IMP Powers Ltd

₹ 5.60 -5.08%

28 Dec 2023

imp-powers.com BSE: 517571 NSE: INDLMETER

About

Incorporated in 1961, IMP Powers Ltd manufactures transformers^[1]

Key Points

Business Overview:^[1]
IMPPL is a flagship company of IMP MANGALAM group which does manufacturing of EHV, Power, Distribution, Special Purpose, Furnace, Thyristor Duty Transformers & Reactor up to 315MVA 400 kV Class. Company manufactures electrical equipment starting with Measuring and Testing equipment including Energy meters, Auxiliary and Distribution Transformers, Power & Special Transformers, EHV (220 kV and 400 kV), with an installed base of 35,000 transformers across the globe

Website BSE NSE - BZ

Market Cap ₹ 4.84 Cr.
Current Price ₹ 5.60
High / Low ₹ 7.25 / 3.55
Stock P/E
Book Value ₹ -310
Dividend Yield 0.00 %
ROCE -91.6 %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -67.3% over past five years.
Promoter holding is low: 16.8%
Contingent liabilities of Rs.111 Cr.
Promoters have pledged 81.0% of their holding.
Company has high debtors of 9,379 days.
Promoter holding has decreased over last 3 years: -20.6%

* 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: Capital Goods - Electrical Equipment Industry: Electric Equipment

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	14.82	21.97	16.41	10.92	17.44	2.10	15.37	8.79	1.95	0.73	0.99	0.07	0.00
	20.03	28.50	22.38	33.46	123.52	4.58	16.31	10.36	42.52	4.04	3.15	2.07	7.24
Operating Profit	-5.21	-6.53	-5.97	-22.54	-106.08	-2.48	-0.94	-1.57	-40.57	-3.31	-2.16	-2.00	-7.24
OPM %	-35.16%	-29.72%	-36.38%	-206.41%	-608.26%	-118.10%	-6.12%	-17.86%	-2,080.51%	-453.42%	-218.18%	-2,857.14%
	-40.24	0.00	0.00	0.00	-34.33	0.00	0.00	0.00	0.18	0.00	0.00	0.29	0.22
Interest	11.00	10.84	-8.85	0.14	5.58	0.11	0.08	0.05	0.06	0.04	0.09	0.04	0.04
Depreciation	1.88	1.80	1.81	1.80	1.60	1.59	1.57	1.56	1.56	1.54	1.54	1.50	1.50
Profit before tax	-58.33	-19.17	1.07	-24.48	-147.59	-4.18	-2.59	-3.18	-42.01	-4.89	-3.79	-3.25	-8.56
Tax %	-29.04%	-33.33%	24.30%	-32.60%	31.74%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	-41.40	-12.78	0.81	-16.50	-194.44	-4.18	-2.59	-3.19	-42.00	-4.89	-3.79	-3.25	-8.56
EPS in Rs	-47.94	-14.80	0.94	-19.10	-225.13	-4.84	-3.00	-3.69	-48.63	-5.66	-4.39	-3.76	-9.91
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
	205	261	329	360	393	446	413	265	94	66	28	2
	185	237	299	326	358	405	377	250	111	208	74	16
Operating Profit	20	24	30	34	35	41	37	15	-17	-142	-46	-15
OPM %	10%	9%	9%	9%	9%	9%	9%	6%	-18%	-217%	-163%	-964%
	0	0	1	1	1	1	1	2	-39	-33	0	1
Interest	13	19	21	24	24	27	28	31	39	8	0	0
Depreciation	3	5	6	6	6	7	6	7	8	7	6	6
Profit before tax	3	1	4	5	5	8	3	-21	-102	-190	-52	-20
Tax %	33%	62%	30%	34%	33%	28%	29%	-33%	-29%	17%	0%	0%
	2	0	3	3	3	6	2	-14	-72	-223	-52	-20
EPS in Rs	2.80	0.27	3.18	3.59	3.93	6.81	2.27	-16.49	-83.56	-258.10	-60.16	-23.72
Dividend Payout %	18%	185%	16%	14%	13%	7%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-40%
5 Years:	-67%
3 Years:	-75%
TTM:	-94%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	11%
TTM:	61%

Stock Price CAGR
10 Years:	-19%
5 Years:	-27%
3 Years:	-27%
1 Year:	49%

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
Equity Capital	8	8	8	9	9	9	9	9	9	9	9	9
Reserves	87	87	88	93	97	102	106	91	19	-204	-256	-276
	101	107	98	97	95	102	115	148	240	289	306	254
	83	94	112	146	166	172	158	133	120	76	82	142
Total Liabilities	280	296	305	345	366	385	387	381	388	169	140	128
	83	83	76	72	72	76	79	71	63	57	51	45
CWIP	0	0	0	4	5	0	0	0	0	0	0	0
Investments	0	1	1	1	1	1	1	1	1	1	1	1
	197	213	228	269	289	308	308	309	324	111	88	83
Total Assets	280	296	305	345	366	385	387	381	388	169	140	128

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
	19	21	33	24	32	31	33	1	-34	-23	-13	-8
	-11	-6	-1	-5	-8	-5	-10	-2	0	-0	0	0
	-6	-14	-29	-18	-23	-25	-24	0	35	23	14	7
Net Cash Flow	3	1	2	1	1	1	-1	-0	1	-1	0	-1

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	210	166	138	161	152	129	125	129	356	120	521	9,379
Inventory Days	142	135	111	103	107	121	144	283	500	86	143	1,825
Days Payable	146	139	133	167	172	151	134	176	384	201	941	12,175
Cash Conversion Cycle	206	162	116	97	86	99	135	236	472	4	-276	-970
Working Capital Days	181	147	111	109	100	101	124	205	518	-136	-732	-14,810
ROCE %	9%	10%	12%	15%	15%	17%	14%	4%	-9%	-82%	-68%	-92%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	37.33%	37.33%	37.33%	37.33%	37.33%	20.45%	19.43%	17.34%	17.34%	17.34%	16.76%	16.76%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.28%	0.28%	0.28%	0.28%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	62.39%	62.39%	62.39%	62.39%	62.67%	79.56%	80.56%	82.66%	82.66%	82.66%	83.24%	83.24%
No. of Shareholders	4,863	6,402	8,306	8,581	8,952	9,698	9,445	9,347	9,195	9,195	9,045	9,042

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	52.99%	52.99%	52.99%	52.99%	37.33%	37.33%	17.34%	16.76%
	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	3.51%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00%	0.00%	0.28%	0.28%	0.28%	0.28%	0.00%	0.00%
	43.48%	47.01%	46.73%	46.73%	62.39%	62.39%	82.66%	83.24%
No. of Shareholders	4,180	4,599	4,607	4,611	4,362	8,581	9,347	9,042

* 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.

IMP Powers Ltd

IMP Powers Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings