 -1.05 -
EBIDTM 15.93% 9.15% 14.48% 4.08% 14.63% 4.74% 6.01% -9.66%
Other Income 0.77 0.31 148.39% 0.26 0.08 225.00% 0.30 0.58 -48.28% 1.81 0.73 147.95%
Interest 0.50 0.62 -19.35% 0.49 0.63 -22.22% 0.49 0.64 -23.44% 0.56 0.42 33.33%
Depreciation 0.67 0.81 -17.28% 0.66 0.80 -17.50% 0.80 0.85 -5.88% 0.80 0.85 -5.88%
PBT 0.96 -0.19 - 0.99 -0.77 - 1.68 -0.70 - 1.26 -1.60 -
Tax 0.17 0.00 0 0.24 0.00 0 0.41 0.01 4,000.00% 0.00 -0.42 -
PAT 0.79 -0.19 - 0.76 -0.77 - 1.27 -0.71 - 1.26 -1.18 -
PATM 9.25% -1.88% 5.86% -5.35% 6.97% -6.15% 9.32% -10.79%
EPS 0.42 -0.10 - 0.41 -0.41 - 0.68 -0.38 - 0.68 -0.63 -

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

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 53.24 56.20 71.84 81.55 60.57 31.92 36.57 40.30 44.69 51.24 70.55 Net Sales Growth 13.42% -21.77% -11.91% 34.64% 89.76% -12.72% -9.26% -9.82% -12.78% -27.37% Cost Of Goods Sold 25.00 28.96 37.21 39.69 24.26 13.45 9.57 14.07 13.27 13.63 24.26 Gross Profit 28.24 27.23 34.63 41.87 36.31 18.47 26.99 26.23 31.42 37.61 46.29 GP Margin 53.04% 48.45% 48.20% 51.34% 59.95% 57.86% 73.80% 65.09% 70.31% 73.40% 65.61% Total Expenditure 46.53 51.04 66.56 74.36 53.59 29.20 31.92 35.37 37.59 42.10 57.00 Power & Fuel Cost - 2.67 3.32 5.01 4.97 3.60 4.08 6.14 5.90 6.65 7.70 % Of Sales - 4.75% 4.62% 6.14% 8.21% 11.28% 11.16% 15.24% 13.20% 12.98% 10.91% Employee Cost - 5.64 6.02 5.04 3.60 1.92 1.68 1.87 1.72 1.98 1.83 % Of Sales - 10.04% 8.38% 6.18% 5.94% 6.02% 4.59% 4.64% 3.85% 3.86% 2.59% Manufacturing Exp. - 6.16 9.41 12.53 12.04 5.78 9.66 9.44 12.12 16.37 17.35 % Of Sales - 10.96% 13.10% 15.36% 19.88% 18.11% 26.42% 23.42% 27.12% 31.95% 24.59% General & Admin Exp. - 2.70 3.46 3.24 2.26 1.32 1.13 0.82 1.02 0.87 1.24 % Of Sales - 4.80% 4.82% 3.97% 3.73% 4.14% 3.09% 2.03% 2.28% 1.70% 1.76% Selling & Distn. Exp. - 3.71 7.10 6.98 5.03 2.98 3.51 2.83 2.85 2.32 4.47 % Of Sales - 6.60% 9.88% 8.56% 8.30% 9.34% 9.60% 7.02% 6.38% 4.53% 6.34% Miscellaneous Exp. - 1.20 0.04 1.87 1.43 0.15 2.29 0.21 0.70 0.27 4.47 % Of Sales - 2.14% 0.06% 2.29% 2.36% 0.47% 6.26% 0.52% 1.57% 0.53% 0.21% EBITDA 6.72 5.16 5.28 7.19 6.98 2.72 4.65 4.93 7.10 9.14 13.55 EBITDA Margin 12.62% 9.18% 7.35% 8.82% 11.52% 8.52% 12.72% 12.23% 15.89% 17.84% 19.21% Other Income 3.14 2.50 1.97 2.58 0.63 1.56 1.19 0.68 0.61 0.48 0.54 Interest 2.04 2.47 2.66 2.49 2.54 2.16 2.02 2.25 2.50 2.85 3.36 Depreciation 2.93 3.21 3.38 3.00 3.02 2.59 2.82 2.88 2.74 2.96 3.09 PBT 4.89 1.98 1.21 4.29 2.05 -0.47 0.99 0.47 2.47 3.81 7.63 Tax 0.82 0.41 0.31 1.03 0.53 -0.16 0.14 0.07 0.82 1.26 2.48 Tax Rate 16.77% 20.71% 35.63% 24.01% 25.85% 34.04% 14.14% 14.89% 33.20% 33.07% 32.50% PAT 4.08 1.57 0.56 3.25 1.52 -0.31 0.86 0.40 1.65 2.55 5.15 PAT before Minority Interest 4.08 1.57 0.56 3.25 1.52 -0.31 0.86 0.40 1.65 2.55 5.15 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 7.66% 2.79% 0.78% 3.99% 2.51% -0.97% 2.35% 0.99% 3.69% 4.98% 7.30% PAT Growth 243.16% 180.36% -82.77% 113.82% - - 115.00% -75.76% -35.29% -50.49% EPS 2.19 0.84 0.30 1.75 0.82 -0.17 0.46 0.22 0.89 1.37 2.77

