Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Indigo Paints Ltd.

Paints

Rating :

N/A

BSE: 543258 | NSE: INDIGOPNTS

Watchlist

NSE BSE

1408.95

20-Dec-2024

Open
High
Low
Previous Close

1444.00
1453.95
1401.10
1449.85

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

33312
474.62
1720.30
1250.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,710.78
48.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,697.17
0.25%
7.16

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
14.97
11.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
20.66
11.34

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.47
20.93

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-1379.01

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 30.95 31.23 37.74 44.32
P/E Ratio 47.15 46.73 38.66 32.92
Revenue 1306 1451 1690 1964
EBITDA 238 252 296 340
Net Income 147 150 181 212
ROA 12.6 7 7.4 7.7
P/Bk Ratio 7.7 6.7 5.83 5.06
ROE 17.56 15.82 16.73 16.6
FCFF 46.64 97.76 122.16 153.46
FCFF Yield 0.68 1.42 1.77 2.23

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 288.55 270.46 6.69% 293.95 277.02 6.11% 366.14 325.47 12.50% 341.25 281.26 21.33%
Expenses 245.96 228.68 7.56% 248.16 229.29 8.23% 283.86 253.74 11.87% 280.34 240.71 16.46%
EBITDA 42.59 41.78 1.94% 45.79 47.73 -4.06% 82.28 71.73 14.71% 60.91 40.56 50.17%
EBIDTM 14.76% 15.45% 15.58% 17.23% 22.47% 22.04% 17.85% 14.42%
Other Income 4.89 2.97 64.65% 4.04 3.52 14.77% 4.05 2.81 44.13% 2.89 3.78 -23.54%
Interest 0.57 0.47 21.28% 0.52 0.42 23.81% 0.36 0.39 -7.69% 0.35 0.30 16.67%
Depreciation 13.96 9.99 39.74% 13.88 8.80 57.73% 14.09 8.72 61.58% 13.30 8.71 52.70%
PBT 32.95 34.30 -3.94% 35.42 42.03 -15.73% 71.88 65.43 9.86% 50.15 35.33 41.95%
Tax 8.83 8.16 8.21% 8.96 10.74 -16.57% 18.36 16.76 9.55% 12.45 9.06 37.42%
PAT 24.12 26.14 -7.73% 26.46 31.29 -15.44% 53.52 48.68 9.94% 37.70 26.26 43.56%
PATM 8.36% 9.66% 9.00% 11.30% 14.62% 14.96% 11.05% 9.34%
EPS 5.07 5.49 -7.65% 5.56 6.57 -15.37% 11.24 10.23 9.87% 7.92 5.52 43.48%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 299.53 279.02 7.35% 310.96 288.42 7.81% 384.88 325.47 18.25% 353.77 281.26 25.78%
Expenses 258.03 236.88 8.93% 263.59 239.32 10.14% 300.29 253.74 18.35% 291.53 240.71 21.11%
EBITDA 41.51 42.13 -1.47% 47.37 49.11 -3.54% 84.59 71.73 17.93% 62.24 40.56 53.45%
EBIDTM 13.86% 15.10% 15.23% 17.03% 21.98% 22.04% 17.59% 14.42%
Other Income 5.12 3.17 61.51% 4.21 3.82 10.21% 4.16 2.81 48.04% 3.07 3.78 -18.78%
Interest 0.71 0.55 29.09% 0.64 0.49 30.61% 0.46 0.39 17.95% 0.62 0.30 106.67%
Depreciation 15.36 11.29 36.05% 15.25 10.09 51.14% 15.58 8.72 78.67% 14.61 8.71 67.74%
PBT 30.55 33.46 -8.70% 35.69 42.34 -15.71% 72.70 65.43 11.11% 50.07 35.33 41.72%
Tax 8.30 8.14 1.97% 9.03 10.83 -16.62% 18.27 16.76 9.01% 12.52 9.06 38.19%
PAT 22.26 25.32 -12.09% 26.66 31.52 -15.42% 54.44 48.68 11.83% 37.55 26.26 42.99%
PATM 7.43% 9.07% 8.57% 10.93% 14.14% 14.96% 10.62% 9.34%
EPS 4.75 5.32 -10.71% 5.50 6.52 -15.64% 11.27 10.23 10.17% 7.82 5.52 41.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 1,289.89 1,254.86 1,073.33 905.97 723.32 624.79 535.63 411.12 Net Sales Growth 11.76% 16.91% 18.47% 25.25% 15.77% 16.65% 30.29% Cost Of Goods Sold 678.79 653.81 595.25 513.52 376.52 321.96 298.52 193.95 Gross Profit 611.10 601.05 478.08 392.45 346.81 302.83 237.10 217.16 GP Margin 47.38% 47.90% 44.54% 43.32% 47.95% 48.47% 44.27% 52.82% Total Expenditure 1,058.32 1,022.16 891.83 769.99 600.81 533.80 481.54 387.19 Power & Fuel Cost - 6.91 4.75 3.86 3.42 2.69 2.77 1.86 % Of Sales - 0.55% 0.44% 0.43% 0.47% 0.43% 0.52% 0.45% Employee Cost - 92.33 73.10 56.33 48.31 41.99 36.38 29.29 % Of Sales - 7.36% 6.81% 6.22% 6.68% 6.72% 6.79% 7.12% Manufacturing Exp. - 21.21 13.12 10.37 9.39 8.33 7.34 38.67 % Of Sales - 1.69% 1.22% 1.14% 1.30% 1.33% 1.37% 9.41% General & Admin Exp. - 23.85 18.95 11.34 9.04 9.61 9.32 10.87 % Of Sales - 1.90% 1.77% 1.25% 1.25% 1.54% 1.74% 2.64% Selling & Distn. Exp. - 213.05 178.96 168.57 148.92 144.82 123.16 63.15 % Of Sales - 16.98% 16.67% 18.61% 20.59% 23.18% 22.99% 15.36% Miscellaneous Exp. - 10.99 7.70 5.99 5.22 4.40 4.04 49.38 % Of Sales - 0.88% 0.72% 0.66% 0.72% 0.70% 0.75% 12.01% EBITDA 231.57 232.70 181.50 135.98 122.51 90.99 54.09 23.93 EBITDA Margin 17.95% 18.54% 16.91% 15.01% 16.94% 14.56% 10.10% 5.82% Other Income 15.87 13.43 10.10 10.89 3.59 1.64 1.63 0.46 Interest 1.80 1.59 1.38 1.33 3.81 5.59 4.66 3.81 Depreciation 55.23 46.18 34.35 31.25 24.39 19.61 17.05 17.01 PBT 190.40 198.36 155.88 114.30 97.91 67.43 34.02 3.58 Tax 48.60 49.71 23.94 30.25 27.06 19.61 6.84 -0.31 Tax Rate 25.53% 25.06% 15.36% 26.47% 27.64% 29.08% 20.29% -13.72% PAT 141.80 148.65 131.94 84.05 70.85 47.81 26.87 2.57 PAT before Minority Interest 141.80 148.65 131.94 84.05 70.85 47.81 26.87 2.57 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 10.99% 11.85% 12.29% 9.28% 9.80% 7.65% 5.02% 0.63% PAT Growth 7.12% 12.66% 56.98% 18.63% 48.19% 77.93% 945.53% EPS 29.79 31.23 27.72 17.66 14.88 10.04 5.64 0.54

