Ideaforge Technology Ltd
Incorporated in 2007, ideaForge Technology Limited is engaged in the business of manufacturing Unmanned Aircraft Systems (UAS).[1]
- Market Cap ₹ 2,905 Cr.
- Current Price ₹ 677
- High / Low ₹ 1,344 / 655
- Stock P/E 64.2
- Book Value ₹ 154
- Dividend Yield 0.00 %
- ROCE 11.8 %
- ROE 9.19 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company is expected to give good quarter
- Debtor days have improved from 70.5 to 51.6 days.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 29.3%
- Earnings include an other income of Rs.30.4 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Aerospace & Defence Industry: Engineering
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
14 | 35 | 159 | 186 | 314 | |
26 | 45 | 85 | 138 | 259 | |
Operating Profit | -12 | -11 | 75 | 48 | 55 |
OPM % | -88% | -31% | 47% | 26% | 18% |
2 | 2 | 2 | 10 | 30 | |
Interest | 1 | 2 | 19 | 6 | 4 |
Depreciation | 3 | 4 | 7 | 12 | 21 |
Profit before tax | -13 | -14 | 50 | 41 | 61 |
Tax % | -0% | -1% | 12% | 22% | 26% |
-13 | -15 | 44 | 32 | 45 | |
EPS in Rs | -1,499.44 | -1,625.56 | 4,862.98 | 14.99 | 10.56 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 108% |
TTM: | 69% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 72% |
TTM: | 48% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 14% |
Last Year: | 9% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
Equity Capital | 0 | 0 | 0 | 21 | 43 |
Reserves | 68 | 60 | 163 | 303 | 618 |
7 | 51 | 16 | 101 | 14 | |
5 | 13 | 43 | 63 | 67 | |
Total Liabilities | 80 | 124 | 222 | 488 | 742 |
5 | 13 | 26 | 49 | 114 | |
CWIP | 17 | 14 | 19 | 25 | 7 |
Investments | 12 | 0 | 11 | 125 | 88 |
46 | 97 | 166 | 289 | 533 | |
Total Assets | 80 | 124 | 222 | 488 | 742 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
-16 | -31 | 67 | -53 | 76 | |
5 | -7 | -31 | -149 | -102 | |
1 | 43 | -11 | 176 | 189 | |
Net Cash Flow | -11 | 5 | 25 | -26 | 164 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
Debtor Days | 264 | 250 | 46 | 113 | 52 |
Inventory Days | 532 | 451 | 433 | 649 | 228 |
Days Payable | 40 | 91 | 66 | 87 | 37 |
Cash Conversion Cycle | 756 | 609 | 413 | 676 | 243 |
Working Capital Days | 882 | 591 | 132 | 379 | 307 |
ROCE % | -14% | 48% | 15% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
2d - Of Analyst / Investor meeting to be held on June 03, 2024.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
24 May - For interaction with Institutional Investors /Analysts.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
20 May - Earning Call Transcript for the quarter ended March 31, 2024
-
Announcement under Regulation 30 (LODR)-Allotment
17 May - Allotment of Equity under ideaForge ESOP scheme, 2018
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 May - Newspaper advertisement of the financial results for the quarter and year ended March 31, 2024.
Concalls
-
May 2024Transcript PPT REC
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT REC
-
Aug 2023TranscriptNotesPPT
Business Profile[1] The company manufactures Unmanned Aircraft Vehicles for Mapping, Security & Surveillance. These drones are capable of a wide range of mining area planning, and mapping applications.