Igarashi Motors India Ltd - Stock Valuation and Financial Performance

BSE: 517380 | NSE: IGARASHI | Electric Equipment | Small Cap

Igarashi Motors Share Price

713.60 3.05 0.43%
as on 26-Dec'24 16:59

DeciZen - make an informed investing decision on Igarashi Motors

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Igarashi Motors India stock performance -

mw4me loader
P/E Ratio (SA):
98.77
Market Cap:
2,236.5 Cr.
52-wk low:
406.4
52-wk high:
848

Is Igarashi Motors India Ltd an attractive stock to invest in?

1. Is Igarashi Motors India Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Igarashi Motors India Ltd is a average quality company.

2. Is Igarashi Motors India Ltd undervalued or overvalued?

The key valuation ratios of Igarashi Motors India Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Igarashi Motors India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Igarashi Motors India Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Igarashi Motors:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Igarashi Motors India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 27.2%32%32.3%33.3%18.7%8.8%7.4%1.8%4.2%5%-
Value Creation
Index
0.91.31.31.40.3-0.4-0.5-0.9-0.7-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 385445516671606534533556656725817
Sales YoY Gr.-15.6%16.1%30%-9.7%-11.8%-0.3%4.4%18%10.5%-
Adj EPS 15.220.823.63018.69.37.6-0.61.33.17.2
YoY Gr.-36.6%13.7%26.8%-38%-50%-17.9%-107.2%NA143%-
BVPS (₹) 8296.2119.3130.3134130.8137.6139.3139.7142146.1
Adj Net
Profit
46.663.672.391.758.529.224-1.749.823
Cash Flow from Ops. 59.163.782.194.416490.340.772.83450.3-
Debt/CF from Ops. 10.70.31.50.71.22.21.12.72.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.3%3.7%10.8%10.5%
Adj EPS -16.2%-30.1%-25.9%143%
BVPS6.3%1.2%1.1%1.7%
Share Price 9.5% 12.4% 13.5% 40.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
19.823.321.92414.16.95.6-0.40.92.25
Op. Profit
Mgn %
20.924.423.623.619.514.7148.51010.411.2
Net Profit
Mgn %
12.114.31413.79.75.54.5-0.30.61.42.8
Debt to
Equity
0.20.20.10.40.30.30.20.20.20.30
Working Cap
Days
17814911412115415918618615916776
Cash Conv.
Cycle
3221223968758285798520

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 5.00%

Sales growth is growing at healthy rate in last 3 years 10.81%

Sales growth is good in last 4 quarters at 18.86%

Net Profit has been subdued in last 3 years -25.86%

Latest Financials - Igarashi Motors India Ltd.

Standalone Consolidated
TTM EPS (₹) 7.2 0.3
TTM Sales (₹ Cr.) 817 176
BVPS (₹.) 146.1 0
Reserves (₹ Cr.) 428 57
P/BV 4.86 0.00
PE 98.77 0.00
From the Market
52 Week Low / High (₹) 406.40 / 848.00
All Time Low / High (₹) 5.00 / 1125.00
Market Cap (₹ Cr.) 2,236
Equity (₹ Cr.) 31.5
Face Value (₹) 10
Industry PE 91.1

Management X-Ray of Igarashi Motors:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Igarashi Motors

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales385445516671606534533556656725
Operating Expenses 305337394513490456458509595650
Manufacturing Costs25284262596162626366
Material Costs236256300361335313320368436483
Employee Cost 28322752565246495964
Other Costs 16212638393030303837
Operating Profit 801081221581177874476175
Operating Profit Margin (%) 20.9%24.3%23.6%23.5%19.2%14.7%14.0%8.5%9.3%10.3%
Other Income 17141734251210782
Interest 764131615771313
Depreciation 19192238404345444749
Exceptional Items 0000000000
Profit Before Tax 72971141418632322914
Tax 233438462937144
Profit After Tax 496475955730261510
PAT Margin (%) 12.7%14.3%14.6%14.2%9.5%5.6%4.8%0.2%0.8%1.3%
Adjusted EPS (₹)16.020.824.631.118.29.58.10.41.73.0
Dividend Payout Ratio (%)28%26%27%19%27%13%18%0%60%33%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 251294365399422412433438440447
Share Capital 31313131313131313131
Reserves 220264335368390380402407408416
Minority Interest0000000000
Debt422291055875686679103
Long Term Debt422294341281920819
Short Term Debt00062184649457184
Trade Payables68689091809712293114137
Others Liabilities 8286402101118976809487
Total Liabilities 442471504805670673700677726774

