
Indo Tech (INDOTECH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.6B
Gross Profit
480.7M
29.32%
Operating Income
228.8M
13.96%
Net Income
191.7M
11.69%
EPS (Diluted)
₹18.05
Balance Sheet Metrics
Total Assets
4.4B
Total Liabilities
1.6B
Shareholders Equity
2.8B
Debt to Equity
0.55
Cash Flow Metrics
Revenue & Profitability Trend
Indo Tech Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 6.1B | 5.0B | 3.7B | 2.8B | 2.1B |
Cost of Goods Sold | 4.4B | 3.5B | 2.7B | 2.0B | 1.4B |
Gross Profit | 1.7B | 1.4B | 983.2M | 751.9M | 610.9M |
Gross Margin % | 27.4% | 29.0% | 26.7% | 27.1% | 29.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 194.1M | 136.8M | 111.0M | 85.0M | 67.0M |
Other Operating Expenses | 246.7M | 162.3M | 190.9M | 188.6M | 189.8M |
Total Operating Expenses | 440.8M | 299.1M | 301.8M | 273.6M | 256.8M |
Operating Income | 830.2M | 791.9M | 318.4M | 176.1M | 65.0M |
Operating Margin % | 13.7% | 15.9% | 8.7% | 6.3% | 3.2% |
Non-Operating Items | |||||
Interest Income | 33.9M | 23.8M | 12.6M | 9.0M | 22.3M |
Interest Expense | 10.6M | 27.6M | 18.0M | 12.2M | 1.3M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 859.8M | 572.8M | 257.0M | 124.8M | 63.5M |
Income Tax | 221.0M | 104.2M | 0 | 2.9M | 671.0K |
Effective Tax Rate % | 25.7% | 18.2% | 0.0% | 2.3% | 1.1% |
Net Income | 638.8M | 468.6M | 257.0M | 121.9M | 62.9M |
Net Margin % | 10.5% | 9.4% | 7.0% | 4.4% | 3.1% |
Key Metrics | |||||
EBITDA | 943.7M | 802.1M | 323.6M | 182.4M | 113.3M |
EPS (Basic) | ₹60.15 | ₹44.12 | ₹24.20 | ₹11.48 | ₹5.92 |
EPS (Diluted) | ₹60.15 | ₹44.12 | ₹24.20 | ₹11.48 | ₹5.92 |
Basic Shares Outstanding | 10620000 | 10620000 | 10620000 | 10620000 | 10620000 |
Diluted Shares Outstanding | 10620000 | 10620000 | 10620000 | 10620000 | 10620000 |
Income Statement Trend
Indo Tech Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 604.8M | 250.3M | 129.5M | 222.7M | 94.1M |
Short-term Investments | 37.8M | 329.7M | 304.4M | 304.6M | 128.8M |
Accounts Receivable | 1.2B | 1.4B | 1.3B | 815.9M | 692.7M |
Inventory | 1.3B | 1.2B | 714.1M | 515.6M | 345.4M |
Other Current Assets | 78.7M | 67.3M | 69.1M | 48.0K | 5.6M |
Total Current Assets | 3.6B | 3.2B | 2.5B | 1.9B | 1.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 492.1M | 483.8M | 440.9M | 413.8M | 0 |
Goodwill | 7.1M | 5.1M | 814.0K | 113.0K | 240.0K |
Intangible Assets | 7.1M | 5.1M | 814.0K | 113.0K | 240.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 57.6M | 7.4M | 3.3M | 3.3M | 3.3M |
Total Non-Current Assets | 769.4M | 601.0M | 518.3M | 479.9M | 507.5M |
Total Assets | 4.4B | 3.8B | 3.0B | 2.4B | 1.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 623.0M | 847.8M | 891.8M | 697.7M | 376.9M |
Short-term Debt | 29.5M | 13.2M | 100.4M | 4.5M | 0 |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 618.0M | 548.3M | 201.0M | 172.9M | 111.0M |
Total Current Liabilities | 1.5B | 1.6B | 1.3B | 923.0M | 523.8M |
Non-Current Liabilities | |||||
Long-term Debt | 52.1M | 36.8M | 12.9M | 1.1M | 0 |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 87.3M | 62.3M | 25.0M | 9.5M | 9.9M |
Total Liabilities | 1.6B | 1.6B | 1.3B | 932.5M | 533.7M |
Equity | |||||
Common Stock | 106.2M | 106.2M | 106.2M | 106.2M | 106.2M |
Retained Earnings | 664.6M | 25.7M | -442.9M | -699.9M | -821.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.8B | 2.2B | 1.7B | 1.5B | 1.3B |
Key Metrics | |||||
Total Debt | 81.6M | 50.0M | 113.4M | 5.6M | 0 |
Working Capital | 2.1B | 1.6B | 1.2B | 980.9M | 834.7M |
Balance Sheet Composition
Indo Tech Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 859.8M | 572.8M | 257.0M | 124.8M | 63.5M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -41.2M | -737.1M | -636.0M | -272.4M | 106.0M |
Operating Cash Flow | 739.1M | -167.2M | -374.0M | -138.6M | 149.1M |
Investing Activities | |||||
Capital Expenditures | -161.5M | -81.2M | -76.1M | -33.3M | -6.0M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | -57.2M | -84.1M | -64.0M | -40.3M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -161.5M | -138.4M | -160.2M | -97.3M | -46.3M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 15.1M | 5.6M | 0 |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 16.3M | -87.2M | 107.8M | 5.6M | 0 |
Free Cash Flow | 396.0M | 236.5M | -115.5M | 183.6M | 72.3M |
Net Change in Cash | 593.9M | -392.9M | -426.5M | -230.3M | 102.7M |
Cash Flow Trend
Indo Tech Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
25.12
Price to Book
6.91
Price to Sales
2.79
PEG Ratio
0.11
Profitability Ratios
Profit Margin
11.12%
Operating Margin
13.96%
Return on Equity
22.75%
Return on Assets
14.66%
Financial Health
Current Ratio
2.45
Debt to Equity
2.91
Beta
-0.43
Per Share Data
EPS (TTM)
₹72.67
Book Value per Share
₹264.36
Revenue per Share
₹653.46
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
indotech | 19.4B | 25.12 | 6.91 | 22.75% | 11.12% | 2.91 |
CG Power | 1.2T | 112.65 | 29.44 | 24.14% | 9.50% | 1.02 |
Polycab India | 1.1T | 50.05 | 10.60 | 23.41% | 9.38% | 1.95 |
Ram Ratna Wires | 34.7B | 50.25 | 6.78 | 14.38% | 1.84% | 62.52 |
Bharat Bijlee | 34.0B | 24.96 | 1.77 | 6.89% | 6.91% | 4.48 |
Eveready Industries | 34.0B | 40.80 | 7.36 | 17.88% | 6.09% | 67.67 |
Financial data is updated regularly. All figures are in the company's reporting currency.