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%)

Inflame Appliances Ltd.

Household & Personal Products

Rating :

N/A

BSE: 541083 | NSE: Not Listed

Watchlist

NSE BSE

303.4

22-Nov-2024

Open
High
Low
Previous Close

312
315
301.1
312.00

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

7750
2384937
690.00
301.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

222.73
218.38
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

253.44
N/A
5.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

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
Net Sales - 92.44 77.36 39.62 19.87 15.39 55.11 8.99 Net Sales Growth - 19.49% 95.25% 99.40% 29.11% -72.07% 513.01% Cost Of Goods Sold - 66.68 54.77 30.00 15.89 12.26 38.47 6.72 Gross Profit - 25.76 22.60 9.62 3.98 3.13 16.64 2.28 GP Margin - 27.87% 29.21% 24.28% 20.03% 20.34% 30.19% 25.36% Total Expenditure - 84.38 67.33 38.11 21.78 19.32 51.61 8.46 Power & Fuel Cost - 1.80 0.75 0.60 0.50 0.57 0.20 0.01 % Of Sales - 1.95% 0.97% 1.51% 2.52% 3.70% 0.36% 0.11% Employee Cost - 8.96 5.48 3.78 2.96 2.99 3.02 0.37 % Of Sales - 9.69% 7.08% 9.54% 14.90% 19.43% 5.48% 4.12% Manufacturing Exp. - 2.51 3.09 0.84 0.71 0.85 2.81 0.37 % Of Sales - 2.72% 3.99% 2.12% 3.57% 5.52% 5.10% 4.12% General & Admin Exp. - 4.19 2.87 1.68 1.05 1.24 2.06 0.29 % Of Sales - 4.53% 3.71% 4.24% 5.28% 8.06% 3.74% 3.23% Selling & Distn. Exp. - 0.35 0.17 0.70 0.31 1.04 4.83 0.69 % Of Sales - 0.38% 0.22% 1.77% 1.56% 6.76% 8.76% 7.68% Miscellaneous Exp. - -0.11 0.21 0.52 0.36 0.38 0.21 0.01 % Of Sales - -0.12% 0.27% 1.31% 1.81% 2.47% 0.38% 0.11% EBITDA - 8.06 10.03 1.51 -1.91 -3.93 3.50 0.53 EBITDA Margin - 8.72% 12.97% 3.81% -9.61% -25.54% 6.35% 5.90% Other Income - 1.30 0.65 0.10 0.25 0.89 0.94 0.01 Interest - 3.39 2.14 1.83 1.07 0.74 0.39 0.03 Depreciation - 4.43 2.24 1.81 1.78 1.98 1.20 0.12 PBT - 1.53 6.30 -2.03 -4.52 -5.75 2.85 0.39 Tax - 0.48 1.17 -0.56 -1.16 -1.50 0.79 0.09 Tax Rate - 31.37% 26.53% 25.34% 25.66% 26.09% 27.72% 23.08% PAT - 1.05 3.24 -1.65 -3.36 -4.26 2.06 0.30 PAT before Minority Interest - 1.05 3.24 -1.65 -3.36 -4.26 2.06 0.30 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.14% 4.19% -4.16% -16.91% -27.68% 3.74% 3.34% PAT Growth - -67.59% - - - - 586.67% EPS - 1.44 4.44 -2.26 -4.60 -5.84 2.82 0.41

