Ion Exchange (India) Ltd - Stock Valuation and Financial Performance

BSE: 500214 | NSE: IONEXCHANG | Engineering - Industrial Equipments | Small Cap

ION Exchage Share Price

632.75 -6.25 -0.98%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on ION Exchage

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Ion Exchange (India) stock performance -

mw4me loader
P/E Ratio (SA):
43.09
Market Cap:
9,372 Cr.
52-wk low:
407
52-wk high:
767

Is Ion Exchange (India) Ltd an attractive stock to invest in?

1. Is Ion Exchange (India) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Ion Exchange (India) Ltd is a good quality company.

2. Is Ion Exchange (India) Ltd undervalued or overvalued?

The key valuation ratios of Ion Exchange (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Ion Exchange (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Ion Exchange (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 ION Exchage:

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.
Ion Exchange (India) Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 19.6%22.1%25.8%22.5%26.1%29.4%34.1%30%29.8%27.7%-
Value Creation
Index
0.40.60.90.60.91.11.41.11.11.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7328029269861,1021,4071,4021,5091,8922,1802,352
Sales YoY Gr.-9.6%15.6%6.4%11.8%27.7%-0.4%7.7%25.4%15.2%-
Adj EPS 1.82.33.53.24.26.310.110.112.31414.8
YoY Gr.-27.8%50.9%-6.6%29.6%50.2%60.5%0.1%21.2%13.8%-
BVPS (₹) 15.117.118.521.425.532.842.852.360.473.378.6
Adj Net
Profit
26.233.550.947.561.792.5149149180205218
Cash Flow from Ops. 41.92415880.210564.719275.154.7124-
Debt/CF from Ops. 1.22.60.61.70.81.20.20.40.80.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 12.9%14.6%15.9%15.2%
Adj EPS 25.6%27.2%11.4%13.8%
BVPS19.2%23.5%19.7%21.2%
Share Price 38.2% 53.8% 41.1% 7.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
12.414.319.516.317.921.626.821.321.820.919.5
Op. Profit
Mgn %
7.57.89.17.48.58.814.313.212.712.412
Net Profit
Mgn %
3.64.25.54.85.66.610.69.99.59.49.3
Debt to
Equity
0.20.30.30.40.20.20.100.100.1
Working Cap
Days
265283254240228202206198192208130
Cash Conv.
Cycle
111619343020-3-1294748

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 15.86%

Net Profit is growing at healthy rate in last 3 years 11.36%

Sales growth is good in last 4 quarters at 14.65%

Return on Equity has declined versus last 3 years average to 19.50%

Latest Financials - Ion Exchange (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 14.8 14.7
TTM Sales (₹ Cr.) 2,352 2,548
BVPS (₹.) 78.6 74.8
Reserves (₹ Cr.) 1,137 1,082
P/BV 8.14 8.55
PE 43.09 43.36
From the Market
52 Week Low / High (₹) 407.00 / 767.00
All Time Low / High (₹) 1.00 / 767.00
Market Cap (₹ Cr.) 9,372
Equity (₹ Cr.) 14.7
Face Value (₹) 1
Industry PE 57.5

Management X-Ray of ION Exchage:

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 ION Exchage

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
Sales7328029269861,1021,4071,4021,5091,8922,180
Operating Expenses 6777398489131,0091,2831,2051,3101,6521,912
Manufacturing Costs34353839455355737782
Material Costs4875326096627329588979401,2211,390
Employee Cost 7586100115125149141164196242
Other Costs 808610096107124112134157198
Operating Profit 5562797393124197199240268
Operating Profit Margin (%) 7.5%7.8%8.5%7.4%8.5%8.8%14.1%13.2%12.7%12.3%
Other Income 8121830444937464549
Interest 15131518181612101110
Depreciation 10101112182226272833
Exceptional Items 0000000000
Profit Before Tax 38517173101134196209246274
Tax 12172425353550556170
Profit After Tax 263447486799146154185204
PAT Margin (%) 3.6%4.3%5.1%4.8%6.0%7.0%10.4%10.2%9.8%9.4%
Adjusted EPS (₹)1.82.43.23.34.56.810.010.512.613.9
Dividend Payout Ratio (%)17%13%11%11%10%9%10%10%10%11%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 2192492713133744816277678871,074
Share Capital 15151515151515151515
Reserves 2042342562993604676127538721,060
Minority Interest0000000000
Debt465776122696920223344
Long Term Debt1015273326198121644
Short Term Debt3641488943501210180
Trade Payables270289346341395471505486523651
Others Liabilities 209253289332376415340383481554
Total Liabilities 7448479811,1081,2151,4361,4911,6581,9242,323

Fixed Assets

Gross Block178195101159184231254281336423
Accumulated Depreciation1081151123405480103132160
Net Fixed Assets708090136144177174177204263
CWIP 52347121215204261
Investments 55555758616263645985
Inventories456010477109118102146186189
Trade Receivables327335391430428514453509697922
Cash Equivalents 1519152251275354487513517535
Others Assets227295154150186200198229219269
Total Assets 7448479811,1081,2151,4361,4911,6581,9242,323

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 422415880105651927555124
PBT 38517173101134196209246274
Adjustment 201313-131151651
Changes in Working Capital -7-26963735-3529-80-124-83
Tax Paid -9-15-22-28-33-36-48-70-72-68
Cash Flow From Investing Activity -6-16-61-159-576-28-80-22-161
Capex -9-25-43-29-30-31-30-49-59-115
Net Investments 00-34-147-49-29-37-531-66
Others 391516226638223620
Cash Flow From Financing Activity -35-4433-73-23-70-22-27-12
Net Proceeds from Shares 0010000000
Net Proceeds from Borrowing 0000000000
Interest Paid -11-9-11-14-15-10-9-6-8-6
Dividend Paid -3-4-4-4-4-11-2-12-12-15
Others -22101851-54-1-59-3-610
Net Cash Flow 14102-47-254894-276-48
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)12.5114.7718.116.3419.3623.1626.3422.1222.3920.82
ROCE (%)19.6122.1425.8322.5326.1429.4134.0630.0229.7827.7
Asset Turnover Ratio1.091.051.050.950.951.060.960.961.061.03
PAT to CFO Conversion(x)1.620.713.361.671.570.661.320.490.30.61
Working Capital Days
Receivable Days148145138151142122126116116136
Inventory Days21233133312929303231
Payable Days200192190189183165198192151154

Ion Exchange (India) Ltd Stock News

Ion Exchange (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of ION Exchage on 21-Nov-2024 16:59 is ₹632.8.
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 21-Nov-2024 16:59 the market cap of ION Exchage stood at ₹9,372.
The latest P/E ratio of ION Exchage as of 21-Nov-2024 16:59 is 43.09.
The latest P/B ratio of ION Exchage as of 21-Nov-2024 16:59 is 8.14.
The 52-week high of ION Exchage is ₹767.0 and the 52-week low is ₹407.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ION Exchage is ₹2,352 ( Cr.) .

About Ion Exchange (India) Ltd

Ion Exchange India pioneered water treatment in India and is today the country's premier company in water and environment management, with a strong international presence. Formed in 1964, as a subsidiary of the Permutit Company of UK, it became a wholly Indian company in 1985 when Permutit divested its holding. Ion Exchange currently employs 1,000 people -- multi-disciplinary teams of highly experienced professional managers, technologists and scientists, supported by a widespread infrastructure in India and abroad.

All operating units of the company are ISO 9001:2000 certified. It was the first ion exchange resin manufacturing company in India to have an FDA approved facility for the manufacture of pharmaceutical grade speciality resins. The resin unit is also ISO 14001 certified. And its chemical division, too, is the first in the water treatment sector in India to be ISO 14001 certified.

In its 40 years of experience, the company has provided installations for diverse industries in India and abroad, from nuclear and thermal power, fertilizer and refinery, to automobile, electronics and textile. The company has an in depth understanding and knowledge of the Indian market as well as of the cultural patterns prevailing particularly in South East Asia, Africa and the Middle East.

More than 35,000 plants in India and abroad are packaged, pre-engineered and custom built. Over 400 major installations at thermal and nuclear power plant stations, fertilizer factories, refineries, petrochemical and other industries. The company undertakes over $30 million worth projects in India on global tender basis and many projects abroad. Exports of equipment, ion exchange resins, membranes and water treatment chemicals to Japan, South East Asia, USA, Europe, Africa, Egypt, Middle East, Russia, Bangladesh, Nepal, Mauritius and Sri Lanka.

Products:

Drinking Water Purifiers, Water Conditioners, Sullage Recycle & Sewage Treatment Systems

Subsidiaries:

1. Ion Exchange Singapore Asia Pacific

To service the Pan Asian region for total water management it set up Ion Exchange Asia Pacific in Singapore. 

2. Ion Exchange Services 

Ion Exchange's investment in building an all-India service infrastructure, started almost two decades ago, is today serving the company in good stead. The service company's network, the largest in the water treatment industry in India, and recently extended to several countries overseas, offers a comprehensive range of technical and value-added services. 

3. Ion Exchange Enviro Farms

Like its core business, Ion Exchange's diversification into organic agri-horticulture, through Ion Exchange Enviro Farms, is a natural extension of its activities and shares the vision of a better world. An agri-business subsidiary, this company harnesses Ion Exchange India's four decades of water and environmental management experience into organic agri-horticulture. The company is among the first corporate in India to undertake scientific bio-intensive organic farming on a commercial scale. Its thrusts areas of business are environ farms, contract farming and produce marketing.

Joint Venture:

• Ion Exchange Waterleau

Their joint venture with Waterleau, Brussels specializes in environmental solutions and services with proprietary technologies encompassing air, water & waste water, bio solids, waste & soil remediation in municipal and industrial segments.

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.