Results     11-Aug-23
Analysis
Igarashi Motors India
OP up 107.02%
For the quarter ending June 2023, Standalone Net sales (including other operating income) of Igarashi Motors India has increased 17.98% to Rs 168.25 crore compared to quarter ended June 2022. Sales of Automotive segment has gone up 10.95% to Rs 136.36 crore (accounting for 81.04% of total sales).  Sales of non-Automotive segment has gone up 61.85% to Rs 31.89 crore (accounting for 18.96% of total sales).  

Profit before interest, tax and other unallocable items (PBIT) has jumped 69.10% to Rs 15.61 crore.  PBIT of Automotive segment rose 51.66% to Rs 16.23 crore (accounting for 103.99% of total PBIT).  PBIT of non-Automotive segment was negative Rs 0.62 crore compared to negative Rs 1.47 crore (accounting for -3.99% of total PBIT).  

PBIT margin of Automotive segment rose from 8.71% to 11.91%.  PBIT margin of non-Automotive segment rose from negative 7.47% to negative 1.95%.  Overall PBIT margin rose from 6.47% to 9.28%.  

Operating profit margin has jumped from 5.49% to 9.63%, leading to 107.02% rise in operating profit to Rs 16.21 crore.  Raw material cost as a % of total sales (net of stock adjustments) decreased from 68.24% to 67.50%.   Employee cost increased from 8.56% to 8.67%.   Other expenses fell from 17.79% to 14.31%.   

Other income up 190.32% to Rs 0.9 crore.  PBIDT rose 110.20% to Rs 17.11 crore.  Provision for interest up 22.80% to Rs 3.07 crore.  

PBDT rose 148.94% to Rs 14.04 crore.  Provision for depreciation rose 7.64% to Rs 12.12 crore.  

Profit before tax reported profit of Rs 1.92 crore compared to loss of Rs 5.62 crore.  Provision for tax was debit of Rs 0.49 crore, compared to credit of Rs 1.42 crore.  Effective tax rate was 25.52% compared to 25.27%.

Profit after tax reported profit of Rs 1.43 crore compared to loss of Rs 4.20 crore.  

Promoters’ stake was 75.00% as of 30 June 2023 ,compared to 75.00% as of 30 June 2022 .  

Full year results analysis

Net sales (including other operating income) of Igarashi Motors India has increased 17.95% to Rs 656.25 crore.  Sales of Automotive segment has gone up 15.04% to Rs 573.14 crore (accounting for 87.34% of total sales).  Sales of non-Automotive segment has gone up 42.78% to Rs 83.11 crore (accounting for 12.66% of total sales).  

Profit before interest, tax and other unallocable items (PBIT) has jumped 63.78% to Rs 71.28 crore.  PBIT of Automotive segment rose 58.49% to Rs 76.25 crore (accounting for 106.98% of total PBIT).  PBIT of non-Automotive segment fell 8.35% to Rs -4.97 crore (accounting for -6.98% of total PBIT).  

PBIT margin of Automotive segment rose from 9.66% to 13.30%.  PBIT margin of non-Automotive segment rose from negative 7.89% to negative 5.99%.  Overall PBIT margin rose from 7.82% to 10.86%.  

Operating profit margin has jumped from 8.34% to 9.20%, leading to 30.13% rise in operating profit to Rs 60.38 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 65.83% to 66.95%.   Employee cost decreased from 8.98% to 8.79%.   Other expenses fell from 16.77% to 15.19%.   

Other income up 15.73% to Rs 8.02 crore.  PBIDT rose 28.26% to Rs 68.4 crore.  Provision for interest up 85.34% to Rs 12.14 crore.  Loan funds rose to Rs 120.78 crore as of 31 March 2023 from Rs 100.31 crore as of 31 March 2022.  Inventories rose to Rs 108.60 crore as of 31 March 2023 from Rs 81.96 crore as of 31 March 2022.  Sundry debtors were higher at Rs 175.54 crore as of 31 March 2023 compared to Rs 134.71 crore as of 31 March 2022.  Cash and bank balance declined from Rs 6.63 crore as of 31 March 2022 to Rs 5.38 crore as of 31 March 2023.  Investments declined from Rs 20.87 crore as of 31 March 2022 to Rs 17.37 crore as of 31 March 2023.  

PBDT rose 20.27% to Rs 56.26 crore.  Provision for depreciation rose 6.05% to Rs 47.16 crore.  Fixed assets increased to Rs 381.89 crore as of 31 March 2023 from Rs 379.34 crore as of 31 March 2022.  Intangible assets declined from Rs 9.39 crore to Rs 9.33 crore.  

Profit before tax grew 293.94% to Rs 9.10 crore.  Provision for tax was expense of Rs 3.86 crore, compared to Rs 1.12 crore.  Effective tax rate was 42.42% compared to 48.48%.

Profit after tax rose 340.34% to Rs 5.24 crore.  

Promoters’ stake was 75.00% as of 31 March 2023 ,compared to 75.00% as of 31 March 2022 .  

