DRHP Status : Not Filed
2000
All documents are provided for informational purposes and are subject to regulatory disclosures.
| P&L Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 2431 | 2795 | 3037 | 3069 |
| Cost of Material Consumed | 1149 | 1901 | 1923 | 1697 |
| Gross Margins | 52.74 | 31.99 | 36.68 | 44.71 |
| Change in Inventory | 120 | -262 | 18 | 137 |
| Employee Benefit Expenses | 211 | 219 | 202 | 219 |
| Other Expenses | 494 | 580 | 514 | 574 |
| EBITDA | 457 | 357 | 380 | 442 |
| OPM | 18.8 | 12.77 | 12.51 | 14.4 |
| Other Income | -120 | 87 | 93 | 108 |
| Finance Cost | 65 | 45 | 46 | 39 |
| D&A | 112 | 90 | 87 | 89 |
| EBIT | 345 | 267 | 293 | 353 |
| EBIT Margins | 14.19 | 9.55 | 9.65 | 11.5 |
| PBT | 160 | 308 | 339 | 422 |
| PBT Margins | 6.58 | 11.02 | 11.16 | 13.75 |
| Tax | 93 | 89 | 97 | 90 |
| PAT | 67 | 219 | 242 | 332 |
| NPM | 2.76 | 7.84 | 7.97 | 10.82 |
| EPS | 31.46 | 102.82 | 113.62 | 155.87 |
Financial Ratios |
2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Operating Profit Margin | 18.8 | 12.77 | 12.51 | 14.4 |
| Net Profit Margin | 2.76 | 7.84 | 7.97 | 10.82 |
| Earning Per Share (Diluted) | 31.46 | 102.82 | 113.62 | 155.87 |
| Assets | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Fixed Assets | 640 | 602 | 698 | 687 |
| CWIP | 83 | 119 | 150 | 138 |
| Investments | 711 | 899 | 1464 | 2333 |
| Trade Receivables | 721 | 785 | 758 | 903 |
| Inventory | 356 | 641 | 689 | 525 |
| Other Assets | 753 | 798 | 373.5 | 571 |
| Total Assets | 3264 | 3844 | 4132.5 | 5157 |
| Liabilities | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Share Capital | 21.3 | 21.3 | 21.3 | 21.3 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 1931 | 2199 | 2896 | 3973 |
| Borrowings | 654 | 679 | 559 | 363 |
| Trade Payables | 373 | 818 | 439 | 477 |
| Other Liabilities | 284.7 | 126.7 | 217.2 | 322.7 |
| Total Liabilities | 3264 | 3844 | 4132.5 | 5157 |
Indofil Industries is a diversified chemical company, active in agricultural chemicals (crop protection) and specialty / performance chemicals. Its agro-chemical division covers insecticides, fungicides (like Mancozeb), herbicides, bactericides, acaricides, surfactants, and plant growth regulators. Through its Indofil Innovative Solutions (IIS) business:
Indofil Industries is a mature, R&D-driven chemical company with strong roots in agrochemicals and significant specialty-chemicals operations. It has global reach, strong cash flows, and very low debt. Its unlisted shares trade at a relatively reasonable valuation compared to its financial strength. For long-term investors, this could be a solid industrial-chemical play. But for short-term investors, the risks from regulation, input cost volatility, and unlisted liquidity must be carefully considered.
| Name | Holding |
|---|---|
| K.K.Modi Investment And Financial Services | 43.87% |
| U.P. State Industrial Development Corporation | 9.45% |
| Rajputana Developers Limited | 8.89% |
| APMS Investment Fund Limited (FII) | 6.81% |
| Modi Industries Limited | 5.08% |
| Others | 25.9% |
Coming soon...