Description TTM Mar 24 Mar 23
Net Sales 1,349.14 1,306.09 1,073.33 Net Sales Growth 14.90% 21.69% Cost Of Goods Sold 714.82 683.94 595.25 Gross Profit 634.32 622.15 478.08 GP Margin 47.02% 47.63% 44.54% Total Expenditure 1,113.44 1,068.02 891.83 Power & Fuel Cost - 7.07 4.75 % Of Sales - 0.54% 0.44% Employee Cost - 99.48 73.10 % Of Sales - 7.62% 6.81% Manufacturing Exp. - 21.99 13.12 % Of Sales - 1.68% 1.22% General & Admin Exp. - 26.11 18.95 % Of Sales - 2.00% 1.77% Selling & Distn. Exp. - 217.06 178.96 % Of Sales - 16.62% 16.67% Miscellaneous Exp. - 12.38 7.70 % Of Sales - 0.95% 0.72% EBITDA 235.71 238.07 181.50 EBITDA Margin 17.47% 18.23% 16.91% Other Income 16.56 14.22 10.10 Interest 2.43 2.12 1.38 Depreciation 60.80 51.58 34.35 PBT 189.01 198.58 155.88 Tax 48.12 49.75 23.94 Tax Rate 25.46% 25.05% 15.36% PAT 140.91 147.32 131.94 PAT before Minority Interest 139.79 148.83 131.94 Minority Interest -1.12 -1.51 0.00 PAT Margin 10.44% 11.28% 12.29% PAT Growth 6.93% 11.66% EPS 29.60 30.95 27.72

