Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Indbank Merchant Banking Services Ltd.

Finance - Stock Broking

Rating :

N/A

BSE: 511473 | NSE: INDBANK

Watchlist

NSE BSE

49.69

05-Jul-2024

Open
High
Low
Previous Close

50.00
50.26
49.51
49.93

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

153378
76.48
60.65
31.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

185.46
18.09
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

100.53
N/A
2.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.50
23.23
6.52

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
13.37

PAT CAGR (%)

10 Years
5 Years
3 Years

4.89
30.92
4.93

P:E (Median)

8 Years
5 Years
3 Years

20.52
20.99
23.41

P:BV (Average)

8 Years
5 Years
3 Years

1.54
1.54
1.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.49
7.40
10.20

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 8.13 6.04 34.60% 7.70 5.42 42.07% 6.87 4.22 62.80% 6.60 5.40 22.22%
Expenses 3.63 2.74 32.48% 3.87 3.34 15.87% 3.54 3.06 15.69% 3.23 3.02 6.95%
EBITDA 4.50 3.31 35.95% 3.84 2.08 84.62% 3.32 1.17 183.76% 3.36 2.38 41.18%
EBIDTM 55.39% 54.74% 49.80% 38.47% 48.39% 27.67% 51.01% 44.17%
Other Income 0.00 0.01 -100.00% 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.01 0.01 0.00%
Interest 0.02 0.03 -33.33% 0.02 0.03 -33.33% 0.01 0.05 -80.00% 0.00 0.04 -100.00%
Depreciation 0.11 0.10 10.00% 0.12 0.10 20.00% 0.09 0.09 0.00% 0.10 0.09 11.11%
PBT 4.38 3.20 36.88% 3.71 1.97 88.32% 3.21 1.03 211.65% 3.27 2.26 44.69%
Tax 1.08 0.77 40.26% 0.86 0.45 91.11% 1.67 0.49 240.82% 0.71 0.52 36.54%
PAT 3.30 2.42 36.36% 2.85 1.52 87.50% 1.54 0.54 185.19% 2.56 1.75 46.29%
PATM 40.60% 40.08% 37.01% 27.95% 22.45% 12.80% 38.82% 32.34%
EPS 0.74 0.55 34.55% 0.64 0.34 88.24% 0.35 0.12 191.67% 0.58 0.39 48.72%

