IND MOTOR PART & ACC LTD
IMPAL · General/Diversified · NSE
₹1,002
Current Market Price
Fair Value (DCF)
₹601
Margin of Safety
-40.0%
Updated 1d ago
YieldIQ Score
48/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
57%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹1,250 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
430.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
4.70×
Short-term liquidity
Asset Turnover
0.31×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,001.6
Bear case
₹368.09
MoS -172.1%
Base case
₹600.84
MoS -66.7%
Bull case
₹753.5
MoS -32.9%
Ratio Trends
IMPAL · last 7 annual periods
ROE
3.7%
ROCE
4.7%
Operating Margin
—
Debt / Equity
—
PE
9.9×
EV / EBITDA
7.7×
Historical Financials
IMPAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹532 Cr | ₹646 Cr | ₹726 Cr | ₹741 Cr | ₹786 Cr | +10.3% |
| EBITDA | — | ₹73.3 Cr | ₹94.7 Cr | ₹92.2 Cr | ₹106 Cr | +9.7% |
| EBIT | ₹66.7 Cr | ₹72.5 Cr | ₹93.7 Cr | ₹91.0 Cr | — | +8.1% |
| PAT | ₹53.0 Cr | ₹60.9 Cr | ₹75.1 Cr | ₹73.9 Cr | ₹83.7 Cr | +12.1% |
| EPS (diluted) | ₹42.44 | ₹48.68 | ₹60.21 | ₹59.23 | — | +8.7% |
| CFO | ₹91.4 Cr | ₹-2.4 Cr | ₹31.9 Cr | ₹26.8 Cr | ₹17.8 Cr | -33.5% |
| CapEx | — | — | — | — | ₹-1.7 Cr | — |
| FCF | — | — | — | — | ₹16.1 Cr | +0.0% |
| Total Assets | — | ₹1369 Cr | ₹1502 Cr | ₹2311 Cr | ₹2505 Cr | +16.3% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | — | — | ₹1368 Cr | ₹2070 Cr | ₹2246 Cr | +13.2% |
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 | 11.1% | — |
| HITECHGEAR HITECHGEAR | — | — | Pending | 8.3% | — |
| BHARATSE BHARATSE | — | — | Pending | 16.8% | — |
| PRECAM PRECAM | — | — | Pending | 6.8% | — |
| IGARASHI IGARASHI | — | — | Pending | 5.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for IMPAL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. IND MOTOR PART & ACC LTD (IMPAL.NS) trades at 1001.60 vs a model fair value of 600.84, a gap of -40.0%. 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.