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 915.07 776.13 649.86 563.49 197.05 147.46 118.23 Share Capital 47.62 47.59 47.57 47.57 47.33 47.16 46.90 Total Reserves 854.55 718.69 599.57 515.39 148.20 98.27 71.33 Non-Current Liabilities 33.11 21.40 25.81 19.27 39.65 37.59 10.70 Secured Loans 0.00 0.00 0.00 0.00 24.72 26.91 8.91 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.66 2.72 4.75 2.53 1.30 0.00 0.00 Current Liabilities 273.77 264.08 244.22 228.40 185.25 188.13 150.45 Trade Payables 220.49 199.14 201.41 185.57 138.59 136.24 107.46 Other Current Liabilities 49.89 43.37 26.86 30.41 28.45 26.88 20.20 Short Term Borrowings 0.00 0.00 0.00 0.00 14.53 24.71 22.64 Short Term Provisions 3.39 21.56 15.95 12.43 3.69 0.30 0.15 Total Liabilities 1,221.95 1,061.61 919.89 811.16 421.95 373.18 279.38 Net Block 548.33 264.69 253.34 249.33 200.75 148.56 94.95 Gross Block 709.95 382.45 338.86 304.44 232.40 165.50 128.66 Accumulated Depreciation 161.62 117.75 85.53 55.10 31.65 16.94 33.71 Non Current Assets 630.33 542.86 347.50 268.76 210.73 162.95 102.86 Capital Work in Progress 15.12 250.91 50.97 3.12 1.09 4.40 2.46 Non Current Investment 30.24 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 36.63 27.25 43.18 1.22 6.59 9.99 3.28 Other Non Current Assets 0.01 0.01 0.01 15.09 2.30 0.00 2.17 Current Assets 591.62 518.74 572.39 542.40 211.23 210.24 176.52 Current Investments 157.64 131.69 173.10 49.68 20.84 19.70 15.00 Inventories 166.20 117.66 117.72 94.67 76.76 69.33 50.76 Sundry Debtors 204.18 200.11 171.65 121.19 104.47 103.85 104.07 Cash & Bank 32.67 48.79 99.62 258.31 5.68 14.02 4.64 Other Current Assets 30.93 1.81 1.38 8.28 3.47 3.34 2.05 Short Term Loans & Adv. 26.42 18.68 8.92 10.26 2.01 2.19 1.28 Net Current Assets 317.85 254.66 328.17 313.99 25.98 22.11 26.07 Total Assets 1,221.95 1,061.60 919.89 811.16 421.96 373.19 279.38

