Market Cap ₹35 Cr.
Stock P/E
P/B 7.3
Current Price ₹30.9
Book Value ₹ 4.2
Face Value 10
52W High ₹40.4
Dividend Yield 0%
52W Low ₹ 2.5
Innovative Ideals and Services (India) Ltd offers electronic security solutions in India. The agency offers video and audio door telephones, access control systems, home automation structures, intrusion and fire alarm structures, closed-circuit television (CCTV) systems, telecom merchandise, fiber rings, server bases, gas censors, and door lock structures. It provides video door telephones underneath the Onyx and Inok brand names; domestic automation systems underneath the eHomes brand name; mobile telephones underneath the Inoyo and Leagoo logo names; and LED televisions under the Inoyo TV brand name. The organisation additionally offers SAVIOR, a smart and wearable GSM tracker for children; ArmHER, a smart safety device for women; and fibre to the home (FTTH), Internet, and centrally manage intercom offerings. The agency additionally exports its products. Innovative Ideals and Services (India) Ltd was founded in 1994 and is based in Mumbai, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 15 | 13 | 12 | 12 | 11 | 20 | 26 | 13 | 3 | 5 | 4 | |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | |
Total Income | 16 | 13 | 12 | 12 | 11 | 20 | 26 | 13 | 4 | 6 | 4 | |
Total Expenditure | 11 | 11 | 11 | 11 | 9 | 16 | 20 | 15 | 10 | 11 | 7 | |
Operating Profit | 4 | 1 | 1 | 1 | 2 | 5 | 5 | -2 | -6 | -5 | -4 | |
Interest | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 0 | |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | -6 | |
Profit Before Tax | 3 | 1 | 0 | 0 | 1 | 5 | 6 | -4 | -8 | -7 | -10 | |
Provision for Tax | 1 | 0 | 0 | 0 | 0 | 1 | 2 | -1 | -2 | -2 | -2 | |
Profit After Tax | 2 | 1 | 0 | 0 | 1 | 4 | 4 | -3 | -6 | -5 | -7 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 2 | 1 | 0 | 0 | 1 | 4 | 4 | -3 | -6 | -5 | -7 | |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 | -2.6 | -5.2 | -4.3 | -6.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -20% | -32% | -28% | -12% |
Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
PAT CAGR | 0% | 0% | NAN% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 896% | 62% | -28% | NA% |
ROE Average | -86% | -50% | -28% | -2% |
ROCE Average | -36% | -24% | -10% | 7% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 5 | 6 | 6 | 6 | 7 | 13 | 27 | 24 | 18 | 13 | 6 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 8 | 8 | 10 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -4 | -7 |
Total Current Liabilities | 34 | 41 | 18 | 15 | 16 | 21 | 16 | 20 | 13 | 14 | 15 |
Total Liabilities | 40 | 48 | 24 | 21 | 23 | 34 | 44 | 44 | 36 | 31 | 23 |
Fixed Assets | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 1 | 1 | 0 | 0 | 1 | 5 | 13 | 19 | 15 | 14 |
Total Current Assets | 39 | 47 | 22 | 20 | 22 | 32 | 37 | 29 | 16 | 15 | 8 |
Total Assets | 40 | 48 | 24 | 21 | 23 | 34 | 44 | 44 | 36 | 31 | 23 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 1 | 17 | -15 | -1 | 0 | -6 | -0 | 1 | 4 | -4 | -2 |
Cash Flow from Investing Activities | 0 | -16 | 16 | 0 | 0 | -0 | -1 | -0 | 0 | -0 | 0 |
Cash Flow from Financing Activities | -0 | -1 | -1 | -0 | -1 | 6 | 1 | -1 | -4 | 4 | 2 |
