Innocorp Ltd

Innocorp Ltd

₹ 5.30 0.00%
12 Apr - close price
About

Incorporated in 1994, Innocorp Ltd is in the business of manufacturing Plastic products[1]

Key Points

Business Overview:[1]
Company is a manufacturer of injection molded plastic products for house hold, kitchenware and industrial use. It is a contract manufacturer for Tupperware and manufactures injection molded plastics and processing of all grades of PP, PC, PE, Nylon and ABS

  • Market Cap 4.21 Cr.
  • Current Price 5.30
  • High / Low 7.60 / 4.61
  • Stock P/E
  • Book Value 3.46
  • Dividend Yield 0.00 %
  • ROCE -35.9 %
  • ROE -82.9 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -34.2% over past five years.
  • Promoter holding is low: 29.7%
  • Company has high debtors of 195 days.
  • Working capital days have increased from 945 days to 4,672 days

* 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: Plastic products Industry: Plastics Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.08 0.30 0.00 0.04 0.34 0.13 0.13 0.00 0.00 0.01 0.00 0.00 0.00
0.07 0.14 0.09 0.08 0.05 0.17 0.13 0.06 0.63 0.60 0.09 0.09 0.01
Operating Profit 0.01 0.16 -0.09 -0.04 0.29 -0.04 0.00 -0.06 -0.63 -0.59 -0.09 -0.09 -0.01
OPM % 12.50% 53.33% -100.00% 85.29% -30.77% 0.00% -5,900.00%
0.00 0.20 0.01 0.00 0.00 0.00 0.00 6.75 0.00 0.03 0.00 0.00 0.00
Interest 0.05 0.05 0.05 0.03 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.04 0.07 0.04 0.00 0.03 0.11 0.05 0.03 0.03 0.01 0.01 0.01 0.02
Profit before tax -0.08 0.24 -0.17 -0.07 0.23 -0.15 -0.05 6.66 -0.66 -0.57 -0.10 -0.10 -0.03
Tax % 0.00% -212.50% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -266.67% 0.00% 0.00% 0.00%
-0.07 0.75 -0.18 -0.08 0.24 -0.16 -0.05 6.66 -0.67 -2.09 -0.10 -0.10 -0.02
EPS in Rs -0.09 0.94 -0.23 -0.10 0.30 -0.20 -0.06 8.39 -0.84 -2.63 -0.13 -0.13 -0.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
9.02 14.94 12.89 11.49 1.77 2.16 1.22 1.45 0.65 0.48 0.52 0.15 0.01
7.67 13.13 11.30 14.51 2.22 2.39 2.07 1.94 1.04 0.29 0.39 0.89 0.79
Operating Profit 1.35 1.81 1.59 -3.02 -0.45 -0.23 -0.85 -0.49 -0.39 0.19 0.13 -0.74 -0.78
OPM % 14.97% 12.12% 12.34% -26.28% -25.42% -10.65% -69.67% -33.79% -60.00% 39.58% 25.00% -493.33% -7,800.00%
-0.06 0.07 0.08 -0.04 0.14 0.07 1.44 0.15 -0.28 0.20 0.01 6.25 0.03
Interest 0.39 0.57 0.67 0.63 0.46 0.39 0.33 0.23 0.28 0.18 0.12 0.01 0.00
Depreciation 0.57 0.69 0.76 1.45 0.45 0.48 0.45 0.42 0.28 0.18 0.19 0.12 0.05
Profit before tax 0.33 0.62 0.24 -5.14 -1.22 -1.03 -0.19 -0.99 -1.23 0.03 -0.17 5.38 -0.80
Tax % -6.06% 25.81% 75.00% 45.91% 0.00% -154.37% -263.16% 0.00% 7.32% -1,700.00% 0.00% 28.25%
0.35 0.46 0.06 -2.77 -1.22 -2.62 -0.68 -0.99 -1.13 0.54 -0.17 3.85 -2.31
EPS in Rs 0.44 0.58 0.08 -3.49 -1.54 -3.30 -0.86 -1.25 -1.42 0.68 -0.21 4.85 -2.92
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -37%
5 Years: -34%
3 Years: -39%
TTM: -96%
Compounded Profit Growth
10 Years: %
5 Years: 8%
3 Years: 0%
TTM: -140%
Stock Price CAGR
10 Years: 3%
5 Years: %
3 Years: 74%
1 Year: -26%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: -83%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94
Reserves -0.31 0.15 0.21 -2.57 -3.78 -6.40 -7.09 -8.08 -9.21 -8.67 -8.84 -4.99 -5.19
4.27 4.48 4.80 3.49 4.15 4.09 2.86 3.56 2.56 2.44 2.57 0.00 0.00
0.55 1.00 0.57 1.26 0.59 0.91 1.42 1.37 1.36 1.71 1.48 1.60 1.60
Total Liabilities 12.45 13.57 13.52 10.12 8.90 6.54 5.13 4.79 2.65 3.42 3.15 4.55 4.35
6.56 6.65 6.47 5.16 4.72 4.25 3.33 3.17 1.36 1.37 1.28 0.18 0.16
CWIP 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.85 6.92 7.05 4.96 4.18 2.29 1.80 1.62 1.29 2.05 1.87 4.37 4.19
Total Assets 12.45 13.57 13.52 10.12 8.90 6.54 5.13 4.79 2.65 3.42 3.15 4.55 4.35

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0.25 0.58 0.30 2.59 0.56 0.73 -0.37 -0.37 0.03 0.29 0.07 -1.34
-2.96 -0.79 -0.58 -0.27 -0.02 -0.08 1.91 -0.11 1.26 0.01 -0.10 7.20
3.01 0.20 0.32 -1.94 -0.97 -0.10 -1.55 0.48 -1.28 -0.30 0.02 -5.86
Net Cash Flow -0.20 -0.01 0.04 0.38 -0.43 0.55 0.00 0.00 0.01 0.00 -0.01 0.00

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 28.33 22.72 15.86 16.84 51.55 32.11 77.79 50.34 28.08 228.12 133.37 194.67
Inventory Days 77.10 60.76 71.65 29.66 376.77 223.56 270.10 1,323.12 37.76
Days Payable 16.27 23.19 14.02 35.84 82.42 114.06 240.90 1,003.75 289.48
Cash Conversion Cycle 89.16 60.29 73.49 10.66 345.91 141.61 106.99 369.72 -223.65 228.12 133.37 194.67
Working Capital Days 83.36 64.74 86.65 4.45 90.73 -15.21 -173.52 -176.21 -617.69 -988.54 -849.33 4,672.00
ROCE % 7.72% 9.97% 7.13% -40.35% -8.85% -10.04% -27.62% -25.25% -28.45% 0.67% -2.96% -35.93%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
29.67% 29.67% 29.67% 29.67% 29.67% 29.67% 29.67% 29.67% 29.67% 29.67% 29.67% 29.67%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
70.32% 70.32% 70.32% 70.32% 70.32% 70.32% 70.32% 70.33% 70.33% 70.33% 70.33% 70.33%
No. of Shareholders 3,2343,2163,2424,2135,5285,5155,3735,2135,1405,1285,4885,947

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents