Nifty

:

23851.65

Sensex

:

78553.20

414.45 (1.77%)
1508.91 (1.96%)

Login

Nifty
Sensex

:
:

23851.65
78553.20

414.45 (1.77%)
1508.91 (1.96%)

Indo Tech Transformers Ltd.

Electric Equipment

Rating :

N/A

BSE: 532717 | NSE: INDOTECH

Watchlist

NSE BSE

2571.60

06-Feb-2025

Open
High
Low
Previous Close

2564.00
2644.90
2505.00
2534.45

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

34863
899.63
3771.95
1347.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,436.33
35.58
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,373.33
N/A
9.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.37
19.65
21.60

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
94.66
19.15

PAT CAGR (%)

10 Years
5 Years
3 Years

-
89.45
56.65

P:E (Median)

8 Years
5 Years
3 Years

12.35
17.98
19.15

P:BV (Average)

8 Years
5 Years
3 Years

3.42
3.51
5.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-14.08
12.46
17.61

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 44.12
P/E Ratio 62.16
Revenue 504
EBITDA 60
Net Income 47
ROA 13.7
P/B Ratio 13.41
ROE 24.15
FCFF 24.14
FCFF Yield 0.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 177.34 139.47 27.15% 146.23 95.81 52.62% 82.15 93.22 -11.88% 175.11 144.67 21.04%
Expenses 153.09 124.22 23.24% 123.21 84.57 45.69% 73.96 87.16 -15.14% 148.07 122.93 20.45%
EBITDA 24.25 15.25 59.02% 23.02 11.24 104.80% 8.19 6.06 35.15% 27.04 21.74 24.38%
EBIDTM 13.67% 10.93% 15.74% 11.73% 9.97% 6.50% 15.44% 15.03%
Other Income 6.34 0.65 875.38% 3.06 2.36 29.66% 1.69 0.81 108.64% 2.49 0.73 241.10%
Interest 0.60 0.56 7.14% 0.47 1.28 -63.28% 0.47 0.69 -31.88% 1.18 1.17 0.85%
Depreciation 1.14 1.29 -11.63% 1.11 1.21 -8.26% 1.08 1.13 -4.42% 1.28 2.00 -36.00%
PBT 28.85 14.05 105.34% 24.50 11.11 120.52% 8.33 5.05 64.95% 27.07 19.30 40.26%
Tax 9.58 3.37 184.27% 6.78 4.04 67.82% 2.42 1.51 60.26% 1.50 0.00 0
PAT 19.27 10.68 80.43% 17.72 7.07 150.64% 5.91 3.54 66.95% 25.57 19.30 32.49%
PATM 10.87% 7.66% 12.12% 7.38% 7.19% 3.80% 14.60% 13.34%
EPS 18.18 10.08 80.36% 16.72 6.67 150.67% 5.58 3.34 67.07% 24.12 18.21 32.45%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 580.83 503.61 370.90 280.07 206.00 205.33 213.39 220.18 148.81 189.87 156.91 Net Sales Growth 22.75% 35.78% 32.43% 35.96% 0.33% -3.78% -3.08% 47.96% -21.63% 21.01% Cost Of Goods Sold 402.10 353.66 263.88 196.15 143.02 153.58 164.73 173.21 110.23 151.10 129.18 Gross Profit 178.73 149.95 107.03 83.92 62.98 51.75 48.66 46.97 38.58 38.77 27.73 GP Margin 30.77% 29.78% 28.86% 29.96% 30.57% 25.20% 22.80% 21.33% 25.93% 20.42% 17.67% Total Expenditure 498.33 450.51 334.57 257.96 194.72 203.43 215.48 221.38 151.76 190.81 166.42 Power & Fuel Cost - 3.22 2.85 2.35 1.95 2.21 2.17 2.29 2.08 2.35 2.36 % Of Sales - 0.64% 0.77% 0.84% 0.95% 1.08% 1.02% 1.04% 1.40% 1.24% 1.50% Employee Cost - 31.87 30.95 25.11 22.52 21.58 19.84 18.35 16.98 16.07 13.58 % Of Sales - 6.33% 8.34% 8.97% 10.93% 10.51% 9.30% 8.33% 11.41% 8.46% 8.65% Manufacturing Exp. - 13.25 15.82 17.76 7.86 8.39 8.06 7.23 6.09 8.11 6.43 % Of Sales - 2.63% 4.27% 6.34% 3.82% 4.09% 3.78% 3.28% 4.09% 4.27% 4.10% General & Admin Exp. - 9.19 7.34 6.98 6.77 6.04 5.24 6.69 7.91 6.64 6.41 % Of Sales - 1.82% 1.98% 2.49% 3.29% 2.94% 2.46% 3.04% 5.32% 3.50% 4.09% Selling & Distn. Exp. - 21.63 9.62 6.63 8.64 9.81 10.32 11.92 7.36 4.34 7.52 % Of Sales - 4.29% 2.59% 2.37% 4.19% 4.78% 4.84% 5.41% 4.95% 2.29% 4.79% Miscellaneous Exp. - 17.68 4.13 2.98 3.97 1.83 5.12 1.69 1.11 2.18 7.52 % Of Sales - 3.51% 1.11% 1.06% 1.93% 0.89% 2.40% 0.77% 0.75% 1.15% 0.59% EBITDA 82.50 53.10 36.33 22.11 11.28 1.90 -2.09 -1.20 -2.95 -0.94 -9.51 EBITDA Margin 14.20% 10.54% 9.80% 7.89% 5.48% 0.93% -0.98% -0.55% -1.98% -0.50% -6.06% Other Income 13.58 21.56 2.66 1.69 2.92 5.42 1.24 4.55 1.81 12.76 16.72 Interest 2.72 12.46 8.47 6.80 3.02 2.43 2.36 2.30 3.11 2.45 5.77 Depreciation 4.61 4.91 4.82 4.52 4.82 4.79 5.19 4.74 4.82 5.35 5.18 PBT 88.75 57.28 25.70 12.48 6.35 0.10 -8.39 -3.69 -9.07 4.02 -3.74 Tax 20.28 10.42 0.00 0.29 0.07 -1.82 0.00 0.00 2.21 0.00 0.00 Tax Rate 22.85% 18.19% 0.00% 2.32% 1.10% -1820.00% 0.00% 0.00% -24.37% 0.00% 0.00% PAT 68.47 46.86 25.70 12.19 6.29 1.92 -8.39 -3.69 -11.27 4.02 -3.74 PAT before Minority Interest 68.47 46.86 25.70 12.19 6.29 1.92 -8.39 -3.69 -11.27 4.02 -3.74 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 11.79% 9.30% 6.93% 4.35% 3.05% 0.94% -3.93% -1.68% -7.57% 2.12% -2.38% PAT Growth 68.69% 82.33% 110.83% 93.80% 227.60% - - - - - EPS 64.59 44.21 24.25 11.50 5.93 1.81 -7.92 -3.48 -10.63 3.79 -3.53

