Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 25 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of IMP Powers Ltd

About the Company - IMP Powers Ltd

IMP Powers Ltd. is a Public Limited Listed company incorporated on 24/03/1961 and has its registered office in the State of Dadra & Nagar Haveli, India. Company’s Corporate Identification Number(CIN) is L31300DN1961PLC000232 and registration number is 000232. Currently Company is involved in the business activities of Manufacture of electric power distribution transformers, arc-welding transformers, fluorescent ballasts, transmission and distribution voltage regulators. Company’s Total Operating Revenue is Rs. 65.60 Cr. and Equity Capital is Rs. 8.64 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Electric Equipment - TransformersSurvey No. 263/3/2/2, Silvassa Dadra & Nagar Haveli 396230silvasaworks@imp-powers.com
http://www.imp-powers.com
Management
NamePosition Held
Mr. Ramdas T RajgurooChairman & Ind.Director
Mr. Ajay R DhootVice Chairman & Whole Time Dir
Mr. Aaditya R DhootManaging Director
Mr. Praveen SaxenaIndependent Director

Basic Stock Data of IMP Powers Ltd

Last Updated: July 24, 2024, 11:11 pm

Market Cap 4.84 Cr.
Current Price 5.60
High / Low7.25/3.55
Stock P/E
Book Value 309
Dividend Yield0.00 %
ROCE78.4 %
ROE%
Face Value 10.0
PEG Ratio0.00

Data Source: screener.in

Competitors of IMP Powers Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Alfa Transformers Ltd 83.4 Cr. 91.2126/38.910.9 24.10.00 %11.5 %41.8 % 10.0
Ujaas Energy Ltd 546 Cr. 27.127.1/1.8522.8 3.620.00 %1.55 %29.5 % 1.00
IMP Powers Ltd 4.84 Cr. 5.607.25/3.55 3090.00 %78.4 %% 10.0
Bharat Bijlee Ltd 5,122 Cr. 4,5325,701/1,71239.4 1,6510.77 %10.6 %8.11 % 5.00
Industry Average2,834.00 Cr1,550.1024.37559.570.26%7.88%26.47%5.33

IMP Powers Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales19.2532.3316.4621.9716.4110.9217.442.1015.378.792.130.730.99
Expenses23.3137.8621.3928.3522.3933.45123.574.5816.3110.3742.524.043.15
Operating Profit-4.06-5.53-4.93-6.38-5.98-22.53-106.13-2.48-0.94-1.58-40.39-3.31-2.16
OPM %-21.09%-17.10%-29.95%-29.04%-36.44%-206.32%-608.54%-118.10%-6.12%-17.97%-1,896.24%-453.42%-218.18%
Other Income0.000.00-40.240.000.000.00-34.330.000.000.000.000.000.00
Interest9.239.5111.0310.92-8.750.235.660.090.080.050.060.040.09
Depreciation1.891.881.901.811.811.811.641.601.571.571.561.541.54
Profit before tax-15.18-16.92-58.10-19.110.96-24.57-147.76-4.17-2.59-3.20-42.01-4.89-3.79
Tax %33.00%24.35%29.19%33.33%27.08%32.48%-31.64%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit-10.18-12.80-41.13-12.740.70-16.60-194.51-4.17-2.59-3.19-42.01-4.89-3.79
EPS in Rs-11.75-14.80-47.69-14.760.85-19.21-225.17-4.83-3.00-3.69-48.64-5.66-4.39

Last Updated: July 10, 2024, 6:09 pm

IMP Powers Ltd Quarterly Chart

IMP Powers Ltd Profit & Loss

Last Updated: July 10, 2024, 6:09 pm

MonthJun 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales28220726433136239544641326596662813
Expenses2491872393003273594043762501122087460
Operating Profit332126313536423815-17-142-46-47
OPM %12%10%10%9%10%9%9%9%6%-17%-217%-163%-375%
Other Income000111112-39-3300
Interest19142021242528293139800
Depreciation4356667778766
Profit before tax104245583-21-102-190-52-54
Tax %31%31%49%30%33%33%28%29%34%29%-17%0%
Net Profit73134462-14-72-223-52-54
EPS in Rs8.483.100.713.203.954.186.972.37-16.49-83.66-258.37-60.17-62.38
Dividend Payout %18%16%70%16%13%12%7%0%0%0%0%0%

IMP Powers Ltd Profit & Loss Yearly Chart

IMP Powers Ltd Growth

Compounded Sales Growth
10 Years:-40%
5 Years:-67%
3 Years:-75%
TTM:-94%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:11%
TTM:61%
Stock Price CAGR
10 Years:-19%
5 Years:-27%
3 Years:-27%
1 Year:49%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: July 24, 2024, 5:41 pm

IMP Powers Ltd Balance Sheet

Last Updated: July 10, 2024, 6:09 pm

MonthJun 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital8888999999999
Reserves8688878894981041079320-203-255-264
Preference Capital5421-0-0-0-0-0-0-0-0
Borrowings9199108999997104117150242291308250
Other Liabilities68911001161521801781621381227581140
Total Liabilities252286304312354384394395389393172142135
Fixed Assets76838477727377797264585148
CWIP000-045-0-0-0-0-0-0-0
Investments00000-0-0-0-0-0-0-0-0
Other Assets1762032202352793063173153173291149187
Total Assets252286304312354384394395389393172142135

IMP Powers Ltd Reserves and Borrowings Chart

IMP Powers Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 19213324323233-0-34-23-13-8
Cash from Investing Activity -11-6-1-5-8-6-900-000
Cash from Financing Activity -5-13-30-19-24-26-2503523147
Net Cash Flow322111-1-01-10-1

IMP Powers Ltd Financial Efficiency Indicators

MonthJun 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days154214165139164160131125129350120521
Inventory Days7514414011611011412915229751594182
Days Payable71146138134172182153133178385198940
Cash Conversion Cycle1572121681211029210614424748116-237
Working Capital Days130180147113112101104125211525-114-682
ROCE %11%12%15%15%17%14%4%-9%-80%-65%

IMP Powers Ltd Financial Efficiency Indicators Chart

IMP Powers Ltd Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters37.33%37.33%37.33%37.33%37.33%20.45%19.43%17.34%17.34%17.34%16.76%16.76%
FIIs0.00%0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%
Government0.28%0.28%0.28%0.28%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public62.39%62.39%62.39%62.39%62.67%79.56%80.56%82.66%82.66%82.66%83.24%83.24%
No. of Shareholders4,8636,4028,3068,5818,9529,6989,4459,3479,1959,1959,0459,042

IMP Powers Ltd Shareholding Pattern Chart

No. of IMP Powers Ltd Shareholders

This stock is not held by any mutual fund

IMP Powers Ltd ROCE Trend

IMP Powers Ltd EPS Trend

IMP Powers Ltd Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-23.75-60.17-232.56-83.66-16.49
Diluted EPS (Rs.)-23.75-60.17-232.56-83.66-15.50
Cash EPS (Rs.)-16.69-52.86-224.40-74.86-8.06
Book Value[Excl.RevalReserv]/Share (Rs.)-308.06-284.67-198.8034.45117.99
Book Value[Incl.RevalReserv]/Share (Rs.)-308.06-284.67-198.8034.45117.99
Revenue From Operations / Share (Rs.)1.7932.4775.94110.69306.24
PBDIT / Share (Rs.)-16.45-52.53-163.24-18.2219.64
PBIT / Share (Rs.)-23.51-59.83-171.43-27.0011.22
PBT / Share (Rs.)-23.75-60.16-194.78-118.50-24.80
Net Profit / Share (Rs.)-23.75-60.16-232.59-83.63-16.48
NP After MI And SOA / Share (Rs.)-23.74-60.16-232.50-83.61-16.48
PBDIT Margin (%)-917.83-161.78-214.95-16.466.41
PBIT Margin (%)-1311.71-184.25-225.74-24.393.66
PBT Margin (%)-1325.07-185.27-256.49-107.05-8.09
Net Profit Margin (%)-1325.07-185.27-306.28-75.55-5.38
NP After MI And SOA Margin (%)-1324.71-185.26-306.16-75.53-5.38
Return on Networth / Equity (%)0.000.000.00-247.95-14.05
Return on Capital Employeed (%)7.6721.1887.12-47.067.82
Return On Assets (%)-15.66-36.54-103.46-19.56-3.66
Long Term Debt / Equity (X)0.000.000.000.040.01
Total Debt / Equity (X)-0.96-1.01-1.366.981.27
Asset Turnover Ratio (%)0.010.160.230.240.68
Current Ratio (X)0.210.230.370.851.18
Quick Ratio (X)0.180.200.230.460.52
Inventory Turnover Ratio (X)0.120.510.600.501.58
Interest Coverage Ratio (X)-68.71-158.51-17.50-0.400.54
Interest Coverage Ratio (Post Tax) (X)-98.20-180.52-22.430.170.54
Enterprise Value (Cr.)0.000.00239.97197.99113.95
EV / Net Operating Revenue (X)0.000.003.662.070.43
EV / EBITDA (X)0.000.00-1.70-12.586.72
MarketCap / Net Operating Revenue (X)0.000.000.160.120.03
Price / BV (X)0.000.00-0.060.410.09
Price / Net Operating Revenue (X)0.000.000.160.120.03
EarningsYield0.000.00-18.57-5.99-1.55

IMP Powers Ltd Profitability Ratios (%)

IMP Powers Ltd Liquidity Ratios

IMP Powers Ltd Liquidity Ratios (%)

IMP Powers Ltd Interest Coverage Ratios (%)

IMP Powers Ltd Valuation Ratios

Fair Value

Fair Value: 709.16

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 12,563.48% compared to the current price 5.6

Default values used*: Deafault value of 15 for Stock P/E is used, Deafault value of 15% for ROE is used

Intrinsic Value: 328.49

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 5,765.93% compared to the current price 5.6

Default values used*: Deafault value of 15 for Stock P/E is used, Deafault value of 15% for ROE is used

Last 5 Year EPS CAGR: -53.68%

*Investments are subject to market risks

Strength and Weakness of IMP Powers Ltd Stock

StrengthWeakness
    1. The stock has a low average ROCE of -5.50%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 79.33, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 134.08, which may not be favorable.
    4. The company has higher borrowings (164.67) compared to reserves (3.83), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (243.69) and profit (-29.08).

    FAQ

    What is the latest fair value of IMP Powers Ltd?

    The latest fair value of IMP Powers Ltd is ₹709.15.

    What is the Market Cap of IMP Powers Ltd?

    The Market Cap of IMP Powers Ltd is 4.84 Cr..

    What is the current Stock Price of IMP Powers Ltd as on 25 July 2024?

    The current stock price of IMP Powers Ltd as on 25 July 2024 is 5.60.

    What is the High / Low of IMP Powers Ltd stocks in FY 2024?

    In FY 2024, the High / Low of IMP Powers Ltd stocks is 7.25/3.55.

    What is the Stock P/E of IMP Powers Ltd?

    The Stock P/E of IMP Powers Ltd is .

    What is the Book Value of IMP Powers Ltd?

    The Book Value of IMP Powers Ltd is 309.

    What is the Dividend Yield of IMP Powers Ltd?

    The Dividend Yield of IMP Powers Ltd is 0.00 %.

    What is the ROCE of IMP Powers Ltd?

    The ROCE of IMP Powers Ltd is 78.4 %.

    What is the ROE of IMP Powers Ltd?

    The ROE of IMP Powers Ltd is %.

    What is the Face Value of IMP Powers Ltd?

    The Face Value of IMP Powers Ltd is 10.0.

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in IMP Powers Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE