IMP Powers Ltd

IMP Powers Limited is a power transformer company. The Company is engaged in the manufacture of power, extra high voltage (EHV) and distribution transformers up to 315 megavolt ampere (MVA) in 400 kilovolt (kV) class.

  • Market Cap: 12.78 Cr.
  • Current Price: 14.80
  • 52 weeks High / Low 26.70 / 9.25
  • Book Value: 132.02
  • Stock P/E:
  • Dividend Yield: 0.00 %
  • ROCE: 4.20 %
  • ROE: -12.49 %
  • Sales Growth (3Yrs): -12.27 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.11 times its book value
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of -4.23% over past five years.
Company has a low return on equity of -1.80% for last 3 years.
Contingent liabilities of Rs.188.37 Cr.
Promoters have pledged 55.16% of their holding.
Company has high debtors of 193.16 days.
Company's cost of borrowing seems high

Peer comparison Sector: Capital Goods - Electrical Equipment // Industry: Electric Equipment

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
105.95 104.99 185.17 86.22 76.72 83.74 167.59 69.17 96.74 49.23 51.53 28.63
93.42 92.66 168.69 77.25 68.15 74.82 155.66 67.93 85.71 44.86 51.20 29.86
Operating Profit 12.53 12.33 16.48 8.97 8.57 8.92 11.93 1.24 11.03 4.37 0.33 -1.23
OPM % 11.83% 11.74% 8.90% 10.40% 11.17% 10.65% 7.12% 1.79% 11.40% 8.88% 0.64% -4.30%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 6.83 6.80 7.73 6.85 6.80 7.20 8.02 6.93 7.50 8.27 8.42 9.03
Depreciation 1.56 1.76 1.82 1.59 1.65 1.66 1.66 1.66 1.97 1.83 1.81 1.91
Profit before tax 4.14 3.77 6.93 0.53 0.12 0.06 2.25 -7.35 1.56 -5.73 -9.90 -12.17
Tax % -1.21% 12.20% 28.86% 32.08% 33.33% 16.67% 28.89% 1.50% 20.51% 0.70% 69.90% 33.11%
Net Profit 4.19 3.27 4.95 0.35 0.07 0.05 1.58 -7.22 1.22 -5.68 -2.97 -8.11
EPS in Rs 4.68 3.79 5.73 0.41 0.08 0.05 1.83 -8.36 1.41 -6.58 -3.44 -9.39
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Jun 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
282 207 264 331 362 395 446 413 267 226
249 187 239 300 327 359 404 376 250 212
Operating Profit 33 21 26 31 35 36 42 38 17 14
OPM % 12% 10% 10% 9% 10% 9% 9% 9% 6% 6%
Other Income 0 0 0 1 1 1 1 1 0 0
Interest 19 14 20 21 24 25 28 29 31 33
Depreciation 4 3 5 6 6 6 7 7 7 8
Profit before tax 10 4 2 4 5 5 8 3 -21 -26
Tax % 31% 31% 49% 30% 33% 33% 28% 29% 34%
Net Profit 7 3 1 3 3 4 6 2 -14 -16
EPS in Rs 8.12 3.90 0.48 3.05 3.84 4.18 6.97 2.38 -16.49 -18.00
Dividend Payout % 18% 16% 70% 16% 13% 12% 7% 0% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:-4.23%
3 Years:-12.27%
TTM:-43.07%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-181.70%
Stock Price CAGR
10 Years:-17.25%
5 Years:-25.69%
3 Years:-42.56%
1 Year:-20.43%
Return on Equity
10 Years:%
5 Years:0.20%
3 Years:-1.80%
Last Year:-12.49%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Corp Actions
Jun 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
13 12 10 9 9 9 9 9
Reserves 86 88 87 88 94 98 104 105
Borrowings 91 99 108 99 99 97 104 117
68 92 100 116 152 180 178 164
Total Liabilities 252 286 304 312 354 384 394 395
76 83 84 77 72 73 77 79
CWIP 0 0 0 0 4 5 0 0
Investments 0 0 0 0 0 0 0 0
176 203 220 235 279 306 317 315
Total Assets 252 286 304 312 354 384 394 395

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Jun 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
9 19 21 33 24 32 32 33 2
-6 -11 -6 -1 -5 -8 -6 -9 -2
-2 -5 -13 -30 -19 -24 -26 -25 0
Net Cash Flow 1 3 2 2 1 1 1 -1 -0

Ratios Consolidated Figures in Rs. Crores / View Standalone

Jun 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 11% 12% 15% 15% 17% 14%
Debtor Days 154 214 165 139 164 160 131 125
Inventory Turnover 2.88 3.23 3.42 3.45 3.19 2.52

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
52.99 52.99 52.99 52.99 52.99 52.99 52.99 52.99 52.99 52.99 52.99 52.99
2.72 1.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.28 0.28 0.28 0.28 0.28 0.28
44.29 45.90 47.01 47.01 47.01 47.01 46.73 46.73 46.73 46.72 46.73 46.73