Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹1256 Cr.
Stock P/E
103.4
P/B
2.7
Current Price
₹399
Book Value
₹ 150.4
Face Value
10
52W High
₹557
52W Low
₹ 272
Dividend Yield
0.33%

Igarashi MotorsIndia Overview

Business

Igarashi Motors India Ltd. (IMIL) is primarily engaged in the manufacturing and sale of DC motors and motor components, predominantly for the global automotive sector. The company specializes in designing, developing, and producing various types of DC motors (brushed, brushless) and their related parts. These motors are used in a wide range of automotive applications, including HVAC blowers, wiper systems, power seats, throttle control, door locks, fuel pumps, and ABS systems. The company's core business model involves supplying these customized motors and components directly to automotive Original Equipment Manufacturers (OEMs) and Tier-1 suppliers globally, which is how it generates revenue.

Revenue Mix

Igarashi Motors India Ltd. operates predominantly within a single business segment: the manufacturing of DC motors and allied products for automotive applications. While they serve a diverse range of applications within the automotive industry (e.g., body, chassis, powertrain), their financial reporting typically consolidates these activities under this single segment. A significant portion of its revenue is derived from exports, indicating a strong international customer base.

Industry

IMIL operates within the highly competitive automotive ancillary industry, specifically in the electric equipment segment for vehicles. This industry is sensitive to global and domestic automotive production cycles, technological advancements, and regulatory changes. Igarashi Motors is positioned as a niche but significant player in the DC motor segment, recognized for its technical expertise, quality, and precision manufacturing. It stands among various global and domestic motor manufacturers, often serving as a preferred supplier to leading automotive OEMs and Tier-1 companies due to its long-standing relationships and adherence to stringent quality standards.

MOAT

Customer Relationships & Switching Costs: The company benefits from long-term relationships with global automotive OEMs. The high cost, complexity, and strict validation processes involved in integrating new components into vehicle platforms create significant switching costs for customers.

Technical Expertise & R&D: Specialization in diverse DC motor technologies and continuous investment in R&D to meet evolving automotive requirements (e.g., efficiency, compact size, specific application features) provide a technical edge.

Global Quality Standards: Adherence to international quality and manufacturing standards allows it to serve demanding global automotive markets.

Promoter Support: Leverage from its Japanese promoter, Igarashi Electric Works Ltd., provides access to global technology and markets.

Growth Drivers

Increasing Automotive Electronics Content: Modern vehicles, particularly premium and electric vehicles (EVs), are incorporating more electronic components and motors for various comfort, safety, and performance functions, driving demand for IMIL's products.

Electrification Trend: While traditional DC motors are their forte, the shift towards EVs creates opportunities for new types of motors and components for auxiliary functions (e.g., cooling, pumps) where the company can leverage its expertise, including in brushless DC (BLDC) motors.

Global Market Penetration: Expansion into new international markets and securing additional contracts with existing and new global OEMs.

New Product Development: Introduction of advanced and specialized motors tailored for emerging automotive applications and evolving technological requirements.

Risks

Automotive Industry Cyclicality: The company's performance is highly sensitive to the cyclical nature of global and domestic automotive production volumes, which can be impacted by economic downturns, interest rates, and consumer sentiment.

Technological Disruption: Rapid advancements in motor technology or shifts in automotive architectures (e.g., major changes in how functions are electrified) could require significant adaptation and investment, potentially rendering some existing products less competitive.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials such as copper, steel, and magnets can directly impact manufacturing costs and profitability.

Currency Fluctuations: A significant portion of revenue from exports makes the company vulnerable to adverse movements in foreign exchange rates.

Intense Competition & Pricing Pressure: The automotive component supply market is highly competitive, leading to potential pricing pressures from customers.

Customer Concentration: Potential reliance on a few large customers for a substantial portion of revenue could pose a risk if those customer relationships or volumes change.

Management & Ownership

Igarashi Electric Works Ltd. (Japan) is the primary promoter, holding a significant equity stake in Igarashi Motors India Ltd. This strong promoter holding ensures strategic alignment and technical collaboration with a globally established Japanese motor manufacturer. The management is typically characterized by a focus on manufacturing excellence, quality control, and R&D, consistent with Japanese management principles. The ownership structure generally features a dominant promoter stake, with the remaining shares held by public shareholders and institutional investors.

Outlook

Igarashi Motors India Ltd. is well-positioned to benefit from the long-term growth in the global automotive industry and the increasing trend of electrification and electronic content in vehicles. Its strong technical capabilities, established global customer relationships, and focus on quality provide a robust foundation. The shift towards electric vehicles, while presenting challenges, also offers avenues for growth through auxiliary motor applications and potential expansion into new motor types. However, the company must navigate the inherent cyclicality of the automotive sector, manage raw material and currency volatility, and continuously innovate to mitigate risks from intense competition and potential technological disruptions. Its strong promoter backing and technical expertise are critical assets in maintaining its competitive edge.

Igarashi MotorsIndia Share Price

Live · BSE / NSE · Inception: 1992
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Igarashi MotorsIndia Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 205 222 216 211 189 205 219 216 226 251
Other Income 0 1 0 0 0 1 0 0 1 1
Total Income 205 223 216 211 190 206 219 216 227 252
Total Expenditure 182 197 190 187 170 185 196 196 207 226
Operating Profit 23 27 27 24 20 20 24 20 20 25
Interest 3 3 4 4 3 3 3 2 2 3
Depreciation 12 12 13 13 13 14 14 14 15 16
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 8 11 10 7 4 3 6 4 3 7
Provision for Tax 3 3 3 2 1 1 2 1 1 0
Profit After Tax 5 8 8 5 3 3 5 4 2 7
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 5 8 8 5 3 3 5 4 2 7
Adjusted Earnings Per Share 1.6 2.6 2.5 1.6 1 0.8 1.4 1.1 0.5 2.2

Igarashi MotorsIndia Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 445 516 671 606 534 533 556 656 725 838 866 912
Other Income 14 17 34 25 12 10 7 8 2 2 2 2
Total Income 459 534 705 631 546 542 563 664 727 841 868 914
Total Expenditure 337 394 513 490 456 458 509 595 650 743 783 825
Operating Profit 123 139 192 142 90 84 54 69 76 98 85 89
Interest 6 4 13 16 15 7 7 13 13 14 12 10
Depreciation 19 22 38 40 43 45 44 47 49 52 57 59
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 97 114 141 86 32 32 2 9 14 33 17 20
Provision for Tax 34 38 46 29 3 7 1 4 4 8 4 4
Profit After Tax 64 75 95 57 30 26 1 5 10 24 12 18
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 64 75 95 57 30 26 1 5 10 24 12 18
Adjusted Earnings Per Share 20.8 24.6 31.1 18.2 9.5 8.1 0.4 1.7 3 7.7 3.9 5.2

Igarashi MotorsIndia Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 294 365 399 430 423 439 438 440 447 466 467
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 22 9 43 41 28 19 20 8 19 10 17
Other Non-Current Liabilities 9 15 16 20 24 21 37 45 42 35 25
Total Current Liabilities 145 115 346 180 197 221 181 233 266 265 326
Total Liabilities 471 504 805 670 673 700 677 726 774 775 834
Fixed Assets 138 158 320 383 394 370 378 379 366 391 413
Other Non-Current Assets 47 41 90 54 29 18 24 18 43 56 64
Total Current Assets 286 305 395 234 250 312 274 329 364 327 358
Total Assets 471 504 805 670 673 700 677 726 774 775 834

Igarashi MotorsIndia Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 75 109 4 2 3 3 12 6 5 4 3
Cash Flow from Operating Activities 64 82 94 164 90 41 73 34 50 94 94
Cash Flow from Investing Activities 20 -159 -69 -104 -41 6 -55 -32 -51 -90 -63
Cash Flow from Financing Activities -49 -29 -27 -59 -49 -38 -24 -4 0 -5 -30
Net Cash Inflow / Outflow 34 -106 -1 0 0 9 -6 -1 -1 -1 0
Closing Cash & Cash Equivalent 110 4 2 3 3 12 6 5 4 3 3