Results Balance Sheet

Standalone Figures in Rs. Crores

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 53.23 51.59 51.11 47.93 42.97 43.36 42.58 42.25 40.60 38.24 Share Capital 3.72 3.72 3.72 3.72 3.25 3.25 3.25 3.25 3.25 3.25 Total Reserves 49.51 47.87 47.39 44.21 39.71 40.10 39.32 39.00 37.34 34.99 Non-Current Liabilities 5.71 8.49 9.09 10.07 8.19 2.57 3.50 4.38 5.22 3.99 Secured Loans 3.30 6.34 6.92 8.33 6.41 0.51 0.77 1.42 1.21 0.99 Unsecured Loans 0.00 0.00 0.21 0.21 0.65 0.70 0.90 1.00 2.13 1.21 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 29.23 33.71 43.50 37.84 33.24 29.39 37.94 38.01 39.80 39.21 Trade Payables 6.49 7.89 17.96 14.91 12.14 12.04 17.21 17.13 18.03 12.26 Other Current Liabilities 5.27 7.49 6.41 4.41 2.71 1.52 3.98 4.44 4.29 7.13 Short Term Borrowings 16.71 17.54 18.03 17.59 17.71 15.37 16.20 15.97 16.35 16.13 Short Term Provisions 0.75 0.79 1.10 0.93 0.68 0.48 0.55 0.48 1.12 3.69 Total Liabilities 88.17 93.79 103.70 95.84 84.40 75.32 84.02 84.64 85.62 81.44 Net Block 29.67 33.44 36.02 30.39 31.30 21.99 24.04 26.52 26.79 28.51 Gross Block 66.71 68.64 69.32 61.25 61.49 50.93 51.59 53.75 53.83 52.66 Accumulated Depreciation 37.04 35.21 33.30 30.87 30.19 28.94 27.55 27.23 27.03 24.15 Non Current Assets 32.87 35.49 38.44 33.59 34.23 26.03 27.01 29.13 29.13 31.44 Capital Work in Progress 0.00 0.00 0.18 0.99 0.42 0.26 0.96 0.68 0.46 0.37 Non Current Investment 1.19 0.49 0.18 0.30 0.30 0.30 0.30 0.30 0.30 0.48 Long Term Loans & Adv. 1.65 1.23 1.74 1.61 1.93 2.59 0.87 0.85 0.85 1.35 Other Non Current Assets 0.36 0.34 0.32 0.30 0.28 0.89 0.84 0.78 0.73 0.74 Current Assets 55.30 58.29 65.25 62.25 50.17 49.30 57.01 55.52 56.49 49.99 Current Investments 0.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 25.17 25.82 31.38 30.73 22.33 20.88 18.01 20.97 20.76 19.28 Sundry Debtors 19.11 20.35 21.48 18.60 19.94 20.50 30.39 28.02 31.03 23.61 Cash & Bank 0.21 0.14 0.09 0.48 0.29 1.08 0.47 0.28 0.58 1.16 Other Current Assets 10.30 0.83 0.79 0.81 7.61 6.84 8.14 6.25 4.13 5.94 Short Term Loans & Adv. 9.37 11.14 11.50 11.63 6.77 5.69 7.44 5.86 3.91 5.67 Net Current Assets 26.08 24.58 21.75 24.41 16.93 19.90 19.07 17.50 16.69 10.78 Total Assets 88.17 93.78 103.69 95.84 84.40 75.33 84.02 84.65 85.62 81.43

Cash Flow

Standalone Figures in Rs. Crores

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 7.22 3.66 8.90 0.33 4.66 4.33 3.32 5.92 3.76 10.23 PBT 1.98 0.87 4.29 2.05 -0.47 0.99 0.47 2.47 3.81 7.63 Adjustment 5.03 5.99 5.40 6.60 4.21 6.35 4.73 4.78 5.49 5.95 Changes in Working Capital 0.85 -2.72 -0.46 -7.97 0.14 -2.38 -1.33 0.10 -4.08 -0.93 Cash after chg. in Working capital 7.87 4.14 9.23 0.68 3.88 4.97 3.87 7.35 5.21 12.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.65 -0.48 -0.33 -0.35 0.78 -0.64 -0.55 -1.43 -1.46 -2.43 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 0.38 -0.93 -6.09 -2.63 -12.05 -0.79 -0.63 -2.68 -0.86 -4.34 Net Fixed Assets 1.93 0.86 -7.26 -0.33 -10.72 1.36 1.88 -0.14 -1.26 -4.57 Net Investments -1.22 -0.31 0.12 0.00 0.00 0.00 0.00 0.00 0.18 0.07 Others -0.33 -1.48 1.05 -2.30 -1.33 -2.15 -2.51 -2.54 0.22 0.16 Cash from Financing Activity -7.54 -2.67 -3.21 2.51 6.60 -2.91 -2.50 -3.54 -3.43 -5.68 Net Cash Inflow / Outflow 0.06 0.06 -0.40 0.20 -0.79 0.63 0.20 -0.30 -0.54 0.21 Opening Cash & Equivalents 0.12 0.06 0.46 0.26 1.04 0.41 0.22 0.52 1.84 1.95 Closing Cash & Equivalent 0.18 0.12 0.06 0.46 0.26 1.04 0.41 0.22 1.31 2.17

Financial Ratios

Standalone

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.) 28.62 27.73 27.48 25.77 26.42 26.66 26.18 25.98 24.96 23.51 ROA 1.73% 0.57% 3.26% 1.69% -0.39% 1.08% 0.48% 1.94% 3.06% 6.41% ROE 3.00% 1.10% 6.57% 3.35% -0.73% 2.00% 0.95% 4.00% 6.47% 14.35% ROCE 5.68% 4.41% 8.63% 6.24% 2.59% 4.94% 4.41% 8.06% 11.02% 18.86% Fixed Asset Turnover 0.83 1.04 1.25 0.99 0.57 0.71 0.77 0.84 0.97 1.41 Receivable days 128.07 106.26 89.68 116.13 231.23 254.01 264.14 239.40 193.38 116.85 Inventory Days 165.50 145.33 139.00 159.90 247.06 194.08 176.25 169.16 141.68 101.05 Payable days 90.57 126.76 151.14 203.51 328.15 155.86 177.28 156.83 119.34 66.56 Cash Conversion Cycle 203.00 124.83 77.55 72.51 150.14 292.23 263.11 251.73 215.72 151.34 Total Debt/Equity 0.44 0.55 0.57 0.61 0.63 0.40 0.44 0.47 0.51 0.56 Interest Cover 1.80 1.33 2.72 1.81 0.78 1.49 1.21 1.99 2.33 3.27

Top Investors:

dhruti rahul sanghvi

nitin shantilal doshi huf

nitin mansukhlal shah huf

vivek maheshchandra mangla

Annual Reports:

News Update:

Inani Marbles & Inds - Quarterly Results
25th Oct 2024, 16:31 PM

Read More

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