Inflame Appliances

₹465 -0.1 | 0%

WEBSITE BSE:541083 NSE : INFLAME 18 May, 10:00

Market Cap ₹341 Cr.

Stock P/E 0.0

P/B 8.3

Current Price ₹465

Book Value ₹ 56.3

Face Value 10

52W High ₹730

Dividend Yield 0%

52W Low ₹ 346

Edit Ratio

Inflame Appliances Research see more...

Overview Inc. Year: 2010Industry: Household & Personal Products

Inflame Appliances Ltd manufactures and sells kitchen appliances in India. It gives liquefied petroleum fuel stove and burner cooktops; built-in hobs, cooker hoods (chimneys), and cooking variety merchandise; and sheet metal components. The business enterprise additionally exports its products to Nepal and diverse African countries. It offers its merchandise beneath the Inflame brand name. The organisation was formerly called Techno Engineering Corporation and changed its name to Inflame Appliances Ltd in November 2017. Inflame Appliances Ltd was founded in 2010 and is based in Panchkula, India.

Inflame Appliances Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Inflame Appliances Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Inflame Appliances Profit & Loss

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Net Sales	9	55	15	20	40	77
Other Income	0	1	1	0	0	1
Total Income	9	56	16	20	40	78
Total Expenditure	8	52	19	22	38	67
Operating Profit	1	4	-3	-2	2	11
Interest	0	0	1	1	2	2
Depreciation	0	1	2	2	2	2
Exceptional Income / Expenses	0	0	0	0	-0	-2
Profit Before Tax	0	3	-6	-5	-2	4
Provision for Tax	0	1	-1	-1	-1	1
Profit After Tax	0	2	-4	-3	-2	3
Adjustments	0	0	0	0	0	0
Profit After Adjustments	0	2	-4	-3	-2	3
Adjusted Earnings Per Share	0.5	3.4	-7.1	-5.6	-2.5	4.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	93%	73%	54%	0%
Operating Profit CAGR	450%	0%	62%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	1%	38%	26%	NA%
ROE Average	12%	-23%	-19%	-15%
ROCE Average	14%	-2%	-2%	-1%

Inflame Appliances Balance Sheet

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	10	12	8	4	14	41
Minority's Interest	0	0	0	0	0	0
Borrowings	1	2	2	9	4	9
Other Non-Current Liabilities	0	3	2	1	-3	-2
Total Current Liabilities	8	17	19	22	21	33
Total Liabilities	19	34	31	36	36	81
Fixed Assets	3	13	12	11	10	13
Other Non-Current Assets	2	1	1	0	1	13
Total Current Assets	13	20	17	24	24	54
Total Assets	19	34	31	36	36	81

Inflame Appliances Cash Flow

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	1	0	0	0	0
Cash Flow from Operating Activities	-4	8	0	-3	-5	-2
Cash Flow from Investing Activities	-5	-10	0	-3	-1	-24
Cash Flow from Financing Activities	10	1	-0	6	5	26
Net Cash Inflow / Outflow	1	-1	-0	0	-0	0
Closing Cash & Cash Equivalent	1	0	0	0	0	0

Inflame Appliances Ratios

#	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.51	3.44	-7.09	-5.6	-2.48	4.41
CEPS(Rs)	0.71	5.44	-3.8	-2.63	0.24	7.46
DPS(Rs)	0	0.5	0	0	0	0
Book NAV/Share(Rs)	15.68	19.35	11.89	6.52	21.09	56.3
Core EBITDA Margin(%)	5.92	6.35	-25.56	-9.61	3.8	12.97
EBIT Margin(%)	4.66	5.87	-32.6	-17.36	-0.94	8.46
Pre Tax Margin(%)	4.38	5.17	-37.4	-22.76	-5.56	5.69
PAT Margin (%)	3.38	3.74	-27.67	-16.92	-4.16	4.19
Cash Profit Margin (%)	4.72	5.93	-14.82	-7.94	0.4	7.08
ROA(%)	1.6	7.78	-13.18	-10.09	-4.59	5.56
ROE(%)	3.23	19.62	-45.41	-60.84	-18.36	11.7
ROCE(%)	4.19	25.26	-30.98	-17.45	-1.48	13.6
Receivable days	283.24	54.55	214.05	197.29	113.94	82.06
Inventory Days	99.8	33.14	173.85	134.09	65.44	53.85
Payable days	430.22	94.86	326.68	237.52	119.63	65.15
PER(x)	57.25	43.95	0	0	0	99.54
Price/Book(x)	1.85	7.8	6.6	24.52	14.94	7.8
Dividend Yield(%)	0	0.33	0	0	0	0
EV/Net Sales(x)	1.85	1.7	3.66	5.68	5.62	4.41
EV/Core EBITDA(x)	30.86	21.11	-18.51	-67.84	138.04	31.93
Net Sales Growth(%)	0	512.97	-72.08	29.14	99.4	95.27
EBIT Growth(%)	0	671.8	-254.93	31.24	89.17	1853.1
PAT Growth(%)	0	577.67	-306.46	21.03	51	296.59
EPS Growth(%)	0	577.6	-306.46	21.03	55.79	278.08
Debt/Equity(x)	0.06	0.35	1.35	4.81	0.97	0.66
Current Ratio(x)	1.59	1.16	0.92	1.09	1.16	1.67
Quick Ratio(x)	1.3	0.71	0.54	0.75	0.85	1.21
Interest Cover(x)	16.59	8.35	-6.78	-3.21	-0.2	3.06
Total Debt/Mcap(x)	0.03	0.04	0.2	0.2	0.06	0.08

Inflame Appliances Shareholding Pattern

#	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024
Promoter	53.33	50.79	50.79	48.12	48.12	43.77	43.77	43.59	43.59	43.59
FII	0	0	0	0	0	0	0	1.12	3.41	5.07
DII	0	0	0	0	0	0	0	2.24	2.62	1.42
Public	46.67	49.21	49.21	51.88	51.88	56.23	56.23	53.05	50.39	49.91
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024
Promoter	0.32	0.32	0.32	0.32	0.32	0.32	0.32	0.32	0.32	0.32
FII	0	0	0	0	0	0	0	0.01	0.03	0.04
DII	0	0	0	0	0	0	0	0.02	0.02	0.01
Public	0.28	0.31	0.31	0.35	0.35	0.41	0.41	0.39	0.37	0.37
Others	0	0	0	0	0	0	0	0	0	0
Total	0.6	0.63	0.63	0.67	0.67	0.73	0.73	0.73	0.73	0.73

Pros

Debtor days have improved from 119.63 to 65.15days.

Cons

Promoter holding is low: 43.59%.
Company has a low return on equity of -23% over the last 3 years.
Stock is trading at 8.3 times its book value.

* 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.