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
Shareholder's Funds 46.98 41.33 14.31 4.20 7.56 12.18 10.11 Share Capital 7.34 7.34 6.65 6.00 6.00 6.00 4.00 Total Reserves 35.04 33.99 7.52 -1.80 1.56 6.18 6.11 Non-Current Liabilities 14.44 6.79 0.87 9.68 4.13 4.78 0.62 Secured Loans 13.82 8.47 2.51 2.05 1.14 1.59 0.61 Unsecured Loans 1.79 0.11 1.30 6.89 1.26 0.00 0.00 Long Term Provisions 0.26 0.17 0.12 0.14 0.08 0.23 0.00 Current Liabilities 41.37 32.56 20.72 22.02 19.02 16.95 8.34 Trade Payables 14.87 10.95 8.84 10.82 9.86 12.08 7.91 Other Current Liabilities 6.70 5.13 4.07 2.06 2.51 3.02 0.37 Short Term Borrowings 19.62 16.48 7.81 9.14 6.66 1.83 0.00 Short Term Provisions 0.18 0.00 0.00 0.00 0.00 0.01 0.05 Total Liabilities 102.79 80.68 35.90 35.90 30.71 33.91 19.07 Net Block 33.23 13.08 10.43 11.25 11.80 12.98 2.89 Gross Block 46.13 21.71 17.09 16.48 15.35 14.57 3.28 Accumulated Depreciation 12.90 8.63 6.66 5.24 3.55 1.59 0.39 Non Current Assets 36.06 26.19 11.81 11.70 12.83 13.76 5.11 Capital Work in Progress 2.17 12.87 1.17 0.25 0.04 0.42 0.56 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.66 0.24 0.20 0.20 0.99 0.37 1.65 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 66.73 54.49 23.94 23.92 17.45 19.58 13.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.30 16.11 6.71 7.49 7.11 7.55 2.46 Sundry Debtors 22.85 22.98 11.80 12.93 8.55 9.50 6.98 Cash & Bank 7.55 8.71 0.55 1.89 0.42 0.88 1.39 Other Current Assets 8.04 0.62 3.47 0.07 1.37 1.66 2.44 Short Term Loans & Adv. 7.54 6.07 1.40 1.54 0.06 0.09 2.36 Net Current Assets 25.36 21.93 3.22 1.90 -1.57 2.64 4.92 Total Assets 102.79 80.68 35.90 35.90 30.70 33.90 19.08

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
Cash From Operating Activity 3.84 -2.17 -4.54 -2.80 0.12 8.22 -3.79 PBT 1.53 6.30 -2.03 -4.52 -5.76 2.85 0.39 Adjustment 7.18 4.08 3.47 2.76 2.72 1.56 0.14 Changes in Working Capital -4.81 -10.59 -5.80 -1.04 3.16 4.45 -3.52 Cash after chg. in Working capital 3.90 -0.22 -4.36 -2.80 0.12 8.86 -2.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.11 -0.06 0.00 0.00 0.00 -0.64 -0.09 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.05 -1.89 -0.18 0.00 0.00 0.00 -0.71 Cash From Investing Activity -10.92 -24.11 -0.59 -2.77 0.01 -10.24 -5.23 Net Fixed Assets -13.72 -16.32 -1.53 -1.34 -0.40 -11.15 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.80 -7.79 0.94 -1.43 0.41 0.91 Cash from Financing Activity 8.32 26.43 5.07 5.64 -0.19 0.71 10.40 Net Cash Inflow / Outflow 1.24 0.15 -0.07 0.07 -0.06 -1.31 1.39 Opening Cash & Equivalents 0.16 0.01 0.08 0.02 0.07 1.39 0.00 Closing Cash & Equivalent 1.41 0.16 0.01 0.08 0.02 0.07 1.39

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 57.73 56.30 21.09 6.52 11.89 19.35 15.68 ROA 1.14% 5.56% -4.59% -10.09% -13.18% 7.78% 1.60% ROE 2.51% 11.70% -18.36% -60.84% -45.41% 19.62% 3.23% ROCE 6.40% 13.60% -1.48% -17.45% -30.98% 25.26% 4.19% Fixed Asset Turnover 2.73 3.99 2.36 1.25 1.03 6.18 2.74 Receivable days 90.49 82.06 113.94 197.29 214.05 54.55 283.24 Inventory Days 87.68 53.85 65.44 134.09 173.85 33.14 99.80 Payable days 70.67 65.96 119.63 237.52 326.68 68.97 341.17 Cash Conversion Cycle 107.50 69.95 59.74 93.87 61.23 18.72 41.87 Total Debt/Equity 0.90 0.66 0.97 4.81 1.35 0.35 0.06 Interest Cover 1.45 3.06 -0.20 -3.21 -6.78 8.35 16.59

Top Investors:

ashish kacholia

india emerging giants fund limited

ashwani kumar goel

rajkumari vimalchand .

vikasa india eif i fund

blue lotus capital multi bagger fund ii

nikhil kishorchandra vora

nikhil vora huf

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