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 29.30 24.92 18.28 20.62 12.01 8.77 8.12 11.67 9.20 7.61 9.18 Net Sales Growth 38.99% 36.32% -11.35% 71.69% 36.94% 8.00% -30.42% 26.85% 20.89% -17.10% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 29.29 24.92 18.28 20.62 12.01 8.77 8.12 11.67 9.20 7.61 9.18 GP Margin 99.97% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 14.27 12.84 11.97 14.17 12.88 12.47 8.95 8.66 10.13 7.04 12.30 Power & Fuel Cost - 0.12 0.12 0.12 0.11 0.12 0.10 0.13 0.12 0.14 0.14 % Of Sales - 0.48% 0.66% 0.58% 0.92% 1.37% 1.23% 1.11% 1.30% 1.84% 1.53% Employee Cost - 8.37 7.59 6.93 6.03 4.96 4.38 4.26 3.74 3.62 3.37 % Of Sales - 33.59% 41.52% 33.61% 50.21% 56.56% 53.94% 36.50% 40.65% 47.57% 36.71% Manufacturing Exp. - 2.71 2.49 2.07 1.74 1.42 1.44 1.76 1.23 1.11 1.21 % Of Sales - 10.87% 13.62% 10.04% 14.49% 16.19% 17.73% 15.08% 13.37% 14.59% 13.18% General & Admin Exp. - 1.35 1.44 1.09 0.47 0.75 0.85 0.72 0.63 0.58 0.72 % Of Sales - 5.42% 7.88% 5.29% 3.91% 8.55% 10.47% 6.17% 6.85% 7.62% 7.84% 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. - 0.42 0.46 4.09 4.64 5.34 2.28 1.92 4.53 1.73 0.00 % Of Sales - 1.69% 2.52% 19.84% 38.63% 60.89% 28.08% 16.45% 49.24% 22.73% 76.25% EBITDA 15.02 12.08 6.31 6.45 -0.87 -3.70 -0.83 3.01 -0.93 0.57 -3.12 EBITDA Margin 51.26% 48.48% 34.52% 31.28% -7.24% -42.19% -10.22% 25.79% -10.11% 7.49% -33.99% Other Income 0.02 0.02 0.04 3.83 7.46 8.47 4.33 2.97 7.95 3.44 10.17 Interest 0.05 0.08 0.89 1.53 1.53 1.52 1.53 1.58 0.81 0.11 0.29 Depreciation 0.42 0.38 0.37 0.20 0.19 0.30 0.23 0.43 0.53 0.72 0.86 PBT 14.57 11.65 5.09 8.55 4.88 2.94 1.74 3.97 5.68 3.17 5.90 Tax 4.32 3.61 2.35 1.59 0.83 0.85 0.05 1.74 0.29 0.38 0.92 Tax Rate 29.65% 30.99% 46.17% 18.60% 17.01% 28.91% 2.76% 43.83% 5.16% 12.10% 15.59% PAT 10.25 8.04 2.73 6.96 4.06 2.09 1.77 2.22 5.34 2.76 4.99 PAT before Minority Interest 10.25 8.04 2.73 6.96 4.06 2.09 1.77 2.22 5.34 2.76 4.99 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 34.98% 32.26% 14.93% 33.75% 33.81% 23.83% 21.80% 19.02% 58.04% 36.27% 54.36% PAT Growth 64.53% 194.51% -60.78% 71.43% 94.26% 18.08% -20.27% -58.43% 93.48% -44.69% EPS 2.31 1.81 0.61 1.57 0.91 0.47 0.40 0.50 1.20 0.62 1.12

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 83.37 74.51 71.13 64.28 60.21 58.23 56.51 54.36 49.05 46.29 Share Capital 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 Total Reserves 38.99 30.13 26.75 19.90 15.83 13.86 12.13 9.98 4.67 1.91 Non-Current Liabilities 0.60 2.02 0.48 -3.16 -3.87 -4.21 -4.17 -4.12 -4.22 -4.33 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 2.10 4.40 3.49 0.00 0.00 0.00 0.00 0.10 0.00 0.00 Current Liabilities 22.97 22.88 20.51 20.06 14.09 10.15 10.33 10.95 8.66 6.20 Trade Payables 0.42 1.00 1.14 0.00 0.00 0.00 0.00 0.00 0.17 0.51 Other Current Liabilities 20.96 17.60 18.12 17.14 11.34 7.95 8.38 8.77 7.93 5.21 Short Term Borrowings 0.00 2.79 0.00 0.00 0.00 0.00 0.03 1.58 0.00 0.00 Short Term Provisions 1.59 1.50 1.25 2.91 2.75 2.20 1.92 0.60 0.56 0.47 Total Liabilities 106.94 99.41 92.12 81.18 70.43 64.17 62.67 61.19 53.49 48.16 Net Block 0.74 0.90 0.98 0.56 0.45 0.62 0.69 0.96 4.53 5.06 Gross Block 4.96 5.07 4.86 4.54 4.38 4.50 4.60 1.95 9.41 9.41 Accumulated Depreciation 4.22 4.17 3.88 3.98 3.93 3.88 3.91 0.99 4.88 4.35 Non Current Assets 18.92 19.71 19.04 35.77 30.71 20.51 31.53 27.25 7.57 8.53 Capital Work in Progress 0.00 0.00 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.44 1.37 1.30 0.80 3.07 3.41 4.28 5.22 3.04 3.47 Long Term Loans & Adv. 12.92 14.55 13.68 13.39 13.12 11.93 11.63 11.93 0.00 0.00 Other Non Current Assets 0.24 0.24 0.24 18.22 14.08 4.54 14.94 9.14 0.00 0.00 Current Assets 88.02 79.70 73.08 45.40 39.72 43.67 31.13 33.94 45.92 39.63 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 4.58 4.12 3.37 3.21 0.92 5.25 7.97 9.20 7.43 6.51 Cash & Bank 70.92 69.89 66.19 37.05 35.32 34.18 18.70 21.05 21.55 16.56 Other Current Assets 12.52 0.95 0.59 0.30 3.48 4.23 4.46 3.69 16.94 16.56 Short Term Loans & Adv. 11.65 4.74 2.93 4.85 3.12 3.70 4.07 3.49 15.79 15.01 Net Current Assets 65.05 56.82 52.57 25.35 25.63 33.52 20.80 22.99 37.26 33.43 Total Assets 106.94 99.41 92.12 81.17 70.43 64.18 62.66 61.19 53.49 48.16