Igarashi MotorsIndia Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 20.79 24.61 31.12 18.24 9.5 8.14 0.38 1.66 3.04 7.68 3.86
CEPS(Rs) 26.99 31.8 43.51 30.93 23.02 22.34 14.51 16.65 18.64 24.05 21.97
DPS(Rs) 5.5 6.61 6 4.9 1.2 1.5 0 1 1 2.5 1.3
Book NAV/Share(Rs) 96.19 119.3 130.28 134.04 130.81 137.64 139.25 139.65 142.01 147.91 148.25
Core EBITDA Margin(%) 24.19 23.64 23.55 19.23 14.66 13.97 8.46 9.31 10.29 11.4 9.62
EBIT Margin(%) 23.15 22.68 22.94 16.77 8.88 7.38 1.71 3.35 3.75 5.54 3.25
Pre Tax Margin(%) 21.75 21.99 20.99 14.18 6.07 6.09 0.42 1.39 1.91 3.88 1.91
PAT Margin (%) 14.22 14.58 14.19 9.47 5.6 4.81 0.21 0.8 1.32 2.88 1.4
Cash Profit Margin (%) 18.45 18.85 19.84 16.06 13.56 13.19 8.21 7.98 8.09 9.03 7.99
ROA(%) 13.93 15.45 14.56 7.79 4.45 3.73 0.17 0.75 1.28 3.12 1.51
ROE(%) 23.34 22.84 24.94 13.99 7.18 6.06 0.27 1.19 2.16 5.3 2.61
ROCE(%) 32.03 32.29 33.27 18.71 8.78 7.42 1.82 4.18 4.98 8.05 4.72
Receivable days 67.05 66.85 74.08 93.61 95.22 104.18 98.99 86.28 96.39 82.91 82.14
Inventory Days 27.44 27.77 28.61 36.91 47.19 60.84 60.06 53 55.83 48.77 48
Payable days 97.47 96.42 91.56 93.01 103.17 124.91 106.51 86.42 94.5 83.08 88.19
PER(x) 26.44 32.59 25.96 19.18 19.56 34.07 949.88 209.12 134.97 64.35 70.75
Price/Book(x) 5.71 6.72 6.2 2.61 1.42 2.02 2.58 2.49 2.89 3.34 1.84
Dividend Yield(%) 1 0.82 0.74 1.4 0.65 0.54 0 0.29 0.24 0.51 0.48
EV/Net Sales(x) 3.6 4.78 3.73 2.01 1.29 1.78 2.16 1.8 1.93 2.01 1.14
EV/Core EBITDA(x) 13.06 17.73 13.06 8.59 7.69 11.27 22.29 17.11 18.36 17.16 11.57
Net Sales Growth(%) 15.56 16.06 29.97 -9.69 -11.84 -0.29 4.42 17.94 10.48 15.64 3.28
EBIT Growth(%) 31.62 13.04 31.45 -33.98 -53.3 -17.19 -75.77 130.4 23.75 70.98 -39.48
PAT Growth(%) 30.01 18.35 26.47 -39.73 -47.91 -14.34 -95.36 340.14 82.77 152.46 -49.74
EPS Growth(%) 30.01 18.35 26.47 -41.39 -47.91 -14.34 -95.35 340.12 82.77 152.46 -49.74
Debt/Equity(x) 0.15 0.06 0.35 0.28 0.27 0.2 0.18 0.21 0.25 0.28 0.28
Current Ratio(x) 1.97 2.65 1.14 1.3 1.27 1.42 1.51 1.41 1.37 1.24 1.1
Quick Ratio(x) 1.73 2.27 0.96 0.96 0.88 0.96 1.06 0.95 0.95 0.82 0.74
Interest Cover(x) 16.55 32.99 11.74 6.46 3.16 5.73 1.32 1.71 2.04 3.33 2.42
Total Debt/Mcap(x) 0.03 0.01 0.06 0.11 0.19 0.1 0.07 0.08 0.09 0.08 0.15

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +3% +10% +10% +7%
Operating Profit CAGR -13% +7% 0% -4%
PAT CAGR -50% +34% -14% -15%
Share Price CAGR -22% -14% -5% -7%
ROE Average +3% +3% +2% +10%
ROCE Average +5% +6% +5% +14%

Igarashi MotorsIndia Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 75 %
FII 0.5 %
DII (MF + Insurance) 3.65 %
Public (retail) 20.86 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 75757575757575757575
FII 0.890.820.91.31.150.950.120.10.130.5
DII 1.862.051.731.792.282.072.222.142.133.65
Public 22.2522.1422.3621.9121.5721.9822.6722.7622.7420.86
Others 0000000000
Total 100100100100100100100100100100

Igarashi MotorsIndia Peer Comparison

Electric Equipment Edit Columns

Igarashi MotorsIndia Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Igarashi MotorsIndia Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 3% over the last 3 years.
  • Debtor days have increased from 83.08 to 88.19days.
  • The company has delivered a poor profit growth of -14% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp