Indra Industries Ltd

About [ edit ]

Indra Industries is the leading manufacturer of Single Super Phosphate(SSP) fertilizer with a production capacity of 1,20,000 MT annually.

  • Market Cap 6.46 Cr.
  • Current Price 9.98
  • High / Low 11.0 / 4.38
  • Stock P/E 1.78
  • Book Value -4.68
  • Dividend Yield 0.00 %
  • ROCE 4.40 %
  • ROE %
  • Face Value 10.0

Pros

  • Company has reduced debt.

Cons

  • The company has delivered a poor sales growth of -21.22% over past five years.
  • Promoter holding is low: 37.32%
  • Earnings include an other income of Rs.8.26 Cr.
  • Company's cost of borrowing seems high

Peer comparison

Sector: Fertilizers Industry: Fertilizers

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
16.22 2.68 0.98 2.94 2.71 3.22 1.47 5.30 0.93 0.00 0.26 1.26
17.50 6.03 4.73 3.57 4.23 3.65 1.74 6.36 2.17 -0.27 0.58 1.53
Operating Profit -1.28 -3.35 -3.75 -0.63 -1.52 -0.43 -0.27 -1.06 -1.24 0.27 -0.32 -0.27
OPM % -7.89% -125.00% -382.65% -21.43% -56.09% -13.35% -18.37% -20.00% -133.33% -123.08% -21.43%
Other Income 0.28 0.01 0.48 0.04 3.26 0.01 0.00 0.01 8.19 0.05 0.02 0.00
Interest 0.59 0.70 1.86 1.40 -1.02 0.65 0.59 0.69 0.22 0.47 0.44 0.42
Depreciation 0.24 0.24 0.24 0.17 0.31 0.20 0.20 0.21 0.19 0.18 0.18 0.18
Profit before tax -1.83 -4.28 -5.37 -2.16 2.45 -1.27 -1.06 -1.95 6.54 -0.33 -0.92 -0.87
Tax % 19.67% 0.00% 0.00% 0.00% -90.20% 0.00% 0.00% 0.00% 12.54% 0.00% 0.00% 0.00%
Net Profit -1.46 -4.28 -5.38 -2.16 4.67 -1.28 -1.06 -1.95 5.72 -0.32 -0.92 -0.86
EPS in Rs -2.25 -6.61 -8.31 -3.33 7.21 -1.98 -1.64 -3.01 8.83 -0.49 -1.42 -1.33

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
41.90 33.74 34.16 33.33 32.06 8.72 10.24 2.45
37.73 32.50 31.12 30.09 30.41 17.36 13.21 4.01
Operating Profit 4.17 1.24 3.04 3.24 1.65 -8.64 -2.97 -1.56
OPM % 9.95% 3.68% 8.90% 9.72% 5.15% -99.08% -29.00% -63.67%
Other Income 0.23 0.43 2.05 0.22 0.79 3.79 8.21 8.26
Interest 3.19 4.05 4.02 3.11 3.24 3.28 2.17 1.55
Depreciation 0.87 0.96 0.97 0.97 0.98 0.96 0.80 0.73
Profit before tax 0.34 -3.34 0.10 -0.62 -1.78 -9.09 2.27 4.42
Tax % -5.88% 31.74% 100.00% 4.84% 20.22% 24.31% 36.12%
Net Profit 0.36 -2.29 0.01 -0.59 -1.42 -6.88 1.44 3.62
EPS in Rs 0.52 -3.54 0.02 -0.91 -2.19 -10.62 2.22 5.59
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:%
5 Years:-21%
3 Years:-33%
TTM:-81%
Compounded Profit Growth
10 Years:%
5 Years:8%
3 Years:%
TTM:853%
Stock Price CAGR
10 Years:%
5 Years:-9%
3 Years:-35%
1 Year:77%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
6.57 6.48 6.48 6.48 6.48 6.48 6.48 6.48
Reserves 1.21 -0.99 -0.83 -1.42 -2.84 -9.71 -8.27 -9.51
Borrowings 25.06 24.76 19.60 25.36 27.99 27.79 18.11 9.75
8.47 11.39 13.36 11.45 10.49 9.80 9.18 17.44
Total Liabilities 41.31 41.64 38.61 41.87 42.12 34.36 25.50 24.16
14.33 13.62 12.67 11.78 10.81 9.81 6.59 6.25
CWIP 3.19 4.34 5.45 8.25 9.78 9.81 9.22 9.22
Investments 0.25 0.26 0.31 0.31 0.18 0.18 0.01 0.01
23.54 23.42 20.18 21.53 21.35 14.56 9.68 8.68
Total Assets 41.31 41.64 38.61 41.87 42.12 34.36 25.50 24.16

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
4.30 5.11 5.99 0.62 1.36 6.07 4.76
-2.86 -1.02 -1.19 -2.54 -1.17 2.71 6.66
-1.10 -5.72 -4.60 1.56 -0.07 -8.59 -11.43
Net Cash Flow 0.34 -1.64 0.20 -0.36 0.12 0.19 -0.01

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 1.59% 14.85% 8.95% 4.25% -29.83% 4.40%
Debtor Days 28.14 30.51 0.00 7.99 49.87 164.92 106.93
Inventory Turnover 1.53 1.53 1.46 1.64 1.56 3.03

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
37.32 37.32 37.32 37.32 37.32 37.32 37.32 37.32 37.32 37.32 37.32 37.32
62.68 62.68 62.68 62.68 62.68 62.68 62.68 62.68 62.68 62.68 62.68 62.68

Documents