Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Igarashi Motors India Ltd

IGARASHI
NSE
382.95
0.39%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Igarashi Motors India Ltd

IGARASHI
NSE
382.95
0.39%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,205Cr
Close
Close Price
382.95
Industry
Industry
Capital Goods - Electric General
PE
Price To Earnings
88.65
PS
Price To Sales
1.45
Revenue
Revenue
829Cr
Rev Gr TTM
Revenue Growth TTM
-2.83%
PAT Gr TTM
PAT Growth TTM
-48.15%
Peer Comparison
How does IGARASHI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
IGARASHI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
173168178174205222216211189205219216
Growth YoY
Revenue Growth YoY%
25.518.02.74.018.332.021.121.3-7.4-7.81.42.5
Expenses
ExpensesCr
151152161156182197190187170185196196
Operating Profit
Operating ProfitCr
221617172225262420202320
OPM
OPM%
12.79.69.79.911.011.412.211.310.49.610.79.4
Other Income
Other IncomeCr
310101000100
Interest Expense
Interest ExpenseCr
333433443332
Depreciation
DepreciationCr
121212121212131313141414
PBT
PBTCr
102228111074364
Tax
TaxCr
201133321121
PAT
PATCr
811258853354
Growth YoY
PAT Growth YoY%
332.6134.1210.616.4-32.6470.6433.6230.8-40.5-69.2-41.7-32.2
NPM
NPM%
4.40.80.80.92.53.73.62.51.61.22.11.6
EPS
EPS
2.40.50.50.51.62.62.51.61.00.81.41.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
385445516671606534533556656725838829
Growth
Revenue Growth%
15.616.130.0-9.7-11.8-0.34.417.910.515.6-1.1
Expenses
ExpensesCr
306338396514491457459510596651743746
Operating Profit
Operating ProfitCr
7910712115711677744660749583
OPM
OPM%
20.524.123.423.419.114.513.88.39.210.211.310.0
Other Income
Other IncomeCr
1714173425121078221
Interest Expense
Interest ExpenseCr
6521215146712131311
Depreciation
DepreciationCr
191922384043454447495256
PBT
PBTCr
729711414186323229143318
Tax
TaxCr
23343846293714484
PAT
PATCr
4964759557302615102414
Growth
PAT Growth%
30.018.426.5-39.7-47.9-14.3-95.4340.182.8152.5-43.7
NPM
NPM%
12.714.314.614.29.55.64.80.20.81.32.91.6
EPS
EPS
15.620.223.929.418.29.58.10.41.73.07.74.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
313131313131313131313131
Reserves
ReservesCr
220264335368398391408407408416434433
Current Liabilities
Current LiabilitiesCr
139145115346180197221181233266265299
Non Current Liabilities
Non Current LiabilitiesCr
513224606153405754614538
Total Liabilities
Total LiabilitiesCr
440471504805670673700677726774775802
Current Assets
Current AssetsCr
289286305395234250312274329364327336
Non Current Assets
Non Current AssetsCr
152185199410436423387402397409448466
Total Assets
Total AssetsCr
440471504805670673700677726774775802

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
59648294164904173345094
Investing Cash Flow
Investing Cash FlowCr
-1420-159-69-104-416-55-32-51-90
Financing Cash Flow
Financing Cash FlowCr
-6-49-29-27-59-49-38-24-40-5
Net Cash Flow
Net Cash FlowCr
3934-106-1009-6-1-1-1
Free Cash Flow
Free Cash FlowCr
392248-1484562737-2-310
CFO To PAT
CFO To PAT%
120.7100.0109.099.1285.5302.0158.76,114.9649.8525.9388.2
CFO To EBITDA
CFO To EBITDA%
74.859.568.060.1141.8116.755.1156.856.468.098.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,1871,6832,4552,4731,1015858731,1301,0951,2921,555
Price To Earnings
Price To Earnings
25.727.933.026.019.219.634.1945.1209.6135.064.3
Price To Sales
Price To Sales
3.13.84.83.71.81.11.62.01.71.81.9
Price To Book
Price To Book
4.75.76.76.22.61.42.02.62.52.93.3
EV To EBITDA
EV To EBITDA
14.414.820.315.710.08.712.926.420.119.217.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
36.140.342.046.244.741.439.933.833.533.435.4
OPM
OPM%
20.524.123.423.419.114.513.88.39.210.211.3
NPM
NPM%
12.714.314.614.29.55.64.80.20.81.32.9
ROCE
ROCE%
26.432.331.030.420.69.17.21.63.84.57.4
ROE
ROE%
19.521.620.623.913.47.15.80.31.22.15.2
ROA
ROA%
