Igarashi Motors India Limited

Igarashi Motors India Limited

356.90
INR
-8.60
(-2.35%)
5.21EPS
88.68P/E
14.56BMarket Cap
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
140.87
112.04
129.37
147.66
208.13
188.37
166.42
165.31
171.68
202.05
224.43
259.75
267.82
289.94
Basic EPS, GAAP
17.99
14.24
18.5
21.9
30.26
18.24
9.5
8.14
0.38
1.66
3.04
7.68
3.86
5.21
Free Cash Flow per Basic Share
12.11
11.22
6.41
13.86
-4.41
26.37
17.86
8.49
11.62
-0.64
-1.07
1.24
4.44
- -
Dividend per Share
1.19
1.78
7.51
1.58
7.7
7
5.87
1.19
1.5
- -
1
1
2.47
- -
Book Value per Share
64.09
72.96
84.91
106.16
115.93
136.48
134.34
139.58
139.25
139.64
142.01
147.91
148.25
- -
Tangible Book Value per Share
63.24
72.22
84.43
105.85
114.9
133.98
130.94
135.73
136.26
136.68
140.15
145.03
145.34
- -
Basic Weighted Avg Shares
26
34
34
34
31
31
31
31
31
31
31
31
31
31
Sales/Revenue/Turnover
3,612
3,851
4,450
5,079
6,551
5,929
5,238
5,203
5,404
6,359
7,064
8,176
8,430
9,121
Operating Margin (%)
14.3
15.69
19.79
19.7
18.37
13.18
6.83
5.84
0.77
2.88
3.71
5.62
3.8
3.16
Depreciation Expense
157
188
190
220
379
399
425
447
445
472
491
515
570
588
Net Income, GAAP
461
490
636
753
953
574
299
256
12
52
96
242
121
164
Effective Tax Rate (%)
20.97
31.68
34.63
33.69
32.38
33.18
7.85
21.05
48.58
42.45
31.03
25.65
26.45
19.23
Profit Margin (%)
12.77
12.71
14.3
14.83
14.54
9.68
5.71
4.92
0.22
0.82
1.36
2.96
1.44
1.8
Working Capital
1,153
1,498
1,457
1,902
484
542
525
919
930
959
988
625
323
- -
LT Debt
373
417
224
85
432
405
352
212
363
330
403
257
249
- -
Total Equity
2,193
2,510
2,920
3,652
3,988
4,296
4,229
4,393
4,383
4,395
4,470
4,656
4,666
- -
Return on Invested Capital (%)
20.57
17.73
20.22
18.32
17.45
9.54
6.02
4.44
0.6
2.56
3.19
5.74
3.9
- -
Return on Capital (%)
22.7
18.4
20.72
21.17
22.08
11.84
6.86
5.62
0.68
1.77
2.9
5.31
2.92
- -
Return on Common Equity (%)
26.98
20.82
23.44
22.92
24.94
13.86
7.02
5.94
0.27
1.19
2.16
5.3
2.61
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
1,198
- -
LT Borrowings
- -
172
- -
LT Finance Leases
- -
76
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
31
31
31
Market Capitalization
13,725
8,594
14,556

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
3,578
- -
Cash, Cash Equivalents & STI
- -
45
- -
Accounts Receivable, Net
- -
2,162
- -
Inventories
- -
1,169
- -
Total Current Liabilities
- -
3,255
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
1,198
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
5.04%
1.23%
0.23%
Free Cash Flow
-75.55%
8.1%
256.98%
Net Income, GAAP
37.31%
86.05%
-49.74%
Sales/Revenue/Turnover
7.28%
10.3%
3.11%
Total Cash Common Dividend
- -
- -
146.66%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
2,221
2,161
2,108
1,895
8,176
2026
2,047
2,191
2,161
2,260
8,430
2027
2,509
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
2.59
2.48
1.64
0.97
7.68
2026
0.8
1.44
1.11
0.51
3.86
2027
2.15
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
1
2026
- -
- -
- -
- -
2.47
2027
- -
- -
- -
- -
- -

Company Description

CEO
Rajagopalan Chandrasekaran
Full Time Employees
2,121
Sector
Producer manufacturing
Industry
Auto parts: OEM
Address
Plot No. B-12 to B-15 Chennai TN India 600045
IPO Date
Jan 10, 1994
Business
Igarashi Motors India Limited manufactures and sells permanent magnet DC motors, brushless DC (BLDC) motors, motor sub-assemblies, and related components primarily for the automotive sector and consumer electrical appliances; its core offerings include precision actuator DC motors for engine air management applications such as electronic throttle control (ETC), exhaust gas recirculation (EGR), crankcase ventilation (CCV), variable geometry turbo (VGT), and wastegate actuators (WGA), as well as safety applications like electric parking brake (EPB), park lock actuators (PLA), electric vacuum pumps (EVP), and gearbox actuators (GBA), vehicle body systems including trunk opening and closing devices (TOCD), and sub-assemblies for seat adjustment, window lift, wipers, fuel pumps, and coolant control hubs; the company also produces BLDC ceiling fan motors with driver electronics (ESDM), printed circuit boards (PCBs), and emerging EV traction motors for two- and three-wheelers. Founded in 1992 and headquartered in Chennai, Tamil Nadu, India, with manufacturing facilities in MEPZ-SEZ Tambaram and Maraimalai Nagar, Igarashi Motors operates through automotive (80% of revenue) and non-automotive segments, exporting over 50% of production to the United States, Japan, Germany, and Hong Kong while serving domestic markets; it functions as a subsidiary of Agile Electric Sub Assembly Private Limited, backed by the Igarashi Group of Japan. Recent developments include the launch of a new assembly line for TOCD motors, industrialization of advanced winding processes for internal BLDC stators in premium passenger vehicle coolant pumps, and serial production of a new body systems program for the global passenger vehicle market in FY2025; the company expanded partnerships with global and Korean Tier-1 suppliers for EPB, seat, and safety applications targeting 20-25 million motors over 4-5 years, achieved 22% market share in BLDC ceiling fans with 3.2 million units supplied, implemented innovative automation and a 400 KW solar power system to boost manufacturing efficiency and renewable energy to 64%, and reported an 81% profit rise in Q2 FY2025 alongside planned capex of ₹47 crore funded internally.