Indo Tech Transformers Ltd. | Small-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income 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

Metric20252024202320222021
Revenue i6.1B5.0B3.7B2.8B2.1B
Cost of Goods Sold i4.4B3.5B2.7B2.0B1.4B
Gross Profit i1.7B1.4B983.2M751.9M610.9M
Gross Margin % i27.4%29.0%26.7%27.1%29.8%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i194.1M136.8M111.0M85.0M67.0M
Other Operating Expenses i246.7M162.3M190.9M188.6M189.8M
Total Operating Expenses i440.8M299.1M301.8M273.6M256.8M
Operating Income i830.2M791.9M318.4M176.1M65.0M
Operating Margin % i13.7%15.9%8.7%6.3%3.2%
Non-Operating Items
Interest Income i33.9M23.8M12.6M9.0M22.3M
Interest Expense i10.6M27.6M18.0M12.2M1.3M
Other Non-Operating Income-----
Pre-tax Income i859.8M572.8M257.0M124.8M63.5M
Income Tax i221.0M104.2M02.9M671.0K
Effective Tax Rate % i25.7%18.2%0.0%2.3%1.1%
Net Income i638.8M468.6M257.0M121.9M62.9M
Net Margin % i10.5%9.4%7.0%4.4%3.1%
Key Metrics
EBITDA i943.7M802.1M323.6M182.4M113.3M
EPS (Basic) i₹60.15₹44.12₹24.20₹11.48₹5.92
EPS (Diluted) i₹60.15₹44.12₹24.20₹11.48₹5.92
Basic Shares Outstanding i1062000010620000106200001062000010620000
Diluted Shares Outstanding i1062000010620000106200001062000010620000

Income Statement Trend

Indo Tech Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i604.8M250.3M129.5M222.7M94.1M
Short-term Investments i37.8M329.7M304.4M304.6M128.8M
Accounts Receivable i1.2B1.4B1.3B815.9M692.7M
Inventory i1.3B1.2B714.1M515.6M345.4M
Other Current Assets78.7M67.3M69.1M48.0K5.6M
Total Current Assets i3.6B3.2B2.5B1.9B1.4B
Non-Current Assets
Property, Plant & Equipment i492.1M483.8M440.9M413.8M0
Goodwill i7.1M5.1M814.0K113.0K240.0K
Intangible Assets i7.1M5.1M814.0K113.0K240.0K
Long-term Investments-----
Other Non-Current Assets57.6M7.4M3.3M3.3M3.3M
Total Non-Current Assets i769.4M601.0M518.3M479.9M507.5M
Total Assets i4.4B3.8B3.0B2.4B1.9B
Liabilities
Current Liabilities
Accounts Payable i623.0M847.8M891.8M697.7M376.9M
Short-term Debt i29.5M13.2M100.4M4.5M0
Current Portion of Long-term Debt-----
Other Current Liabilities618.0M548.3M201.0M172.9M111.0M
Total Current Liabilities i1.5B1.6B1.3B923.0M523.8M
Non-Current Liabilities
Long-term Debt i52.1M36.8M12.9M1.1M0
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i87.3M62.3M25.0M9.5M9.9M
Total Liabilities i1.6B1.6B1.3B932.5M533.7M
Equity
Common Stock i106.2M106.2M106.2M106.2M106.2M
Retained Earnings i664.6M25.7M-442.9M-699.9M-821.8M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i2.8B2.2B1.7B1.5B1.3B
Key Metrics
Total Debt i81.6M50.0M113.4M5.6M0
Working Capital i2.1B1.6B1.2B980.9M834.7M

Balance Sheet Composition

Indo Tech Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i859.8M572.8M257.0M124.8M63.5M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-41.2M-737.1M-636.0M-272.4M106.0M
Operating Cash Flow i739.1M-167.2M-374.0M-138.6M149.1M
Investing Activities
Capital Expenditures i-161.5M-81.2M-76.1M-33.3M-6.0M
Acquisitions i-----
Investment Purchases i--57.2M-84.1M-64.0M-40.3M
Investment Sales i-----
Investing Cash Flow i-161.5M-138.4M-160.2M-97.3M-46.3M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i--15.1M5.6M0
Debt Repayment i-----
Financing Cash Flow i16.3M-87.2M107.8M5.6M0
Free Cash Flow i396.0M236.5M-115.5M183.6M72.3M
Net Change in Cash i593.9M-392.9M-426.5M-230.3M102.7M

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
indotech19.4B25.126.9122.75%11.12%2.91
CG Power 1.2T112.6529.4424.14%9.50%1.02
Polycab India 1.1T50.0510.6023.41%9.38%1.95
Ram Ratna Wires 34.7B50.256.7814.38%1.84%62.52
Bharat Bijlee 34.0B24.961.776.89%6.91%4.48
Eveready Industries 34.0B40.807.3617.88%6.09%67.67

Financial data is updated regularly. All figures are in the company's reporting currency.