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 217.16 170.90 145.12 133.23 126.53 125.17 134.10 138.19 154.87 150.85 Share Capital 10.62 10.62 10.62 10.62 10.62 10.62 10.62 10.62 10.62 10.62 Total Reserves 206.54 160.28 134.50 122.61 115.91 114.55 123.48 127.57 144.25 140.23 Non-Current Liabilities 3.69 1.92 0.95 0.99 1.16 0.94 1.34 0.98 1.44 1.22 Secured Loans 3.68 1.29 0.11 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 2.55 1.21 0.84 0.99 1.16 0.94 1.34 0.98 1.44 1.22 Current Liabilities 158.71 127.25 92.30 52.38 74.25 67.36 73.24 61.35 56.38 54.53 Trade Payables 84.78 89.18 69.77 37.69 56.55 45.42 55.35 38.27 41.86 34.27 Other Current Liabilities 56.16 20.87 17.99 11.10 14.95 19.57 15.72 18.26 13.45 19.61 Short Term Borrowings 0.00 9.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 17.77 7.94 4.54 3.58 2.74 2.37 2.16 4.82 1.07 0.64 Total Liabilities 379.56 300.07 238.37 186.60 201.94 193.47 208.68 200.52 212.69 206.60 Net Block 48.89 44.16 41.39 43.74 47.97 51.65 50.42 54.31 62.19 66.48 Gross Block 86.10 76.46 68.87 67.31 66.71 65.74 59.98 59.13 102.08 101.03 Accumulated Depreciation 37.20 32.29 27.48 23.57 18.75 14.09 9.56 4.82 39.90 34.55 Non Current Assets 57.57 51.25 47.99 50.75 57.24 57.93 57.15 62.34 70.11 73.04 Capital Work in Progress 0.36 1.14 1.14 0.00 0.00 0.00 0.21 0.36 0.06 0.17 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.92 5.17 3.91 3.99 6.20 6.04 5.60 7.11 6.47 5.89 Other Non Current Assets 3.40 0.78 1.54 3.02 3.08 0.23 0.90 0.56 1.39 0.50 Current Assets 321.99 248.83 190.38 135.84 144.69 135.54 151.54 138.18 142.58 133.56 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 118.36 71.41 51.56 34.54 46.22 34.43 42.98 47.11 35.21 40.37 Sundry Debtors 138.90 129.31 81.59 69.27 73.85 61.78 79.49 59.40 64.61 51.91 Cash & Bank 57.54 42.36 42.50 21.78 12.65 30.20 12.70 10.20 23.42 15.47 Other Current Assets 7.19 2.14 1.25 2.46 11.96 9.13 16.36 21.48 19.34 25.81 Short Term Loans & Adv. 4.94 3.60 13.48 7.79 3.69 5.02 2.12 3.18 4.89 4.32 Net Current Assets 163.28 121.57 98.09 83.47 70.44 68.18 78.30 76.83 86.20 79.03 Total Assets 379.56 300.08 238.37 186.59 201.93 193.47 208.69 200.52 212.69 206.60

