Ind-Agiv Commerce Ltd

Ind-Agiv Commer. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Ind-Agiv Commerce Ltd

₹ 65.0 -1.49%
08 Jul 2024
agivavit.com BSE: 517077
About

Incorporated in 1986, Ind Agiv Commerce Ltd is engaged in Trading of Audio Video broadcast equipment and dealing in business of Spray paints.

Key Points

Services Offered:[1][2]
a) Spray Paints: This is the main area of company’s operations and includes wholesale and marketing activity.
b) Audio Visual Activity: Company provides audio visual technologies solutions for meeting rooms, board rooms, auditoriums, etc.
iii) Sales of Other Equipment: Company has recently started distribution of Eureka Forbes PRO products across India.

Website BSE
  • Market Cap ₹ 6.50 Cr.
  • Current Price ₹ 65.0
  • High / Low ₹ 69.4 / 41.7
  • Stock P/E
  • Book Value ₹ -57.7
  • Dividend Yield 0.00 %
  • ROCE -17.9 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -7.02% over past five years.
  • Company has high debtors of 441 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.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
1.15 1.20 2.11 2.14 1.71 1.99 6.44 1.20 1.04 1.58 4.40 2.14 1.01
1.35 1.37 3.49 3.07 0.95 1.79 7.68 1.40 1.31 1.64 4.59 2.30 1.19
Operating Profit -0.20 -0.17 -1.38 -0.93 0.76 0.20 -1.24 -0.20 -0.27 -0.06 -0.19 -0.16 -0.18
OPM % -17.39% -14.17% -65.40% -43.46% 44.44% 10.05% -19.25% -16.67% -25.96% -3.80% -4.32% -7.48% -17.82%
0.04 0.04 -0.42 0.03 0.86 0.17 -0.68 0.04 0.04 0.04 0.03 0.02 0.00
Interest 0.23 0.22 0.22 0.22 0.22 0.30 1.49 0.52 0.53 0.46 0.56 0.55 0.46
Depreciation 0.02 0.01 0.01 0.01 0.01 0.00 0.01 0.01 0.00 0.00 0.00 0.01 0.00
Profit before tax -0.41 -0.36 -2.03 -1.13 1.39 0.07 -3.42 -0.69 -0.76 -0.48 -0.72 -0.70 -0.64
Tax % -9.76% -16.67% 0.00% 0.00% 5.04% 0.00% -1.75% 10.14% -9.21% 0.00% 9.72% 10.00% 0.00%
-0.37 -0.30 -2.03 -1.12 1.33 0.07 -3.36 -0.75 -0.70 -0.48 -0.80 -0.76 -0.64
EPS in Rs -3.70 -3.00 -20.30 -11.20 13.30 0.70 -33.60 -7.50 -7.00 -4.80 -8.00 -7.60 -6.40
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
9.90 7.27 4.48 6.39 6.62 8.74 11.83 11.24 7.99 5.31 12.28 8.22 9.13
10.15 7.43 5.40 7.09 5.92 8.06 10.96 9.73 8.69 7.07 13.48 9.10 9.72
Operating Profit -0.25 -0.16 -0.92 -0.70 0.70 0.68 0.87 1.51 -0.70 -1.76 -1.20 -0.88 -0.59
OPM % -2.53% -2.20% -20.54% -10.95% 10.57% 7.78% 7.35% 13.43% -8.76% -33.15% -9.77% -10.71% -6.46%
0.35 0.26 1.56 1.56 0.18 0.58 0.54 0.76 0.53 3.50 0.38 0.16 0.09
Interest 0.01 0.01 0.45 0.47 0.44 0.74 0.99 1.77 1.40 1.02 2.24 2.38 2.03
Depreciation 0.03 0.03 0.03 0.10 0.18 0.18 0.19 0.19 0.19 0.06 0.02 0.02 0.01
Profit before tax 0.06 0.06 0.16 0.29 0.26 0.34 0.23 0.31 -1.76 0.66 -3.08 -3.12 -2.54
Tax % 0.00% 16.67% 31.25% 34.48% 53.85% 50.00% 43.48% 32.26% -2.27% 68.18% -1.95% 0.00%
0.06 0.05 0.11 0.20 0.13 0.17 0.13 0.20 -1.72 0.21 -3.02 -3.12 -2.68
EPS in Rs 0.60 0.50 1.10 2.00 1.30 1.70 1.30 2.00 -17.20 2.10 -30.20 -31.20 -26.80
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 29.41% 38.46% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 1%
5 Years: -7%
3 Years: 1%
TTM: -14%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -43%
TTM: 43%
Stock Price CAGR
10 Years: 10%
5 Years: 15%
3 Years: 42%
1 Year: 56%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Reserves 0.92 0.97 1.08 1.28 1.41 1.45 3.67 4.39 2.67 0.71 -2.31 -5.43 -6.77
12.50 2.44 0.00 0.80 4.01 8.57 11.56 10.04 10.17 4.47 10.78 3.24 0.00
5.92 11.94 12.91 7.06 4.59 1.44 1.69 9.54 7.63 9.26 17.42 31.27 31.91
Total Liabilities 20.34 16.35 14.99 10.14 11.01 12.46 17.92 24.97 21.47 15.44 26.89 30.08 26.14
0.43 0.40 0.40 4.30 4.41 4.34 4.20 4.02 3.88 0.04 0.03 5.69 5.69
CWIP 2.43 2.62 2.77 0.00 0.00 0.00 2.18 2.18 2.18 0.00 0.00 0.00 0.00
Investments 0.46 0.49 0.47 1.22 0.57 0.57 0.66 0.66 0.66 0.66 0.66 0.66 0.66
17.02 12.84 11.35 4.62 6.03 7.55 10.88 18.11 14.75 14.74 26.20 23.73 19.79
Total Assets 20.34 16.35 14.99 10.14 11.01 12.46 17.92 24.97 21.47 15.44 26.89 30.08 26.14