Net Cash Inflow / Outflow | 1 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 |
Closing Cash & Cash Equivalent | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 3.89 | -2.6 | -5.16 | -4.34 | -6.36 |
CEPS(Rs) | 4.39 | 1.01 | 0.36 | 0.1 | 1.48 | 4.53 | 3.95 | -2.53 | -5.11 | -4.3 | -6.32 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 21.71 | 20.07 | 14.91 | 10.57 | 4.2 |
Core EBITDA Margin(%) | 25.76 | 11.31 | 8.03 | 5.61 | 19.7 | 22.61 | 20.74 | -21.81 | -199.28 | -140.23 | -100.85 |
EBIT Margin(%) | 26.82 | 11.4 | 8.05 | 5.74 | 20.61 | 26.65 | 28.27 | -20.04 | -175.23 | -106.09 | -260.35 |
Pre Tax Margin(%) | 22.14 | 5.72 | 1.88 | 0.16 | 13.69 | 24.32 | 23.62 | -31.46 | -223.53 | -143.8 | -270.43 |
PAT Margin (%) | 14.99 | 3.94 | 1.25 | 0.11 | 9.11 | 18.28 | 17.29 | -23.64 | -168.19 | -107.31 | -202.36 |
Cash Profit Margin (%) | 15.32 | 4.29 | 1.56 | 0.44 | 9.43 | 18.58 | 17.59 | -23.01 | -166.38 | -106.22 | -201.1 |
ROA(%) | 5.8 | 1.14 | 0.44 | 0.06 | 4.42 | 13.01 | 11.26 | -6.72 | -14.75 | -14.78 | -26.75 |
ROE(%) | 44.35 | 9.17 | 2.68 | 0.23 | 15.26 | 40.16 | 24.32 | -12.46 | -29.52 | -34.07 | -86.17 |
ROCE(%) | 37.57 | 13.26 | 9.19 | 6.53 | 20.12 | 35.14 | 30.02 | -7.99 | -18.57 | -16.14 | -36.06 |
Receivable days | 736.73 | 785.6 | 591.06 | 442.28 | 479.63 | 250.98 | 189.56 | 312.65 | 544.76 | 181.82 | 151.03 |
Inventory Days | 148.64 | 174.51 | 165.26 | 184.19 | 243.4 | 211.37 | 254.34 | 533.22 | 1584.03 | 1016.01 | 985.6 |
Payable days | 1118.67 | 1277.57 | 891.59 | 322.39 | 397.96 | 225.11 | 166.13 | 189.81 | 198.06 | 182.09 | 142.44 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 41.16 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 7.37 | 0 | 0.48 | 0.93 | 0.62 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.35 | 0.44 | 0.46 | 0.56 | 0.7 | 0.77 | 7.27 | 1.81 | 6.55 | 6.05 | 5.88 |
EV/Core EBITDA(x) | 1.3 | 3.72 | 5.45 | 9.24 | 3.35 | 3.38 | 33.88 | -9.33 | -3.78 | -5.76 | -5.89 |
Net Sales Growth(%) | 0 | -17.54 | -2.94 | -2.17 | -12.36 | 90.9 | 26.21 | -51 | -72.13 | 31.77 | -22.24 |
EBIT Growth(%) | 0 | -64.94 | -31.34 | -30.39 | 214.64 | 146.88 | 33.85 | -134.75 | -143.64 | 20.22 | -90.83 |
PAT Growth(%) | 0 | -78.33 | -69.04 | -91.26 | 7014.71 | 282.77 | 19.37 | -167 | -98.32 | 15.93 | -46.64 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -167 | -98.31 | 15.93 | -46.64 |
Debt/Equity(x) | 1.11 | 0.9 | 0.84 | 0.77 | 0.66 | 0.67 | 0.16 | 0.5 | 0.87 | 1.39 | 3.79 |
Current Ratio(x) | 1.14 | 1.13 | 1.28 | 1.34 | 1.41 | 1.52 | 2.25 | 1.47 | 1.26 | 1.08 | 0.58 |
Quick Ratio(x) | 0.96 | 0.99 | 0.97 | 0.88 | 0.95 | 0.74 | 1.07 | 0.61 | 0.23 | 0.18 | 0.11 |
Interest Cover(x) | 5.73 | 2.01 | 1.3 | 1.03 | 2.98 | 11.42 | 6.08 | -1.76 | -3.63 | -2.81 | -25.83 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 1.81 | 1.5 | 6.14 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 52.47 | 52.47 | 52.47 | 52.47 | 52.47 | 22.23 | 16.84 | 16.84 | 16.84 | 16.05 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 47.53 | 47.53 | 47.53 | 47.53 | 47.53 | 77.77 | 83.16 | 83.16 | 83.16 | 83.95 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.25 | 0.19 | 0.19 | 0.19 | 0.18 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.89 | 0.95 | 0.95 | 0.95 | 0.96 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About