WEBSITE BSE:522183 NSE: ITL INDUSTRS Inc. Year: 1989 Industry: Engineering - Industrial Equipments My Bucket: Add Stock
Last updated: 10:42
No Notes Added Yet
1. Business Overview
ITL Industries Ltd. is an Indian manufacturer and supplier of automotive components. The company's core business involves designing, developing, and manufacturing seating systems, seat frames, and various sheet metal components for a range of vehicles, including two-wheelers, three-wheelers, tractors, commercial vehicles, and passenger vehicles. ITL also has capabilities in tooling and dies. Its business model is primarily B2B, serving major Original Equipment Manufacturers (OEMs) in the automotive sector. The company generates revenue through the sale of these manufactured components and tooling services.
2. Key Segments / Revenue Mix
The primary revenue segment for ITL Industries Ltd. is Automotive Components. This segment encompasses the manufacturing and supply of seating systems, frames, and other sheet metal parts. While the company also has tooling capabilities, the overwhelming majority of its revenue is derived from its auto component manufacturing operations. Specific revenue percentages for sub-segments are not consistently disclosed publicly to provide an accurate mix.
3. Industry & Positioning
ITL Industries operates within the Engineering - Industrial Equipments sector, specifically the automotive ancillary industry in India. This industry is characterized by its dependence on the cyclical automotive sector, significant capital intensity, and intense competition. It includes a mix of large, diversified players and smaller, specialized component manufacturers. ITL Industries is positioned as an established vendor to several prominent Indian OEMs, indicating a focus on quality and reliable supply chains within its niche of seating and sheet metal components. Its positioning is generally mid-tier, serving specific needs of major auto manufacturers.
4. Competitive Advantage (Moat)
ITL Industries possesses several potential competitive advantages:
Established OEM Relationships: Long-standing relationships with major automotive OEMs can create sticky customer bases due to the critical nature of components, strict quality requirements, and validation processes, leading to relatively high switching costs for OEMs.
Customized Solutions: The ability to design and manufacture components tailored to specific OEM requirements and vehicle models.
Operational Scale & Quality: Experience and scale in manufacturing, coupled with adherence to automotive quality standards, contribute to reliability and cost efficiency in production.
Location: Strategic location close to key automotive manufacturing hubs in India.
5. Growth Drivers
Growth in Indian Automotive Sector: Continued demand and expansion across various vehicle segments (2W, 3W, CV, PV, Tractors) directly drives demand for auto components.
Increased Outsourcing by OEMs: OEMs may increasingly outsource component manufacturing to specialized ancillary units like ITL to optimize costs and focus on core competencies.
New Client Acquisition & Product Development: Expanding customer base beyond existing OEMs and developing new products or variants to cater to evolving vehicle designs and technologies.
Capacity Expansion/Utilization: Leveraging existing or expanded manufacturing capacity to meet rising demand.
Export Opportunities: Potential to tap into international markets, though current focus is predominantly domestic.
6. Risks
Automotive Sector Cyclicality: The company's performance is highly sensitive to the inherent cyclical nature and economic fluctuations affecting the Indian automotive industry.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel and other metals can significantly impact production costs and profit margins.
OEM Concentration Risk: Significant dependence on a few major OEMs for a substantial portion of revenue could pose a risk if those OEMs face production cuts or shift suppliers.
Intense Competition: The auto ancillary sector is competitive, with both organized and unorganized players vying for market share, potentially leading to pricing pressures.
Technological Shifts: While less impacted than powertrain components, the long-term shift towards Electric Vehicles (EVs) could indirectly influence vehicle architecture and component demand.
Regulatory Changes: Government policies impacting the auto industry (e.g., emission norms, safety standards) can affect demand and production processes.
7. Management & Ownership
ITL Industries Ltd. is a promoter-driven company. The management typically involves members of the founding family or long-standing professionals. Promoter holdings usually represent a significant portion of the company's equity, which is common in Indian mid-sized companies. The leadership team is responsible for strategic direction, operational execution, and maintaining OEM relationships.
8. Outlook
ITL Industries' outlook is largely tied to the performance and growth trajectory of the Indian automotive industry. A robust recovery and sustained growth in vehicle sales across various segments would provide tailwinds for the company's component manufacturing business. Its established OEM relationships and focus on essential vehicle components like seating and frames provide a relatively stable demand base. However, the company faces inherent risks from the cyclical nature of the auto industry, volatility in raw material prices, and intense competition. Future growth will depend on its ability to deepen existing OEM relationships, adapt to evolving vehicle technologies and designs, and manage cost efficiencies effectively amidst market dynamics.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹102 Cr.