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-1.83 13.85 1.82 -1.34 -3.29 -5.03 -2.99 1.14 -0.06 -8.06 2.88 -0.23
-0.92 -0.20 -0.12 -1.60 -0.26 -0.02 0.03 0.03 0.00 7.72 0.11 0.15
2.62 -10.06 -2.44 0.80 3.84 4.43 2.82 -1.03 0.00 0.00 -2.24 0.00
Net Cash Flow -0.13 3.59 -0.75 -2.14 0.28 -0.62 -0.14 0.14 -0.05 -0.34 0.76 -0.08

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 344.72 111.46 100.21 102.82 69.47 70.16 94.10 113.66 210.59 213.78 242.84 441.37
Inventory Days 213.89 207.39 260.06 72.69 242.97 204.25 234.43 599.60 518.20 619.15 253.83 115.44
Days Payable 155.01 119.69 3.65 108.26 70.19 19.91 10.39 124.79 86.84 102.74 241.97 385.34
Cash Conversion Cycle 403.61 199.15 356.62 67.24 242.25 254.50 318.15 588.47 641.96 730.18 254.70 171.47
Working Capital Days 405.56 -140.08 -366.63 -182.21 60.10 268.53 306.69 326.36 460.93 571.21 385.21 254.43
ROCE % 0.53% 0.74% 18.80% 29.07% 14.74% 12.39% 8.95% 13.14% -2.46% 21.28% -10.73% -17.87%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
72.21% 72.21% 72.21% 72.21% 72.21% 72.21% 72.21% 72.21% 72.21% 72.21% 72.21% 72.21%
27.79% 27.79% 27.79% 27.79% 27.79% 27.79% 27.79% 27.79% 27.79% 27.79% 27.79% 27.79%
No. of Shareholders 1,0711,0691,0701,0731,0721,0741,0731,0821,0921,0921,0961,097

Documents

Announcements

Annual reports