11.113.514.911.88.64.43.70.20.71.23.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Igarashi Motors India Limited (IMIL), established in 1996 and based in Chennai, is a leading Indian subsidiary of the globally renowned **Igarashi Group** (Igarashi Electric Works Ltd, Japan). Originally a contract manufacturer, IMIL transitioned into in-house design and engineering by 2000 and has since emerged as a key player in automotive actuator motors and energy-efficient BLDC motor solutions. The company serves global Tier-1 automotive OEMs and leaders in the Finished Motor for Electrical Goods (FMEG) segment. IMIL’s strategic vision is to become the **preferred global supplier of electric motors for niche automotive applications and energy-efficient motors for consumer appliances**, leveraging India as a high-quality, cost-competitive manufacturing hub. --- ### **Core Business Areas** 1. **Automotive Actuator Motors (70–80% of Revenue)** - Permanent Magnet DC (PMDC) and Brushless DC (BLDC) motors for: - **Engine Air Management (EAM):** ETC, EGR, VGT, WGA, CCV, ETV. - **Safety Systems:** Electric Parking Brake (EPB), Park Lock Actuator (PLA), Gear Box Actuator (GBA), Electric Vacuum Pump (EVP). - **Body Systems:** Trunk Opening and Closing Device (TOCD), Seat Adjustment (Sliding, Reclining, Height), Window Lift, Head Rest Actuator (HRA), Door. - Motor **sub-assemblies** for fuel pumps, window lifts, and seats. 2. **Non-Automotive / FMEG Segment (20–30% of Revenue)** - BLDC motors and driver electronics (ESDM) for: - Ceiling fans (standard, premium, super-premium) - Tower, pedestal, and wall (TPW) fans - Exhaust fans, air coolers, water pumps - IoT-enabled, voice-controlled, and app-connected fans. 3. **Electronic System Design & Manufacturing (ESDM)** - High-reliability PCBs and controllers for automotive and FMEG applications. - In-house electronics R&D and PCB manufacturing with high-speed dual-lane EMS lines. - Focus on smart controls, temperature sensing, voice recognition, and retrofit solutions for standard regulators. 4. **Electric Vehicle (EV) Mobility** - **eVA Series BLDC EV Motors:** 3.3 kW, 7.5 kW, and 15 kW traction motors for two- and three-wheelers (E2W/E3W). - Motors and sub-assemblies for thermal management (CCH, coolant pumps), EVPs, and BLDC fuel pumps. --- ### **Key Highlights (as of August 2025)** #### **1. Market Leadership & Share** - **Global:** 15% market share in Engine Air Management (EAM) for 4W passenger vehicles; world leader in TOCD motor applications via Igarashi Global. - **Domestic India:** 43% share in EAM; 33% in WLM armature assembly; 22–28% in BLDC ceiling fan segment. - **EV Readiness:** eVA Series motors passed simulation tests and are in technical evaluation phase with multiple OEMs. #### **2. Strategic Developments** - **'Minus China' Manufacturing Shift:** IMIL is a key beneficiary of global supply chain diversification. Launched **Next-Gen TOCD** for European markets with Igarashi Japan, producing from India under the 'One Igarashi Program'. - **Co-Development with Global Tier-1s:** - **3-Motor GBA Actuator:** Full-scale production began H2 FY25; projected volume of **4 million units** over 3–4 years. - **BLDC Water Pump (CCH) and Coolant Valve Stator/Rotor:** Programs with European Tier-1, SOP in FY26, volume potential of over **5 million units**. - **Expansion in Safety & Body Applications:** 12 active EPB programs, 6+ PLA programs, and 15+ new programs in seats and TOCD with 5–12 global and domestic Tier-1s. #### **3. Operational Excellence** - **Automation & In-House Capabilities:** Over 70–90% automation in new lines (e.g., TOCD, EPB). Strong in-house machine-building team enables cost-effective retrofits and cluster automation. - **Productivity & Speed:** Reduced TOCD product development cycle to **14 months** from RFQ. Launched **4 new programs in under 9 months**. - **Quality & Testing:** Enhanced with in-house environmental stress testing, noise evaluation chambers, and compliance to <1 PPM defect rate. #### **4. Financial & Growth Metrics** - **Cumulative Deliveries (as of Mar 2025):** - 603 million PMDC motors - 5.0 million BLDC fan solutions - 137 million WLM armature assemblies - **Backlog & Future Volumes:** - Secured contracts for **20–21 million motors** over next 3–4 years. - 25+ engine air management, 15+ safety/body system programs with combined potential of **~72 million units**. - Automotive PCBs: 9 million units projected over 3–4 years. #### **5. Diversification & Innovation** - **Product Broad-banding:** - Reduced ETC product concentration from 90% to ~75%. - Non-auto ECD now contributes **20% of total revenue**. - **Domestic Revenue Share:** Grew from **17% (2020) to 46% (2025)**; driven by India’s BS-VI adoption and demand for EVs and BLDC fans. - **Technology Integration:** - Patented firmware enabling BLDC fans to work with **standard induction regulators**. - **Offline voice control**, **temperature-sensing (Smartsense)**, and **BLE-based home automation**. - 60% reduction in stator weight, 74% in rotor weight in eTA2.2 series. #### **6. Infrastructure & Manufacturing** - State-of-the-art facilities in **MEPZ-SEZ (Chennai) and Maraimalai Nagar**. - Upgraded **EMS facility** with in-line QR laser printer, in-circuit testers, conformal coating, and depaneling machines. - Capacity: - Ceiling fans: ~17 million units/year. - ESDM: 2.5 million PCBs/year (scalable). - EV motor platform and contract manufacturing setup for sub-assemblies. #### **7. Strategic Collaborations** - **Global Ties:** Partnerships with **Bosch, Denso, Mikuni, and multiple unnamed global Tier-1s**. - **Parent Support:** Active collaboration under **'ONE IGARASHI PROGRAM'** (OIP) with Igarashi Japan, including technology transfer, sales support, and branding. - **Korean Expansion:** Entered Southeast Asian market via EPB and TOCD programs with Korean Tier-1s. #### **8. R&D & Innovation** - **Electronics R&D Centre (4,000 sq. ft.):** Focus on BLDC controllers, EV systems, IoT, and smart home integration. - **Proprietary Platforms:** - eVA Series EV Motors (3.3–15 kW) - High-voltage BLDC solutions (180V–300V) - Molded stator/armature for fuel pumps - **New Applications:** Head Rest Actuators, side door motors, desert cooler PCBs. #### **9. Market Trends & Opportunities** - **India Automotive Actuator Market:** Projected to grow from **10.8M (2023) to 17M units by 2026** (CAGR: 15–18%). - **FMEG Growth:** Indian fan market estimated to reach **64 million units by FY26**, driven by premium, smart, and energy-efficient demand. - **Regulatory Tailwinds:** BS-VI RDE Phase 2, mandatory **star ratings for TPW fans**, and FAME-II driving demand for BLDC motors. - **EV Momentum:** Rising government and consumer preference for efficient e-two- and e-three-wheelers. --- ### **Strategic Initiatives for 2025–2027** 1. **Domestic Market Expansion:** Target **>55% WLM market share** and **>48% EAM share** via new programs with Indian OEMs. 2. **Global Scale-Up:** Position as **strategic sourcing hub** for Igarashi Group under 'Minus China' strategy, targeting Europe, U.S., and East Asia. 3. **EV Commercialization:** Finalize validations for eVA Series motors and secure large OEM contracts in India and export markets. 4. **FMEG Leadership:** Launch **TPW, exhaust fan, and cooler motors** post-mandatory star ratings, capturing first-mover advantage. 5. **Backward Integration & Cost Competitiveness:** Continue in-house machine building, material optimization, and semi-automation to maintain margins. --- ### **Risk Mitigation & Competitive Edge** - **Diversification:** Across products (automotive/FMEG/EV), geographies (India, U.S., Europe, Asia), and platforms (ICE/BEV/hybrid). - **IP & Innovation:** Patent-protected solutions (e.g., regulator-compatible BLDC), low return rate (<1 PPM), and industry-first features (Smartsense, offline voice). - **Policy Advantage:** Leverages **Make in India, PLI Scheme**, and potential **India-U.S. FTA** for export growth. - **Customer Stickiness:** Long-term relationships with top global Tier-1s and recognition (e.g., **Bosch 2022 Notable Supplier Award**). ---