Nifty
Sensex
:
:
11662.60
39131.04
74.25 (0.64%)
234.33 (0.60%)

Finance - Investment

Rating :
32/99  (View)

BSE: 511208 | NSE: IVC

3.65
0.05 (1.39%)
16-Jul-2019 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3.55
  •  3.70
  •  3.55
  •  3.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58487
  •  2.13
  •  16.45
  •  3.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 112.74
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20.24
  • 16.71%
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.42%
  • 3.32%
  • 39.80%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 6.39%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.35
  • -11.64
  • -14.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.76
  • -26.50
  • -23.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.14
  • -38.15
  • -51.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 10.24
  • 47.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.63
  • 1.44
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.90
  • 7.05
  • 8.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
24.56
25.85
-4.99%
17.49
29.93
-41.56%
24.59
26.75
-8.07%
22.05
26.79
-17.69%
Expenses
15.18
22.81
-33.45%
18.17
22.27
-18.41%
20.92
19.48
7.39%
19.46
19.76
-1.52%
EBITDA
9.39
3.04
208.88%
-0.68
7.66
-
3.67
7.27
-49.52%
2.59
7.04
-63.21%
EBIDTM
38.22%
11.75%
-3.88%
25.59%
14.92%
27.17%
11.73%
26.26%
Other Income
2.02
2.26
-10.62%
2.03
3.51
-42.17%
5.08
1.47
245.58%
5.01
5.38
-6.88%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.23
2.87
-91.99%
3.17
2.90
9.31%
3.08
2.83
8.83%
2.93
2.91
0.69%
PBT
12.44
2.43
411.93%
-2.38
8.27
-
-24.51
5.90
-
4.67
9.50
-50.84%
Tax
-0.90
3.29
-
2.18
2.95
-26.10%
1.67
4.36
-61.70%
2.88
1.55
85.81%
PAT
13.34
-0.87
-
-4.55
5.32
-
-26.18
1.54
-
1.79
7.95
-77.48%
PATM
54.30%
-3.35%
-26.04%
17.78%
-106.47%
5.76%
8.11%
29.67%
EPS
0.33
-0.07
-
-0.15
0.17
-
-0.73
0.05
-
0.07
0.25
-72.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
88.69
112.49
101.28
182.78
191.95
208.85
224.49
220.57
197.29
175.95
158.16
Net Sales Growth
-18.87%
11.07%
-44.59%
-4.78%
-8.09%
-6.97%
1.78%
11.80%
12.13%
11.25%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
88.69
112.49
101.28
182.78
191.95
208.85
224.49
220.57
197.29
175.95
158.16
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
73.73
89.65
84.69
95.65
92.92
102.40
99.77
102.21
82.90
68.01
57.76
Power & Fuel Cost
-
0.18
0.18
0.17
0.20
0.17
0.00
0.23
0.18
0.15
0.16
% Of Sales
-
0.16%
0.18%
0.09%
0.10%
0.08%
0%
0.10%
0.09%
0.09%
0.10%
Employee Cost
-
42.46
42.33
51.50
52.38
61.22
54.95
52.95
46.53
36.93
22.55
% Of Sales
-
37.75%
41.80%
28.18%
27.29%
29.31%
24.48%
24.01%
23.58%
20.99%
14.26%
Manufacturing Exp.
-
9.82
9.81
9.75
7.66
8.02
7.29
7.25
8.67
7.07
6.01
% Of Sales
-
8.73%
9.69%
5.33%
3.99%
3.84%
3.25%
3.29%
4.39%
4.02%
3.80%
General & Admin Exp.
-
20.15
21.29
25.06
23.40
27.88
33.53
36.34
20.91
19.86
22.65
% Of Sales
-
17.91%
21.02%
13.71%
12.19%
13.35%
14.94%
16.48%
10.60%
11.29%
14.32%
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.
-
17.23
11.25
9.34
9.49
5.29
4.00
5.66
6.80
4.15
0.00
% Of Sales
-
15.32%
11.11%
5.11%
4.94%
2.53%
1.78%
2.57%
3.45%
2.36%
4.14%
EBITDA
14.97
22.84
16.59
87.13
99.03
106.45
124.72
118.36
114.39
107.94
100.40
EBITDA Margin
16.88%
20.30%
16.38%
47.67%
51.59%
50.97%
55.56%
53.66%
57.98%
61.35%
63.48%
Other Income
14.14
10.07
13.89
8.07
16.73
14.04
2.44
4.13
3.93
5.39
6.00
Interest
0.00
0.00
0.00
0.00
0.00
0.78
2.71
3.88
1.76
0.00
0.00
Depreciation
9.41
11.51
16.61
20.43
19.25
18.96
23.32
23.29
26.04
17.63
21.80
PBT
-9.78
21.39
13.88
74.77
96.51
100.74
101.14
95.31
90.52
95.69
84.60
Tax
5.83
11.94
7.03
18.66
23.41
27.88
24.47
21.50
21.23
21.54
22.26
Tax Rate
-59.61%
55.82%
50.65%
24.96%
24.26%
27.68%
24.19%
22.56%
23.45%
22.51%
26.31%
PAT
-15.60
6.56
6.13
56.08
73.02
72.48
76.63
73.53
69.02
73.84
62.19
PAT before Minority Interest
-16.95
9.45
6.85
56.11
73.09
72.86
76.67
73.81
69.29
74.15
62.34
Minority Interest
-1.35
-2.89
-0.72
-0.03
-0.07
-0.38
-0.04
-0.28
-0.27
-0.31
-0.15
PAT Margin
-17.59%
5.83%
6.05%
30.68%
38.04%
34.70%
34.14%
33.34%
34.98%
41.97%
39.32%
PAT Growth
-211.91%
7.01%
-89.07%
-23.20%
0.75%
-5.42%
4.22%
6.53%
-6.53%
18.73%
 
Unadjusted EPS
-0.48
0.21
0.20
1.79
2.33
2.31
2.45
3.56
3.39
3.69
15.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
296.40
308.89
396.66
364.54
326.34
283.54
233.36
177.35
133.87
90.12
Share Capital
62.81
62.81
62.81
62.81
62.72
41.78
41.66
41.13
40.61
39.79
Total Reserves
233.59
246.08
333.86
301.73
263.62
241.76
191.71
135.92
92.34
49.42
Non-Current Liabilities
1.40
1.50
4.05
3.71
4.23
4.30
29.53
58.37
-0.15
-0.32
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
25.58
53.58
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
4.25
4.61
7.30
6.30
5.01
4.94
3.81
2.81
0.00
0.00
Current Liabilities
24.05
29.52
71.83
82.27
92.03
106.69
127.70
115.41
70.92
71.79
Trade Payables
8.98
10.33
14.43
19.04
32.32
26.65
23.45
12.43
22.47
30.56
Other Current Liabilities
6.71
10.70
4.00
3.97
6.15
37.17
54.38
49.75
5.67
3.94
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
8.36
8.50
53.40
59.26
53.57
42.86
49.87
53.23
42.78
37.29
Total Liabilities
338.79
357.07
475.52
454.15
426.17
397.72
393.74
356.17
207.61
164.28
Net Block
9.56
19.88
133.67
141.77
152.06
154.04
164.97
166.20
26.85
40.85
Gross Block
149.19
147.84
251.70
318.25
320.35
298.66
283.32
261.26
96.12
92.71
Accumulated Depreciation
139.63
127.96
118.03
176.48
168.30
144.62
118.35
95.06
69.27
51.86
Non Current Assets
45.23
58.82
169.75
182.86
195.70
189.82
221.85
209.15
30.26
43.73
Capital Work in Progress
0.00
0.32
0.10
0.00
0.00
0.08
0.00
0.03
0.02
0.02
Non Current Investment
19.59
24.52
26.10
32.54
35.12
10.53
7.69
5.24
3.39
2.86
Long Term Loans & Adv.
15.58
13.65
9.19
7.76
7.63
20.02
42.50
18.56
0.00
0.00
Other Non Current Assets
0.51
0.46
0.69
0.79
0.90
5.15
6.69
19.13
0.00
0.00
Current Assets
293.56
298.26
304.21
267.04
223.73
199.24
161.03
147.01
177.36
120.54
Current Investments
45.08
72.22
105.12
111.25
44.25
51.62
39.50
19.42
33.19
38.46
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
102.98
79.46
81.61
101.73
117.51
73.19
41.26
22.31
27.50
0.43
Cash & Bank
92.50
132.82
107.33
38.43
23.11
41.66
60.35
55.97
42.87
27.27
Other Current Assets
53.00
8.42
3.81
3.93
38.86
32.77
19.92
49.32
73.80
54.39
Short Term Loans & Adv.
45.22
5.35
6.33
11.70
32.70
25.33
12.26
42.06
62.85
50.50
Net Current Assets
269.51
268.73
232.38
184.77
131.70
92.56
33.33
31.61
106.43
48.75
Total Assets
