Indian Toners & Developers Ltd

Indian Toners & Developers is in the business of manufacturing of Toners only.

  • Market Cap: 90.09 Cr.
  • Current Price: 68.45
  • 52 weeks High / Low 149.00 / 43.10
  • Book Value: 139.76
  • Stock P/E: 6.42
  • Dividend Yield: 4.38 %
  • ROCE: 15.39 %
  • ROE: 11.93 %
  • Sales Growth (3Yrs): 48.82 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is virtually debt free.
Stock is trading at 0.49 times its book value
Stock is providing a good dividend yield of 4.38%.
Company has good consistent profit growth of 30.48% over 5 years
Cons:
Contingent liabilities of Rs.27.30 Cr.
Earnings include an other income of Rs.7.57 Cr.

Peer comparison Sector: Chemicals // Industry: Dyes And Pigments

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
32 22 32 29 28 27 32 27 30 23 25 22
24 18 24 22 19 21 27 21 24 20 21 19
Operating Profit 9 4 8 7 8 6 5 6 6 3 4 3
OPM % 26% 18% 25% 23% 30% 23% 16% 23% 20% 14% 15% 13%
Other Income 2 2 3 1 2 1 1 2 2 1 2 2
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 10 4 10 7 9 6 6 7 7 4 4 4
Tax % 10% 21% 23% 8% 22% 1% 20% 20% 32% 21% 16% 27%
Net Profit 9 4 8 6 7 6 4 5 5 3 4 3
EPS in Rs 10.81 4.43 5.73 4.65 5.31 4.42 3.41 4.13 3.55 2.15 2.85 2.15
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
36 41 30 25 27 28 34 34 35 115 112 115 100
31 35 27 24 25 25 27 29 29 87 85 92 84
Operating Profit 5 6 3 2 2 3 7 5 6 28 27 24 16
OPM % 14% 14% 11% 6% 7% 11% 20% 16% 17% 24% 24% 21% 16%
Other Income 1 1 2 2 3 2 2 3 3 7 7 6 8
Interest 0 1 0 0 0 0 0 0 0 1 1 1 1
Depreciation 2 2 2 1 1 1 1 1 1 3 4 4 4
Profit before tax 4 5 3 2 4 4 7 6 7 30 30 25 19
Tax % 33% 34% 33% 34% 27% 35% 23% 25% 19% 22% 19% 19%
Net Profit 3 3 2 2 3 2 5 5 6 24 24 20 14
EPS in Rs 3.46 3.91 2.75 1.87 3.31 2.86 6.71 5.79 7.31 29.31 18.40 15.51 10.70
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 16% 19%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:10.90%
5 Years:27.75%
3 Years:48.82%
TTM:-11.54%
Compounded Profit Growth
10 Years:19.92%
5 Years:30.48%
3 Years:52.95%
TTM:-39.13%
Stock Price CAGR
10 Years:11.50%
5 Years:-3.30%
3 Years:-28.35%
1 Year:-50.51%
Return on Equity
10 Years:12.03%
5 Years:13.87%
3 Years:15.28%
Last Year:11.93%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
8 8 8 8 8 8 8 8 8 13 13 13 13
Reserves 24 27 29 31 34 36 41 45 51 131 151 167 171
Borrowings 0 0 0 0 0 0 0 0 0 0 0 0 0
23 26 17 12 8 9 10 8 9 30 24 22 20
Total Liabilities 55 62 55 51 50 53 59 62 68 169 188 202 204
15 13 12 11 10 13 13 11 11 45 52 52 51
CWIP 0 0 0 0 0 0 0 0 0 8 1 1 0
Investments 5 3 2 2 11 16 27 32 39 71 87 91 103
36 45 41 38 29 24 19 19 18 45 48 58 50
Total Assets 55 62 55 51 50 53 59 62 68 169 188 202 204

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
2 8 1 -5 3 1 7 3 6 18 19 14
-2 -8 0 4 -1 -2 -5 -3 -6 -16 -16 -2
-0 -0 -0 -0 -0 -0 -0 -0 -0 -2 -4 -5
Net Cash Flow -0 -0 2 -2 1 -1 2 0 -0 0 -1 6

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 14% 17% 10% 7% 10% 10% 16% 9% 13% 27% 20% 15%
Debtor Days 85 59 49 53 60 75 65 63 32 46 57 58
Inventory Turnover 4.64 5.13 4.94 5.06 5.39 5.78 6.80 6.93 5.91 12.72 9.04 7.34