Fixed Assets

Gross Block223256180390485539555608636669
Accumulated Depreciation1021182270103145186230257302
Net Fixed Assets121138158320383394370378379366
CWIP 112344231110111335
Investments 26341745034281211716
Inventories33344461627610182109113
Trade Receivables7986103169142137167135176207
Cash Equivalents 91126101063313755
Others Assets91421254242338442831
Total Assets 442471504805670673700677726774

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 596482941649041733450
PBT 72971141418632322914
Adjustment 13101441596149495761
Changes in Working Capital -2-10-10-46449-4128-34-20
Tax Paid -23-33-35-41-25-120-72-4
Cash Flow From Investing Activity -1420-159-69-104-416-55-32-51
Capex -20-42-34-108-80-34-14-36-36-54
Net Investments -5-8-13135109-720-1843
Others 116974-13300000
Cash Flow From Financing Activity -6-49-29-27-59-49-38-24-40
Net Proceeds from Shares 1000000000
Net Proceeds from Borrowing 10-1500000000
Interest Paid -3-3-2-12-15-14-7-6-5-9
Dividend Paid -6-26-5-24-22-18-4-50-3
Others -7-5-229-22-17-28-13112
Net Cash Flow 3934-106-1009-6-1-1
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)20.8423.3422.8424.9413.997.186.060.271.192.16
ROCE (%)27.1932.0332.2933.2718.718.787.421.824.184.98
Asset Turnover Ratio0.960.981.061.030.820.80.780.810.940.97
PAT to CFO Conversion(x)1.211.090.992.8831.58736.85
Working Capital Days
Receivable Days706767749495104998696
Inventory Days27272829374761605356
Payable Days86979692931031251078695

Igarashi Motors India Ltd Stock News

Igarashi Motors India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Igarashi Motors on 26-Dec-2024 16:59 is ₹713.6.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Dec-2024 16:59 the market cap of Igarashi Motors stood at ₹2,236.5.
The latest P/E ratio of Igarashi Motors as of 26-Dec-2024 16:59 is 98.77.
The latest P/B ratio of Igarashi Motors as of 26-Dec-2024 16:59 is 4.86.
The 52-week high of Igarashi Motors is ₹848.0 and the 52-week low is ₹406.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Igarashi Motors is ₹816.5 ( Cr.) .

About Igarashi Motors India Ltd

The history of Igarashi Motors started in 1946 by Eiji Igarashi who established a private company in Kawasaki, for the production and sales of D.C. motors for toys and model ships. Since then, it has been developing and manufacturing small D.C. motors, for more than fifty years. In India the company was established in 1993 in a joint venture with Crompton Greaves for development, production and sales of DC motors, DC motors with accessory, and assembly service like end cap/case/armature.

To meet market needs, a holistic approach to the small DC motor is necessary. This requires a close involvement in everything from design and development of the parts to the production process.

They have been developing and manufacturing small DC motors for more than fifty years and have done pioneering work in product development, improvement and testing for the creation of new manufacturing technologies.

Their design/development/technical departments in Japan, China, and India will continue to dedicate to providing better technology and realizing the creation of highly efficient small DC motors.

Motors produced by Igarashi Motor Sales are designed in accordance with ISO 9002 regulations to ensure quality products with optimal functionality. Before, during, and after production, our motors are subject to intense quality controls and testing methods to ensure reliability. Design FMEA and Process FMEA are extensively used to secure efficiency and dependability.

Product range of the company includes:

  • DC Motors
  • Gear Motors
  • High Voltage Motors
  • Armatures

Achievements/ recognition:

  • Certification of ISO9001/TS16949.
  • Certification of ISO14001
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.