Indian Terrain Fashions Ltd

Indian Terrain Fashions Ltd

₹ 37.4 0.92%
04 Jul - close price
About

Incorporated in 2000, Indian Terrain
Fashions Ltd is an apparel retailer
specializing in the men’s smart
casual category[1]

Key Points

Business Overview:[1][2]
ITFL retails branded apparel offering male oriented fashion brand which offers clothing for men and boys through brick & mortar Stores, key e-commerce platforms and through its webstore

  • Market Cap 171 Cr.
  • Current Price 37.4
  • High / Low 79.5 / 29.1
  • Stock P/E
  • Book Value 40.0
  • Dividend Yield 0.00 %
  • ROCE -6.26 %
  • ROE -22.5 %
  • Face Value 2.00

Pros

  • Stock is trading at 0.93 times its book value

Cons

  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -3.41%
  • The company has delivered a poor sales growth of -1.62% over past five years.
  • Promoter holding is low: 31.6%
  • Company has a low return on equity of -7.97% over last 3 years.
  • Company has high debtors of 254 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
108.68 98.63 154.38 121.86 125.93 92.28 140.36 109.21 114.16 68.36 85.83 96.88 89.53
96.66 85.28 138.71 109.94 112.51 86.53 129.83 104.65 104.94 79.84 89.61 91.87 86.15
Operating Profit 12.02 13.35 15.67 11.92 13.42 5.75 10.53 4.56 9.22 -11.48 -3.78 5.01 3.38
OPM % 11.06% 13.54% 10.15% 9.78% 10.66% 6.23% 7.50% 4.18% 8.08% -16.79% -4.40% 5.17% 3.78%
1.13 0.45 2.61 0.93 -4.38 0.68 1.04 1.11 1.10 1.03 1.58 0.92 1.23
Interest 4.75 5.00 4.35 4.81 6.51 5.04 5.58 5.80 5.45 5.58 5.50 5.47 4.41
Depreciation 5.64 5.95 5.65 5.52 5.65 5.40 5.21 5.08 6.60 4.88 4.71 4.31 4.04
Profit before tax 2.76 2.85 8.28 2.52 -3.12 -4.01 0.78 -5.21 -1.73 -20.91 -12.41 -3.85 -3.84
Tax % -134.06% 17.19% -4.59% 12.70% 95.51% -30.17% 1,157.69% -24.76% -101.73% -26.97% 75.50% -10.65% -43.49%
6.46 2.36 8.66 2.20 -6.10 -2.80 -8.25 -3.92 0.03 -15.27 -21.78 -3.44 -2.17
EPS in Rs 1.57 0.53 1.96 0.50 -1.38 -0.63 -1.86 -0.89 0.01 -3.45 -4.92 -0.75 -0.47
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
232 290 325 326 401 422 370 213 336 501 456 341
208 257 284 286 354 372 342 232 309 448 426 347
Operating Profit 24 34 41 40 48 51 28 -19 27 53 30 -7
OPM % 10% 12% 13% 12% 12% 12% 8% -9% 8% 11% 7% -2%
0 1 5 5 2 3 4 11 7 -0 4 5
Interest 10 9 7 9 7 8 21 24 19 19 22 21
Depreciation 2 3 2 3 4 6 23 23 23 23 22 18
Profit before tax 12 23 37 33 39 40 -12 -54 -8 10 -10 -41
Tax % 21% 21% 11% 31% 35% 35% -10% -43% -72% 32% 47% 4%
10 18 33 23 25 26 -10 -31 -2 7 -15 -43
EPS in Rs 3.47 5.01 8.99 6.02 6.71 6.78 -2.73 -7.48 -0.54 1.60 -3.37 -9.33
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 2%
5 Years: -2%
3 Years: 0%
TTM: -25%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -175%
Stock Price CAGR
10 Years: -12%
5 Years: 4%
3 Years: -5%
1 Year: -51%
Return on Equity
10 Years: 0%
5 Years: -8%
3 Years: -8%
Last Year: -22%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 6 7 7 8 8 8 8 8 8 9 9 9
Reserves 30 119 154 171 196 222 209 190 188 203 188 174
56 39 45 44 37 33 123 114 109 109 143 117
48 50 64 78 136 155 164 153 167 225 182 142
Total Liabilities 141 216 270 301 377 418 503 466 473 546 522 442
8 7 27 35 49 53 128 111 94 73 62 43
CWIP 0 0 0 2 0 0 0 0 0 0 0 0
Investments 0 59 0 0 0 30 21 22 19 17 9 0
133 150 243 264 328 335 354 333 360 457 452 399
Total Assets 141 216 270 301 377 418 503 466 473 546 522 442

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
14 12 23 12 19 5 14 14 22 10 -14 19
1 -59 41 -8 -17 -37 4 5 3 18 11 8
-14 47 -0 -7 -14 -12 -22 -20 -23 -31 3 -15
Net Cash Flow 0 1 64 -3 -12 -45 -4 -1 3 -3 -0 13

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 121 120 132 122 162 207 248 388 243 188 222 254
Inventory Days 175 108 115 159 136 99 121 163 143 151 123 123
Days Payable 66 69 101 103 141 126 166 242 174 195 169 143
Cash Conversion Cycle 230 159 146 179 157 180 203 309 212 144 176 233
Working Capital Days 115 115 120 126 132 154 193 282 182 141 184 224
ROCE % 24% 24% 21% 17% 19% 18% 3% -10% 3% 11% 3% -6%

Shareholding Pattern

Numbers in percentages

1 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025May 2025
29.12% 29.12% 34.24% 34.24% 34.24% 34.24% 34.24% 34.24% 34.24% 34.96% 34.97% 31.55%
6.86% 6.89% 6.44% 6.07% 6.05% 6.39% 6.57% 6.00% 5.99% 5.81% 5.67% 5.07%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% 0.05%
64.01% 63.99% 59.33% 59.70% 59.72% 59.38% 59.19% 59.77% 59.77% 59.21% 59.30% 63.33%
No. of Shareholders 21,30823,06122,44522,00221,90320,68720,96920,34923,16323,15622,87822,620

* 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

Concalls