Indian Toners & Developers Ltd
Incorporated in 1990, Indian Toners
& Developers Ltd manufactures
Compatible Toners[1]
- Market Cap ₹ 323 Cr.
- Current Price ₹ 298
- High / Low ₹ 418 / 251
- Stock P/E 14.0
- Book Value ₹ 193
- Dividend Yield 1.51 %
- ROCE 17.4 %
- ROE 13.2 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 22.5%
Cons
- Company has a low return on equity of 13.2% over last 3 years.
* 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: Chemicals Industry: Dyes And Pigments
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28 | 34 | 34 | 35 | 115 | 112 | 115 | 91 | 88 | 122 | 159 | 163 | 155 | |
25 | 27 | 29 | 29 | 87 | 84 | 92 | 78 | 73 | 99 | 124 | 129 | 122 | |
Operating Profit | 3 | 7 | 5 | 6 | 28 | 28 | 24 | 13 | 16 | 24 | 35 | 34 | 33 |
OPM % | 11% | 21% | 16% | 17% | 24% | 25% | 21% | 14% | 18% | 19% | 22% | 21% | 22% |
2 | 1 | 3 | 3 | 7 | 7 | 6 | 7 | 8 | 4 | 4 | 6 | 6 | |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 6 |
Profit before tax | 4 | 7 | 6 | 7 | 30 | 30 | 25 | 15 | 19 | 23 | 34 | 34 | 33 |
Tax % | 35% | 23% | 25% | 19% | 22% | 19% | 19% | 17% | 28% | 19% | 23% | 23% | |
2 | 5 | 5 | 6 | 24 | 24 | 20 | 12 | 14 | 19 | 26 | 26 | 23 | |
EPS in Rs | 2.85 | 6.71 | 5.79 | 7.31 | 29.31 | 18.40 | 15.51 | 9.26 | 12.49 | 17.46 | 24.25 | 24.09 | 21.30 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 16% | 19% | 32% | 24% | 34% | 14% | 19% |
Compounded Sales Growth | |
---|---|
10 Years: | 17% |
5 Years: | 7% |
3 Years: | 23% |
TTM: | -2% |
Compounded Profit Growth | |
---|---|
10 Years: | 17% |
5 Years: | 5% |
3 Years: | 24% |
TTM: | -15% |
Stock Price CAGR | |
---|---|
10 Years: | 15% |
5 Years: | 25% |
3 Years: | 21% |
1 Year: | 1% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 11% |
3 Years: | 13% |
Last Year: | 13% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 8 | 8 | 13 | 13 | 13 | 11 | 11 | 11 | 11 |
Reserves | 36 | 41 | 45 | 51 | 131 | 151 | 167 | 171 | 150 | 155 | 177 | 199 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9 | 10 | 8 | 9 | 30 | 24 | 22 | 20 | 22 | 26 | 22 | 23 | |
Total Liabilities | 53 | 59 | 62 | 68 | 169 | 188 | 202 | 204 | 183 | 192 | 211 | 233 |
13 | 13 | 11 | 11 | 45 | 52 | 52 | 54 | 50 | 49 | 69 | 77 | |
CWIP | 0 | 0 | 0 | 0 | 8 | 1 | 1 | 0 | 0 | 1 | 2 | 0 |
Investments | 16 | 27 | 32 | 39 | 71 | 87 | 91 | 101 | 76 | 65 | 64 | 70 |
24 | 19 | 19 | 18 | 45 | 48 | 58 | 49 | 56 | 77 | 76 | 86 | |
Total Assets | 53 | 59 | 62 | 68 | 169 | 188 | 202 | 204 | 183 | 192 | 211 | 233 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | 7 | 3 | 6 | 18 | 19 | 14 | 13 | 19 | 14 | 21 | 24 | |
-2 | -5 | -3 | -6 | -16 | -16 | -2 | -9 | 28 | 4 | -23 | -12 | |
-0 | -0 | -0 | -0 | -2 | -4 | -5 | -8 | -38 | -15 | -5 | -6 | |
Net Cash Flow | -1 | 2 | 0 | -0 | 0 | -1 | 6 | -3 | 9 | 3 | -6 | 7 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 75 | 65 | 63 | 32 | 46 | 57 | 58 | 56 | 65 | 51 | 50 | 58 |
Inventory Days | 159 | 117 | 126 | 165 | 82 | 105 | 130 | 149 | 108 | 126 | 95 | 84 |
Days Payable | 85 | 95 | 82 | 94 | 86 | 127 | 116 | 108 | 105 | 89 | 33 | 28 |
Cash Conversion Cycle | 149 | 88 | 106 | 102 | 43 | 35 | 72 | 98 | 69 | 87 | 112 | 115 |
Working Capital Days | 189 | 67 | 76 | 65 | 41 | 56 | 64 | 68 | 58 | 77 | 85 | 98 |
ROCE % | 10% | 16% | 9% | 13% | 28% | 20% | 15% | 8% | 11% | 14% | 20% | 17% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Change in Directorate
1d - Completion of second term for Independent Director Neena Jain.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
-
Announcement under Regulation 30 (LODR)-Change in Directorate
2d - Completion of second term of Independent Director Neena Jain.
-
Corporate Action-Updates on Buy back
1 Oct - Buyback of 458,268 equity shares completed.
-
Closure of Trading Window
30 Sep - Closure of trading window for financial results.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1][2]
ITDL is an ISO 9001:2015 and ISO 14001
:2015 certified India’s largest manufacturer
and exporter of compatible toners for use in
laser printers, digital machines, multi-function printers, analog copiers as well as wide format printers and copiers. Apart from bulk toners, it also offers premium quality color toners for use in laser printers and caters to the replacement market under the Supremo brand.