Stock P/E 10.8
P/B 1.2
Current Price ₹317.4
Book Value ₹ 272.1
Face Value 10
52W High ₹417.3
Dividend Yield 0.32%
52W Low ₹ 221.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 38 | 37 | 48 | 41 | 44 | 44 | 55 | 41 | 49 | 51 |
| Other Income | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Total Income | 39 | 38 | 51 | 42 | 45 | 44 | 56 | 42 | 49 | 51 |
| Total Expenditure | 35 | 34 | 45 | 38 | 41 | 41 | 50 | 38 | 45 | 47 |
| Operating Profit | 4 | 4 | 5 | 4 | 4 | 4 | 5 | 4 | 4 | 5 |
| Interest | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 4 |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| Profit After Tax | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 3 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 3 |
| Adjusted Earnings Per Share | 6.2 | 6.5 | 10.2 | 7.2 | 6.4 | 7.2 | 8.2 | 7.1 | 7.9 | 8.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 60 | 56 | 70 | 83 | 102 | 79 | 89 | 114 | 144 | 158 | 183 | 196 |
| Other Income | 0 | 1 | 1 | 3 | 1 | 1 | 1 | 2 | 3 | 4 | 3 | 1 |
| Total Income | 61 | 57 | 71 | 86 | 102 | 80 | 90 | 115 | 146 | 162 | 187 | 198 |
| Total Expenditure | 55 | 51 | 62 | 77 | 91 | 71 | 80 | 104 | 133 | 147 | 170 | 180 |
| Operating Profit | 6 | 6 | 8 | 9 | 11 | 9 | 10 | 11 | 14 | 16 | 17 | 18 |
| Interest | 3 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 4 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 3 | 5 | 6 | 8 | 6 | 6 | 8 | 11 | 12 | 13 | 14 |
| Provision for Tax | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 4 | 5 |
| Profit After Tax | 2 | 2 | 4 | 5 | 7 | 4 | 5 | 6 | 8 | 9 | 9 | 11 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 2 | 2 | 4 | 5 | 7 | 4 | 5 | 6 | 8 | 9 | 9 | 11 |
| Adjusted Earnings Per Share | 7.3 | 6.8 | 11.7 | 15.9 | 21 | 12.9 | 15.5 | 18.4 | 24.1 | 28.6 | 29 | 31.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 16% | 17% | 18% | 12% |
| Operating Profit CAGR | 6% | 16% | 14% | 11% |
| PAT CAGR | 0% | 14% | 18% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | 16% | 17% | 22% |
| ROE Average | 13% | 13% | 13% | 13% |
| ROCE Average | 16% | 17% | 15% | 15% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 23 | 25 | 29 | 33 | 40 | 44 | 49 | 55 | 63 | 72 | 80 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 |
| Borrowings | 4 | 3 | 1 | 2 | 2 | 4 | 5 | 6 | 4 | 4 | 3 |
| Other Non-Current Liabilities | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Total Current Liabilities | 30 | 33 | 34 | 35 | 45 | 41 | 35 | 40 | 44 | 43 | 55 |
| Total Liabilities | 58 | 62 | 65 | 72 | 89 | 91 | 91 | 103 | 112 | 121 | 141 |
| Fixed Assets | 10 | 11 | 10 | 11 | 15 | 17 | 19 | 15 | 14 | 17 | 18 |
| Other Non-Current Assets | 2 | 2 | 3 | 6 | 4 | 5 | 5 | 9 | 11 | 15 | 18 |
| Total Current Assets | 46 | 49 | 52 | 55 | 70 | 70 | 67 | 78 | 87 | 89 | 105 |
| Total Assets | 58 | 62 | 65 | 72 | 89 | 91 | 91 | 103 | 112 | 121 | 141 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 1 | 1 | 2 | 3 | 2 | 1 | 2 | 2 | 2 |
| Cash Flow from Operating Activities | 2 | -0 | 6 | 4 | 0 | 1 | 11 | 2 | 6 | 5 | 1 |
| Cash Flow from Investing Activities | 0 | -1 | -0 | -5 | -4 | -3 | -8 | -0 | -2 | -3 | -3 |
| Cash Flow from Financing Activities | -2 | 0 | -5 | 2 | 4 | 2 | -3 | -2 | -4 | -2 | 2 |
| Net Cash Inflow / Outflow | 0 | -1 | 0 | 1 | 1 | -1 | -1 | 1 | 0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 2 | 1 | 1 | 2 | 3 | 2 | 1 | 2 | 2 | 2 | 2 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 7.35 | 6.76 | 11.7 | 15.88 | 20.96 | 12.92 | 15.48 | 18.36 | 24.08 | 28.6 | 28.96 |
| CEPS(Rs) | 9.94 | 9.54 | 14.18 | 19.42 | 25.16 | 17.09 | 20.7 | 23.25 | 28.26 | 33.63 | 34.98 |
| DPS(Rs) | 0.5 | 0.5 | 0.5 | 0.5 | 1 | 0.5 | 0.5 | 0.5 | 1 | 1 | 1 |
| Book NAV/Share(Rs) | 70.48 | 76.63 | 88.3 | 102.4 | 122.23 | 135.44 | 150.18 | 168.21 | 192.25 | 220.51 | 247.29 |
| Core EBITDA Margin(%) | 9.37 | 8.67 | 9.74 | 7.51 | 10.19 | 10.15 | 10.12 | 8.14 | 7.58 | 7.02 | 7.39 |
| EBIT Margin(%) | 8.59 | 8.45 | 9.54 | 9.36 | 9.45 | 9.69 | 8.92 | 8.43 | 8.52 | 8.95 | 8.18 |
| Pre Tax Margin(%) | 4.33 | 4.5 | 6.4 | 7.68 | 8.32 | 7.77 | 7.09 | 7.13 | 7.37 | 7.79 | 7.19 |
| PAT Margin (%) | 3.8 | 3.44 | 4.96 | 6.11 | 6.58 | 5.21 | 5.58 | 5.28 | 5.41 | 5.93 | 5.15 |
| Cash Profit Margin (%) | 5.36 | 5.07 | 6.12 | 7.49 | 7.92 | 6.91 | 7.45 | 6.56 | 6.3 | 6.83 | 6.11 |
| ROA(%) | 4.11 | 3.5 | 5.89 | 7.42 | 8.35 | 4.58 | 5.43 | 6.18 | 7.25 | 8.04 | 7.23 |
| ROE(%) | 10.53 | 8.79 | 13.94 | 16.51 | 18.63 | 10.01 | 10.84 | 11.76 | 13.47 | 14.15 | 12.61 |
| ROCE(%) | 13.2 | 12.57 | 17.21 | 17.99 | 19.19 | 13.08 | 12.37 | 13.91 | 16.46 | 17.27 | 16.13 |
| Receivable days | 94.79 | 104.92 | 98.16 | 93.71 | 79.4 | 94.86 | 82.89 | 70.65 | 55.72 | 54.41 | 57.21 |
| Inventory Days | 120.33 | 140.22 | 121.92 | 109.57 | 107.64 | 177.88 | 147.26 | 110.05 | 97.68 | 94.73 | 92.07 |
| Payable days | 89.59 | 117.02 | 100.44 | 100.25 | 106.14 | 134.31 | 88.01 | 74.02 | 68.01 | 61.71 | 55.9 |
| PER(x) | 5.04 | 6.36 | 5.38 | 15.47 | 7.66 | 3.44 | 6.64 | 6.86 | 7.05 | 11.13 | 12.94 |
| Price/Book(x) | 0.53 | 0.56 | 0.71 | 2.4 | 1.31 | 0.33 | 0.68 | 0.75 | 0.88 | 1.44 | 1.52 |
| Dividend Yield(%) | 1.35 | 1.16 | 0.79 | 0.2 | 0.62 | 1.12 | 0.49 | 0.4 | 0.59 | 0.31 | 0.27 |
| EV/Net Sales(x) | 0.44 | 0.54 | 0.46 | 1.07 | 0.63 | 0.4 | 0.56 | 0.5 | 0.48 | 0.73 | 0.75 |
| EV/Core EBITDA(x) | 4.35 | 4.92 | 3.94 | 10.01 | 5.89 | 3.52 | 5.17 | 5.13 | 5.06 | 7.43 | 8.25 |
| Net Sales Growth(%) | 37.16 | -6.75 | 24.01 | 19.09 | 22.51 | -22.16 | 12.27 | 27.57 | 26.72 | 9.69 | 16.24 |
| EBIT Growth(%) | 23.56 | -0.21 | 39.09 | 8.16 | 23.68 | -20.16 | 3.37 | 20.47 | 28.12 | 15.29 | 6.14 |
| PAT Growth(%) | 101.57 | -8.3 | 77.82 | 35.82 | 31.99 | -38.39 | 20.12 | 20.89 | 29.71 | 20.27 | 0.97 |
| EPS Growth(%) | 110.15 | -8 | 73.14 | 35.64 | 32 | -38.33 | 19.81 | 18.54 | 31.21 | 18.75 | 1.26 |
| Debt/Equity(x) | 0.72 | 0.69 | 0.43 | 0.38 | 0.4 | 0.44 | 0.37 | 0.33 | 0.25 | 0.22 | 0.26 |
| Current Ratio(x) | 1.52 | 1.49 | 1.56 | 1.57 | 1.55 | 1.7 | 1.92 | 1.95 | 1.97 | 2.08 | 1.91 |
| Quick Ratio(x) | 0.79 | 0.73 | 0.8 | 0.87 | 0.76 | 0.68 | 1.06 | 0.99 | 1.09 | 1.07 | 1.02 |
| Interest Cover(x) | 2.02 | 2.14 | 3.03 | 5.57 | 8.4 | 5.05 | 4.88 | 6.5 | 7.41 | 7.67 | 8.28 |
| Total Debt/Mcap(x) | 1.37 | 1.22 | 0.6 | 0.16 | 0.31 | 1.34 | 0.54 | 0.44 | 0.29 | 0.15 | 0.17 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 44.98 | 44.98 | 44.98 | 44.98 | 44.98 | 44.98 | 44.98 | 44.98 | 44.98 | 44.98 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 55.02 | 55.02 | 55.02 | 55.02 | 55.02 | 55.02 | 55.02 | 55.02 | 55.02 | 55.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
* The pros and cons are machine generated.
You May Also Know About
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.