Electric Equipment · Founded 1992 · www.igarashimotors.com · BSE 517380 · NSE IGARSHI MOT · ISIN INE188B01013
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | -14% | -5% | -7% |
| ROE Average | 3% | 3% | 2% | 10% |
| ROCE Average | 5% | 6% | 5% | 14% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0.89 | 0.82 | 0.9 | 1.3 | 1.15 | 0.95 | 0.12 | 0.1 | 0.13 | 0.5 |
| DII | 1.86 | 2.05 | 1.73 | 1.79 | 2.28 | 2.07 | 2.22 | 2.14 | 2.13 | 3.65 |
| Public | 22.25 | 22.14 | 22.36 | 21.91 | 21.57 | 21.98 | 22.67 | 22.76 | 22.74 | 20.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 |
| FII | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0 | 0 | 0 | 0.02 |
| DII | 0.06 | 0.06 | 0.05 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.11 |
| Public | 0.7 | 0.7 | 0.7 | 0.69 | 0.68 | 0.69 | 0.71 | 0.72 | 0.72 | 0.66 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0.89 | 0.82 | 0.9 | 1.3 | 1.15 | 0.95 | 0.12 | 0.1 | 0.13 | 0.5 |
| DII | 1.86 | 2.05 | 1.73 | 1.79 | 2.28 | 2.07 | 2.22 | 2.14 | 2.13 | 3.65 |
| Public | 22.25 | 22.14 | 22.36 | 21.91 | 21.57 | 21.98 | 22.67 | 22.76 | 22.74 | 20.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 |
| FII | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0 | 0 | 0 | 0.02 |
| DII | 0.06 | 0.06 | 0.05 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.11 |
| Public | 0.7 | 0.7 | 0.7 | 0.69 | 0.68 | 0.69 | 0.71 | 0.72 | 0.72 | 0.66 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.