Cash flow from operating activities decreased to Rs 34.03 crore for year ended March 2023 from Rs 72.77 crore for year ended March 2022.  Cash flow used in acquiring fixed assets during the year ended March 2023 stood at Rs 36.04 crore, compared to Rs 36.18 crore during the year ended March 2022.  



Igarashi Motors India : Standalone Results
Quarter endedYear ended
Particulars202306202206Var.(%)202303202203Var.(%)
Net Sales (including other operating income)168.25142.6117.98656.25556.4017.95
OPM (%)9.635.49414 bps9.208.3486 bps
OP16.217.83107.0260.3846.4030.13
Other Inc.0.900.31190.328.026.9315.73
PBIDT17.118.14110.2068.4053.3328.26
Interest3.072.522.8012.146.5585.34
PBDT14.045.64148.9456.2646.7820.27
Depreciation12.1211.267.6447.1644.476.05
PBT1.92-5.62LP9.12.31293.94
PBT before EO1.92-5.62LP9.12.31293.94
EO Income00-00-
PBT after EO1.92-5.62LP9.12.31293.94
Taxation0.49-1.42PL3.861.12244.64
PAT1.43-4.2LP5.241.19340.34
P/(L) from discontinued operations net of tax00-00-
Net profit after discontinued operations1.43-4.2LP5.241.19340.34
EPS (Rs)*0.45-1.33LP1.660.38340.34
* EPS is on current equity of Rs 31.48 crore, Face value of Rs 10, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database

Igarashi Motors India: Standalone Segment results 
Sales % of Total 2306 (3) 2306 (3) 2206 (3) Var. (%) % of Total 2303 (12) 2303 (12) 2203 (12) Var. (%)
Automotive 81.04% 136.36 122.90 10.95% 87.34% 573.14 498.20 15.04%
Non-Automotive 18.96% 31.89 19.71 61.85% 12.66% 83.11 58.21 42.78%
Total Reportable Segment   168.25 142.61 17.98%   656.25 556.41 17.94%
Un allocated   0.00 0.00 0.00%   0.00 0.00 0.00%
Total   168.25 142.61 17.98%   656.25 556.41 17.94%
Less: Inter segment revenues   0.00 0.00 0.00%   0.00 0.00 0.00%
Net sales   168.25 142.61 17.98%   656.25 556.41 17.94%
PBIT                
Automotive 103.99% 16.23 10.70 51.66% 106.97% 76.25 48.11 58.49%
Non-Automotive -3.99% -0.62 -1.47 57.73% -6.97% -4.97 -4.59 8.28%
Total   15.61 9.23 69.10%   71.28 43.52 63.79%
Less: Int   3.07 2.50 22.89%   12.14 6.55 85.34%
Other un-allcoable   -10.62 -12.35 14.02%   -50.04 -34.66 44.37%
PBT   1.92 -5.62 LP   9.10 2.31 293.94%
LP: Loss to profit                
PL: Profit to Loss                
Figures in Rs crore                
Source: Capitaline Corporate Database                 

Previous News
  Igarashi Motors India
 ( Results - Analysis 09-Feb-22   18:22 )
  Igarashi Motors India standalone net profit rises 433.56% in the September 2024 quarter
 ( Results - Announcements 14-Nov-24   15:29 )
  Igarashi Motors India standalone net profit declines 90.86% in the September 2022 quarter
 ( Results - Announcements 09-Nov-22   16:03 )
  Igarashi Motors India reports standalone net profit of Rs 1.34 crore in the December 2022 quarter
 ( Results - Announcements 13-Feb-23   17:45 )
  Igarashi Motors India
 ( Results - Analysis 10-Feb-24   22:29 )
  Igarashi Motors India to declare Quarterly Result
 ( Corporate News - 01-Feb-24   19:41 )
  Igarashi Motors India standalone net profit declines 22.79% in the June 2018 quarter
 ( Results - Announcements 09-Aug-18   16:55 )
  Igarashi Motors India standalone net profit rises 46.16% in the September 2020 quarter
 ( Results - Announcements 11-Nov-20   18:14 )
  Igarashi Motors India to conduct board meeting
 ( Corporate News - 13-May-23   16:33 )
  Igarashi Motors India to hold board meeting
 ( Corporate News - 02-Nov-21   17:55 )
  Igarashi Motors India to convene board meeting
 ( Corporate News - 02-Nov-20   16:32 )
Other Stories
  Transrail Lighting
  06-Jun-25   19:40
  Ipca Laboratories
  02-Jun-25   10:36
  Apollo Hospitals Enterprise
  02-Jun-25   10:27
  Fiem Industries
  02-Jun-25   10:10
  Vodafone Idea
  02-Jun-25   09:44
  Sun TV Network
  02-Jun-25   09:36
  India Nippon Electricals
  01-Jun-25   15:35
  Lumax Auto Technologies
  01-Jun-25   15:34
  Bajaj Auto
  31-May-25   13:41
  Josts Engineering Company
  31-May-25   13:29
Back Top