Ingersoll-Rand (India) Ltd

Ingersoll-Rand (India) Ltd

₹ 3,654 0.55%
12 Apr 4:05 p.m.
About

Ingersoll Rand India Limited is engaged in the business of manufacturing and selling industrial air compressors and offers related services such as installation, commissioning and maintenance [1]

Key Points

Brands
The company's brands include NASH, CompAir, Ingersoll Rand, Gardner Denver, ARO, Thomas, Milton Roy, and EMCO Wheaton, among others. [1]

  • Market Cap 11,526 Cr.
  • Current Price 3,654
  • High / Low 3,862 / 2,439
  • Stock P/E 51.1
  • Book Value 196
  • Dividend Yield 1.35 %
  • ROCE 43.6 %
  • ROE 32.3 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 52.3%

Cons

  • Stock is trading at 18.8 times its book value

* 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

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
190 187 194 249 245 222 273 254 319 304 305 276 329
157 148 158 213 206 182 229 208 254 214 233 211 254
Operating Profit 34 40 36 36 39 40 44 46 65 90 71 66 75
OPM % 18% 21% 19% 14% 16% 18% 16% 18% 21% 30% 23% 24% 23%
3 3 3 3 3 4 4 7 5 4 6 6 4
Interest 0 1 0 0 0 1 1 1 1 0 0 1 0
Depreciation 4 3 3 3 4 4 4 4 4 4 4 5 5
Profit before tax 33 39 35 35 39 39 43 48 65 90 72 67 74
Tax % 40% 33% 25% 26% 26% 25% 26% 26% 26% 26% 26% 26% 26%
20 26 26 26 29 29 32 35 48 67 54 50 55
EPS in Rs 6.31 8.24 8.33 8.25 9.06 9.26 10.17 11.23 15.19 21.26 17.02 15.75 17.45
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
592 586 525 656 621 620 615 739 706 618 910 1,151 1,214
532 530 479 632 577 564 544 634 607 507 758 905 912
Operating Profit 60 55 46 23 44 56 71 106 99 111 152 246 302
OPM % 10% 9% 9% 4% 7% 9% 12% 14% 14% 18% 17% 21% 25%
69 62 62 90 47 71 74 34 36 13 13 19 21
Interest 0 1 1 2 0 1 0 0 3 2 3 2 2
Depreciation 5 5 8 12 10 12 13 11 18 14 14 16 18
Profit before tax 123 111 98 100 81 114 132 127 114 108 148 246 304
Tax % 33% 30% 32% 34% 25% 32% 32% 36% 26% 33% 26% 26%
83 78 67 66 61 77 89 81 85 72 110 183 226
EPS in Rs 26.22 24.69 21.21 20.95 19.27 24.48 28.16 25.64 26.80 22.92 34.89 57.86 71.48
Dividend Payout % 92% 24% 28% 29% 31% 25% 739% 23% 104% 13% 57% 86%
Compounded Sales Growth
10 Years: 7%
5 Years: 13%
3 Years: 18%
TTM: 14%
Compounded Profit Growth
10 Years: 9%
5 Years: 15%
3 Years: 30%
TTM: 56%
Stock Price CAGR
10 Years: 24%
5 Years: 43%
3 Years: 73%
1 Year: 32%
Return on Equity
10 Years: 12%
5 Years: 20%
3 Years: 25%
Last Year: 32%

Balance Sheet

Figures in Rs. Crores

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 32 32 32 32 32 32 32 32 32 32 32 32 32
Reserves 782 838 883 926 976 1,030 1,097 387 350 419 520 546 587
0 0 0 0 0 0 0 0 8 10 8 5 3
131 150 179 174 153 151 160 181 163 212 276 276 254
Total Liabilities 945 1,020 1,093 1,131 1,161 1,212 1,289 599 552 672 836 859 876
44 50 109 109 78 126 121 117 117 112 111 110 140
CWIP 1 52 8 46 35 2 1 2 1 4 6 4 4
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
900 918 977 976 1,048 1,084 1,167 480 434 556 719 745 731
Total Assets 945 1,020 1,093 1,131 1,161 1,212 1,289 599 552 672 836 859 876

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-16 50 -64 29 67 121 77 37 109 76 81 148
-134 -43 31 -4 113 141 93 100 59 -1 -5 -5
-88 -23 -23 -24 -23 -23 -23 -791 -125 -4 -13 -162
Net Cash Flow -239 -15 -56 1 156 239 148 -655 43 71 63 -19

Ratios

Figures in Rs. Crores

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 82 87 121 99 80 58 65 83 74 108 88 85
Inventory Days 100 91 131 94 87 85 82 78 73 95 105 87
Days Payable 66 103 132 106 96 91 109 111 105 143 131 104
Cash Conversion Cycle 116 76 120 87 71 51 38 50 41 60 62 68
Working Capital Days 184 78 149 114 148 50 37 75 45 56 51 55
ROCE % 15% 14% 11% 9% 9% 11% 12% 17% 28% 26% 30% 44%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
0.09% 0.14% 0.21% 0.43% 0.40% 0.45% 0.57% 0.91% 1.06% 1.24% 1.31% 1.44%
6.19% 4.63% 4.29% 4.99% 5.50% 5.72% 5.93% 5.92% 5.80% 5.42% 5.38% 5.18%
18.72% 20.23% 20.50% 19.58% 19.10% 18.83% 18.50% 18.19% 18.14% 18.34% 18.31% 18.39%
No. of Shareholders 27,90428,35628,66127,96932,74531,03333,75233,62733,85635,52735,98835,684

* 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