IND MOTOR PART & ACC LTD
IMPAL · General/Diversified · NSE
₹1,066
Current Market Price
Fair Value (DCF)
₹578
Discount to FV
-45.7%
Updated just now
YieldIQ Score
48/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
56%
ROE
4.2%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹1,330 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.0%
Return on capital employed
EV / EBITDA
10.0×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
4.70×
Short-term liquidity
Asset Turnover
0.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.9%
3-year revenue growth
Revenue CAGR (5Y)
9.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,065.6
Bear case
Margin of Safety —
Implied upside -200.3%
Base case
Margin of Safety -537.6%
Implied upside -84.3%
Bull case
Margin of Safety -90.1%
Implied upside -47.4%
Ratio Trends
IMPAL · last 8 annual periods
ROE
4.2%
ROCE
5.0%
Operating Margin
—
Debt / Equity
0.00×
PE
12.3×
EV / EBITDA
10.0×
Historical Financials
IMPAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹645 Cr | ₹726 Cr | ₹738 Cr | ₹789 Cr | ₹837 Cr | +6.8% |
| EBITDA | ₹73.3 Cr | ₹94.7 Cr | ₹92.2 Cr | ₹106 Cr | ₹116 Cr | +12.2% |
| EBIT | ₹72.5 Cr | ₹93.7 Cr | ₹91.0 Cr | — | — | +5.9% |
| PAT | ₹60.8 Cr | ₹75.1 Cr | ₹73.9 Cr | ₹83.7 Cr | ₹96.5 Cr | +12.3% |
| EPS (diluted) | ₹48.68 | ₹60.21 | ₹59.23 | — | — | +5.0% |
| CFO | ₹-2.4 Cr | ₹31.9 Cr | ₹26.8 Cr | ₹17.8 Cr | ₹4.9 Cr | — |
| CapEx | ₹-0.9 Cr | ₹-4.2 Cr | ₹-2.0 Cr | ₹-1.7 Cr | ₹-6.3 Cr | — |
| FCF | ₹-3.3 Cr | ₹27.8 Cr | ₹24.8 Cr | ₹16.1 Cr | ₹-1.3 Cr | — |
| Total Assets | ₹1369 Cr | ₹1502 Cr | ₹2311 Cr | ₹2505 Cr | ₹2540 Cr | +16.7% |
| Total Debt | ₹5.3 Cr | ₹0.0 Cr | ₹0.0 Cr | ₹0.0 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | ₹1234 Cr | ₹1368 Cr | ₹2070 Cr | ₹2246 Cr | ₹2308 Cr | +16.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IMPAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
KROSS KROSS | — | — | Pending | 11.3% | — |
HITECHGEAR HITECHGEAR | — | — | Pending | 4.0% | — |
BHARATSE BHARATSE | — | — | Pending | 18.4% | — |
 PRECAM PRECAM | — | — | Pending | 6.8% | — |
 IGARASHI IGARASHI | — | — | Pending | 2.6% | 70.9× |
Click a ticker to view its fair-value analysis.
Dividend History
15 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹114.00/sh
Last payout
2026-01-29
₹10.00
Peak payout
₹20.00
Trailing yield
2.82%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. IND MOTOR PART & ACC LTD (IMPAL.NS) trades at 1065.60 vs a model fair value of 578.14, a gap of -45.7%. Piotroski F-score: 7/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of IMPAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IMPAL →
Compare
Head-to-head with peers
Compare IMPAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IMPALNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.