Ind-Agiv Commerce Ltd
Incorporated in 1986, Ind Agiv Commerce Ltd is engaged in Trading of Audio Video broadcast equipment and dealing in business of Spray paints.
- Market Cap ₹ 6.50 Cr.
- Current Price ₹ 65.0
- High / Low ₹ 69.4 / 41.7
- Stock P/E
- Book Value ₹ -63.1
- Dividend Yield 0.00 %
- ROCE -17.7 %
- ROE %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -16.7% over past five years.
- Company has high debtors of 412 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
7.28 | 11.23 | 13.39 | 22.27 | 12.94 | 8.48 | 5.99 | 13.09 | 8.94 | 9.87 | |
8.35 | 10.44 | 12.45 | 21.26 | 11.41 | 9.55 | 7.88 | 14.19 | 9.85 | 10.64 | |
Operating Profit | -1.07 | 0.79 | 0.94 | 1.01 | 1.53 | -1.07 | -1.89 | -1.10 | -0.91 | -0.77 |
OPM % | -14.70% | 7.03% | 7.02% | 4.54% | 11.82% | -12.62% | -31.55% | -8.40% | -10.18% | -7.80% |
2.13 | 0.18 | 0.59 | 0.87 | 0.80 | 0.28 | 3.51 | 0.47 | 0.16 | 0.09 | |
Interest | 0.47 | 0.46 | 0.80 | 1.13 | 1.80 | 1.42 | 1.04 | 2.30 | 2.38 | 2.04 |
Depreciation | 0.11 | 0.20 | 0.21 | 0.22 | 0.21 | 0.20 | 0.07 | 0.03 | 0.03 | 0.03 |
Profit before tax | 0.48 | 0.31 | 0.52 | 0.53 | 0.32 | -2.41 | 0.51 | -2.96 | -3.16 | -2.75 |
Tax % | 22.92% | 48.39% | 42.31% | 33.96% | 34.38% | -2.49% | 88.24% | -2.03% | 0.00% | |
0.37 | 0.16 | 0.30 | 0.35 | 0.21 | -2.35 | 0.06 | -2.89 | -3.16 | -2.87 | |
EPS in Rs | 3.70 | 1.60 | 3.00 | 3.50 | 2.10 | -23.50 | 0.60 | -28.90 | -31.60 | -28.70 |
Dividend Payout % | 0.00% | 0.00% | 16.67% | 14.29% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | -17% |
3 Years: | 2% |
TTM: | -13% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -21% |
TTM: | 37% |
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
Consolidated Figures in Rs. Crores / View Standalone
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 |
Reserves | 1.46 | 2.86 | 1.67 | 3.92 | 4.71 | 2.36 | 0.24 | -2.65 | -5.81 | -7.31 |
0.80 | 4.01 | 9.92 | 12.95 | 11.83 | 12.07 | 5.72 | 12.03 | 3.24 | 0.00 | |
7.47 | 5.32 | 3.95 | 3.82 | 9.88 | 8.75 | 10.10 | 19.59 | 34.94 | 35.34 | |
Total Liabilities | 10.73 | 13.19 | 16.54 | 21.69 | 27.42 | 24.18 | 17.06 | 29.97 | 33.37 | 29.03 |
4.33 | 4.46 | 4.43 | 4.27 | 4.37 | 3.92 | 0.08 | 0.06 | 8.23 | 8.22 | |
CWIP | 0.00 | 0.00 | 0.00 | 2.27 | 2.18 | 2.18 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.78 | 0.14 | 0.14 | 0.05 | 0.00 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 |
5.62 | 8.59 | 11.97 | 15.10 | 20.87 | 17.78 | 16.68 | 29.61 | 24.84 | 20.51 | |
Total Assets | 10.73 | 13.19 | 16.54 | 21.69 | 27.42 | 24.18 | 17.06 | 29.97 | 33.37 | 29.03 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
-1.75 | -3.82 | -4.85 | -2.73 | 1.17 | -0.09 | -8.07 | 2.87 | 1.71 | |
-1.29 | -0.61 | -0.08 | 0.04 | 0.03 | 0.00 | 7.73 | 0.12 | -0.17 | |
0.80 | 4.91 | 4.42 | 2.76 | -1.03 | 0.00 | 0.00 | -1.97 | -0.53 | |
Net Cash Flow | -2.24 | 0.47 | -0.52 | 0.07 | 0.18 | -0.09 | -0.34 | 1.01 | 1.01 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 115.32 | 84.18 | 91.86 | 79.49 | 102.11 | 196.70 | 192.55 | 233.67 | 412.36 |
Inventory Days | 129.15 | 165.86 | 228.19 | 144.67 | 642.47 | 668.26 | 813.03 | 342.32 | 120.07 |
Days Payable | 115.12 | 55.85 | 114.59 | 37.95 | 117.85 | 145.19 | 95.14 | 241.02 | 377.81 |
Cash Conversion Cycle | 129.35 | 194.19 | 205.46 | 186.22 | 626.73 | 719.78 | 910.45 | 334.97 | 154.62 |
Working Capital Days | -129.86 | 93.61 | 223.80 | 192.09 | 346.10 | 505.32 | 594.12 | 443.63 | 264.16 |
ROCE % | 13.84% | 12.90% | 10.90% | 11.97% | -4.43% | 17.87% | -7.61% | -17.71% |
Documents
Announcements
-
Reply To Compliance Pending On 06/12/2024
2d - Response to BSE queries on compliance and operational status.
-
Payment SOP Fine
2 Dec - Payment of INR 2,315,160 initiated to BSE Limited.
-
Site Visit
26 Nov - Announcement text is unclear and unreadable.
-
Site Visit Report Covering Letter
26 Nov - Submission of documents for revocation site visit.
-
Review Application For Waiver
20 Nov - Review application for waiver of SEBI fines.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
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.