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 -1.16 -5.30 0.55 8.14 14.92 4.95 4.65 5.55 4.34 0.84 PBT 11.65 5.09 8.55 4.90 2.82 1.17 2.79 5.31 2.87 5.90 Adjustment -0.41 2.32 1.87 1.68 5.58 3.64 3.12 1.85 0.43 3.19 Changes in Working Capital -9.99 -11.83 -8.49 1.69 8.55 1.75 2.01 -0.80 1.15 -8.22 Cash after chg. in Working capital 1.25 -4.42 1.93 8.27 16.95 6.57 7.92 6.36 4.46 0.87 Interest Paid 0.00 0.00 0.00 0.00 -1.52 -1.53 -1.58 -0.81 -0.11 -0.03 Tax Paid -2.40 -0.87 -1.37 -0.13 -0.51 -0.09 -1.70 0.00 0.00 0.00 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 -0.17 -1.03 -0.98 -8.44 -10.32 -3.41 -2.94 -6.47 -4.56 -4.31 Net Fixed Assets 0.11 -0.08 -0.45 -0.16 0.12 0.10 -2.65 7.46 0.00 1.18 Net Investments -1.07 -0.07 -0.50 2.27 0.34 0.87 0.94 -2.18 0.43 -0.07 Others 0.79 -0.88 -0.03 -10.55 -10.78 -4.38 -1.23 -11.75 -4.99 -5.42 Cash from Financing Activity -0.07 -0.89 -1.51 -1.51 0.00 0.00 -0.80 0.00 0.00 0.00 Net Cash Inflow / Outflow -1.40 -7.22 -1.93 -1.80 4.61 1.54 0.90 -0.92 -0.22 -3.47 Opening Cash & Equivalents 2.03 9.25 11.17 11.52 6.91 0.43 -0.47 0.44 0.66 4.13 Closing Cash & Equivalent 0.63 2.03 9.25 9.71 11.52 1.97 0.43 -0.47 0.44 0.66

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.) 18.79 16.79 16.03 14.48 13.57 13.12 12.73 12.25 11.05 10.43 ROA 7.79% 2.85% 8.04% 5.35% 3.10% 2.78% 3.59% 9.31% 5.42% 10.60% ROE 10.18% 3.75% 10.28% 6.52% 3.53% 3.08% 4.01% 10.32% 5.78% 11.34% ROCE 14.60% 8.05% 14.90% 10.30% 7.53% 5.82% 9.85% 12.26% 6.82% 14.08% Fixed Asset Turnover 4.97 3.68 4.39 2.69 1.98 1.78 3.56 1.62 0.81 0.92 Receivable days 63.74 74.81 58.18 62.64 128.43 297.37 268.57 329.78 334.39 188.12 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.55 22.01 22.51 Cash Conversion Cycle 63.74 74.81 58.18 62.64 128.43 297.37 268.57 324.23 312.39 165.61 Total Debt/Equity 0.00 0.04 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00 Interest Cover 152.14 6.71 6.58 4.20 2.93 2.18 3.51 7.97 28.56 21.34

Top Investors:

investor education and protection fund

Annual Reports:

News Update:

Indbank Merch. Bankg - Quarterly Results
21st Oct 2024, 20:36 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