Description Mar 24 Mar 23
Shareholder's Funds 902.14 776.13 Share Capital 47.62 47.59 Total Reserves 841.61 718.69 Non-Current Liabilities 82.14 21.40 Secured Loans 0.97 0.00 Unsecured Loans 0.54 0.00 Long Term Provisions 3.05 2.72 Current Liabilities 286.15 264.08 Trade Payables 228.99 199.14 Other Current Liabilities 52.73 43.37 Short Term Borrowings 0.80 0.00 Short Term Provisions 3.63 21.56 Total Liabilities 1,270.43 1,061.61 Net Block 591.12 264.69 Gross Block 758.01 382.45 Accumulated Depreciation 166.89 117.75 Non Current Assets 645.80 542.86 Capital Work in Progress 17.42 250.91 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 37.24 27.25 Other Non Current Assets 0.02 0.01 Current Assets 624.62 518.74 Current Investments 166.71 131.69 Inventories 170.59 117.66 Sundry Debtors 223.11 200.11 Cash & Bank 32.93 48.79 Other Current Assets 31.28 1.81 Short Term Loans & Adv. 26.50 18.68 Net Current Assets 338.48 254.66 Total Assets 1,270.42 1,061.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 152.10 116.11 65.19 121.32 72.34 51.59 27.04 PBT 198.36 155.88 114.30 97.91 67.43 33.71 2.26 Adjustment 43.92 35.13 24.59 26.11 24.21 22.12 22.87 Changes in Working Capital -32.19 -50.47 -47.85 13.71 -6.87 0.20 1.95 Cash after chg. in Working capital 210.09 140.54 91.03 137.73 84.77 56.03 27.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -57.99 -24.43 -25.84 -16.41 -12.42 -4.43 -0.04 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 -142.82 -84.40 -69.16 -317.93 -61.27 -63.23 -22.73 Net Fixed Assets -91.71 -243.53 -82.27 -74.07 -63.59 -38.78 Net Investments -56.19 41.41 -123.42 -28.84 -1.14 -4.70 Others 5.08 117.72 136.53 -215.02 3.46 -19.75 Cash from Financing Activity -23.81 -20.06 -5.29 235.72 -17.23 18.85 -7.39 Net Cash Inflow / Outflow -14.53 11.65 -9.27 39.11 -6.16 7.22 -3.09 Opening Cash & Equivalents 47.18 35.53 44.80 5.68 11.84 4.62 7.71 Closing Cash & Equivalent 32.65 47.18 35.53 44.80 5.68 11.84 4.62

Description Mar 24 Mar 23
Cash From Operating Activity 151.01 116.11 PBT 198.58 155.88 Adjustment 49.39 35.13 Changes in Working Capital -37.71 -50.47 Cash after chg. in Working capital 210.26 140.54 Interest Paid 0.00 0.00 Tax Paid -59.25 -24.43 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -151.67 -84.40 Net Fixed Assets -91.71 Net Investments -56.19 Others -3.77 Cash from Financing Activity -23.24 -20.06 Net Cash Inflow / Outflow -23.90 11.65 Opening Cash & Equivalents 47.18 35.53 Closing Cash & Equivalent 32.92 47.18

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 189.45 161.02 136.04 118.35 61.07 44.06 34.95 101.73 94.72 82.64 ROA 13.02% 13.32% 9.71% 11.49% 12.03% 8.24% 0.98% 1.17% 2.52% 3.48% ROE 17.82% 18.67% 13.89% 19.14% 31.42% 23.67% 2.61% 8.33% 14.94% 19.43% ROCE 23.65% 22.06% 19.06% 25.10% 32.12% 21.22% 4.00% 13.00% 16.81% 20.55% Fixed Asset Turnover 2.80 3.49 3.22 3.04 3.50 3.64 3.48 7.42 9.42 10.13 Receivable days 48.28 53.85 51.65 50.55 54.63 70.84 81.03 66.49 68.52 68.41 Inventory Days 33.90 34.09 37.46 38.40 38.31 40.92 43.64 38.42 34.49 37.74 Payable days 117.13 122.81 137.53 157.12 91.29 90.52 102.80 71.80 56.83 59.55 Cash Conversion Cycle -34.95 -34.87 -48.43 -68.17 1.65 21.24 21.87 33.11 46.18 46.60 Total Debt/Equity 0.00 0.00 0.00 0.00 0.26 0.41 0.30 3.19 2.63 2.11 Interest Cover 125.70 114.29 86.91 26.68 13.05 8.24 1.59 1.37 1.64 1.77

Description Mar 24 Mar 23
Book Value (Rs.) 186.73 161.02 ROA 12.76% 20.18% ROE 17.98% 29.47% ROCE 23.87% 33.57% Fixed Asset Turnover 2.77 5.08 Receivable days 48.90 37.69 Inventory Days 33.31 21.30 Payable days 114.24 78.83 Cash Conversion Cycle -32.03 -19.84 Total Debt/Equity 0.00 0.00 Interest Cover 94.63 114.29

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

hdfc small cap fund

arisaig asia fund limited

ashoka whiteoak icav - ashoka whiteoak india opportunities fund

peak xv partners investments v

peak xv partners investments iv

abu dhabi investment authority - way

dsp flexi cap fund

mercer qif fund plc-mercer investment fund 1

Annual Reports:

News Update:

No Latest News!

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