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 31.77 -3.94 21.69 7.83 -14.50 17.44 3.62 -11.78 -2.68 -13.01 PBT 57.28 25.70 12.48 6.35 0.10 -8.39 -3.69 -9.07 4.02 -3.74 Adjustment 32.89 11.11 9.25 6.95 2.07 10.34 3.27 5.68 17.57 3.76 Changes in Working Capital -44.56 -41.02 0.45 -10.15 -16.54 15.85 4.15 -8.33 -24.10 -13.00 Cash after chg. in Working capital 45.61 -4.21 22.18 3.15 -14.37 17.81 3.72 -11.71 -2.51 -12.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -13.84 0.26 -0.48 4.68 -0.13 -0.36 -0.11 -0.07 -0.17 -0.03 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 -11.60 -14.75 -8.73 -2.59 -1.80 -0.82 -0.80 -1.14 8.22 -0.44 Net Fixed Assets -8.86 -7.59 -2.70 -0.60 -0.97 -5.55 -0.70 42.65 -0.94 -0.09 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -2.74 -7.16 -6.03 -1.99 -0.83 4.73 -0.10 -43.79 9.16 -0.35 Cash from Financing Activity -8.09 9.37 -0.11 -0.15 -0.07 -0.38 -0.47 -1.17 0.00 18.74 Net Cash Inflow / Outflow 12.08 -9.32 12.85 5.08 -16.37 16.24 2.35 -14.09 5.54 5.29 Opening Cash & Equivalents 12.95 22.27 9.41 4.33 20.70 4.46 2.10 16.20 10.66 5.37 Closing Cash & Equivalent 25.03 12.95 22.27 9.41 4.33 20.70 4.46 2.10 16.20 10.66

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.) 204.48 160.93 136.65 125.45 119.14 117.86 126.27 130.12 145.83 142.04 ROA 13.79% 9.55% 5.74% 3.24% 0.97% -4.17% -1.81% -5.46% 1.92% -1.92% ROE 24.15% 16.27% 8.76% 4.84% 1.53% -6.47% -2.71% -7.69% 2.63% -4.77% ROCE 34.49% 20.84% 13.82% 7.21% 2.01% -4.65% -1.02% -4.06% 4.23% 1.44% Fixed Asset Turnover 6.20 5.10 4.11 3.07 3.10 3.39 3.79 2.04 2.07 1.69 Receivable days 97.20 103.77 98.31 126.79 120.55 120.82 112.35 137.89 101.05 103.29 Inventory Days 68.77 60.51 56.11 71.55 71.68 66.20 72.88 91.53 65.55 77.72 Payable days 89.77 109.92 99.98 120.26 121.18 86.65 81.61 96.90 73.70 72.25 Cash Conversion Cycle 76.20 54.36 54.44 78.08 71.05 100.37 103.61 132.52 92.89 108.77 Total Debt/Equity 0.02 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 5.60 4.03 2.84 3.11 1.04 -2.56 -0.60 -1.91 2.64 0.35

Top Investors:

Annual Reports:

News Update:

Indo Tech Transform. - Quarterly Results
11th Feb 2025, 15:01 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