338.79
357.08
475.53
454.15
426.16
397.72
393.74
356.16
207.62
164.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-10.91
28.29
92.05
98.85
39.58
54.50
60.64
65.42
57.04
56.16
PBT
21.39
13.88
74.77
96.51
100.74
101.14
95.31
90.52
95.69
84.60
Adjustment
13.58
8.80
20.52
14.89
11.91
14.48
18.37
22.31
11.10
14.30
Changes in Working Capital
-32.83
16.44
18.17
13.88
-45.50
-35.39
-29.98
-26.57
-29.56
-20.44
Cash after chg. in Working capital
2.15
39.12
113.47
125.27
67.16
80.23
83.71
86.26
77.23
78.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.25
-10.83
-21.42
-26.42
-27.58
-25.73
-23.07
-20.84
-20.19
-22.29
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
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.13
23.62
21.05
-38.37
11.05
-0.20
2.75
-136.06
-15.58
-33.12
Net Fixed Assets
0.04
0.15
-0.55
11.03
-0.24
-0.15
0.02
-0.21
-1.24
-0.10
Net Investments
21.44
13.13
-7.54
-62.17
-18.62
-15.91
-12.43
13.38
4.95
-18.81
Others
-31.61
10.34
29.14
12.77
29.91
15.86
15.16
-149.23
-19.29
-14.21
Cash from Financing Activity
-19.53
-41.11
-46.56
-46.14
-67.48
-76.09
-59.28
49.77
-25.87
-16.92
Net Cash Inflow / Outflow
-40.56
10.79
66.54
14.34
-16.85
-21.79
4.12
-20.87
15.60
6.12
Opening Cash & Equivalents
129.53
104.11
35.69
20.66
33.94
58.63
54.52
8.81
27.27
21.15
Closing Cash & Equivalent
89.11
129.53
104.11
35.69
19.40
39.57
58.63
42.11
42.87
27.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
9.44
9.84
12.58
11.47
10.19
8.77
7.12
5.74
4.37
2.99
ROA
2.72%
1.65%
12.07%
16.61%
17.69%
19.37%
19.69%
24.58%
39.88%
41.61%
ROE
3.12%
1.95%
14.86%
21.50%
24.51%
30.83%
36.95%
44.71%
66.76%
79.56%
ROCE
7.07%
3.94%
19.80%
28.39%
32.66%
35.44%
36.33%
46.60%
85.44%
106.73%
Fixed Asset Turnover
0.76
0.51
0.64
0.60
0.67
0.77
0.81
1.10
1.86
1.79
Receivable days
295.97
290.24
183.07
208.45
166.64
93.04
52.60
46.08
28.98
15.87
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
54.25
64.81
73.81
133.81
120.76
106.08
77.63
77.66
141.97
206.96
Cash Conversion Cycle
241.72
225.42
109.26
74.64
45.87
-13.04
-25.03
-31.58
-112.99
-191.10
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.10
0.28
0.48
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
130.33
38.39
25.55
52.48
0.00
0.00

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.