Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Engineering - Industrial Equipments

Rating :
76/99  (View)

BSE: 507944 | NSE: Not Listed

207.00
1.15 (0.56%)
25-Sep-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  206.00
  •  213.90
  •  195.00
  •  205.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15727
  •  32.55
  •  217.60
  •  72.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 106.99
  • 3.90
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 136.38
  • 0.97%
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.64%
  • 0.00%
  • 38.95%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 24.41%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.69
  • 6.13
  • 18.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.95
  • 31.70
  • 11.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.20
  • -
  • 27.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.21
  • -
  • 3.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.63
  • 0.72
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.51
  • 7.23
  • 7.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
82
97
-15%
74
73
1%
102
107
-5%
148
124
19%
Expenses
71
92
-22%
64
71
-10%
93
100
-7%
134
113
19%
EBITDA
11
5
109%
10
2
322%
9
8
18%
14
12
17%
EBIDTM
13%
5%
13%
3%
9%
7%
9%
9%
Other Income
0
2
-74%
3
5
-49%
2
2
31%
2
2
-7%
Interest
2
2
-7%
2
4
-37%
2
2
-10%
2
2
21%
Depreciation
2
1
64%
3
0
6220%
1
1
-16%
1
1
-16%
PBT
8
4
103%
7
4
88%
9
6
38%
13
11
15%
Tax
2
1
121%
2
1
101%
2
2
-14%
3
2
27%
PAT
6
3
98%
5
3
83%
7
4
59%
10
9
12%
PATM
7%
3%
7%
4%
7%
4%
6%
7%
EPS
12.53
6.34
98%
10.73
5.85
83%
14.81
9.32
59%
20.33
18.21
12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
406
415
377
248
243
308
336
414
285
Net Sales Growth
1%
10%
52%
2%
-21%
-8%
-19%
45%
 
Cost Of Goods Sold
223
233
216
139
139
187
208
268
195
Gross Profit
183
182
161
109
104
120
128
146
91
GP Margin
45%
44%
43%
44%
43%
39%
38%
35%
32%
Total Expenditure
362
377
346
226
241
298
318
386
271
Power & Fuel Cost
-
4
3
2
2
2
2
2
2
% Of Sales
-
1%
1%
1%
1%
1%
1%
0%
1%
Employee Cost
-
46
38
27
30
38
36
30
22
% Of Sales
-
11%
10%
11%
12%
12%
11%
7%
8%
Manufacturing Exp.
-
48
35
23
39
34
40
45
29
% Of Sales
-
11%
9%
9%
16%
11%
12%
11%
10%
General & Admin Exp.
-
13
20
10
9
10
9
10
6
% Of Sales
-
3%
5%
4%
4%
3%
3%
2%
2%
Selling & Distn. Exp.
-
23
24
16
10
15
13
19
8
% Of Sales
-
6%
6%
6%
4%
5%
4%
5%
3%
Miscellaneous Exp.
-
11
9
10
12
12
10
13
9
% Of Sales
-
3%
3%
4%
5%
4%
3%
3%
3%
EBITDA
43
38
31
22
2
9
17
28
14
EBITDA Margin
11%
9%
8%
9%
1%
3%
5%
7%
5%
Other Income
8
9
5
4
3
7
4
5
3
Interest
9
9
10
9
9
9
9
7
7
Depreciation
7
6
4
6
8
11
13
9
6
PBT
36
32
23
10
-12
-4
1
17
5
Tax
8
8
9
-1
-3
-1
2
7
1
Tax Rate
23%
25%
40%
-9%
26%
23%
233%
39%
23%
PAT
27
24
14
11
-9
-3
-1
11
4
PAT before Minority Interest
27
24
14
11
-9
-3
-1
11
4
Minority Interest
0
0
0
0
0
0
0
0
0
PAT Margin
7%
6%
4%
5%
-4%
-1%
0%
3%
1%
PAT Growth
47%
72%
20%
227%
-214%
-185%
-110%
180%
 
EPS
58.40
50.30
29.17
24.36
-19.21
-6.13
-2.15
22.43
8.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
102
81
68
56
64
67
70
61
Share Capital
2
2
2
2
2
2
2
2
Total Reserves
100
78
66
53
62
65
68
58
Non-Current Liabilities
42
35
26
34
41
36
37
5
Secured Loans
2
1
0
2
4
1
1
2
Unsecured Loans
34
33
30
34
34
32
32
0
Long Term Provisions
6
5
5
5
5
5
3
3
Current Liabilities
121
139
118
112
132
128
115
126
Trade Payables
30
40
29
35
54
43
43
43
Other Current Liabilities
57
56
39
34
39
38
39
35
Short Term Borrowings
32
41
49
43
40
46
31
47
Short Term Provisions
2
1
1
0
0
1
1
1
Total Liabilities
265
255
213
202
238
232
222
191
Net Block
72
54
51
45
52
54
56
33
Gross Block
95
72
66
127
126
119
112
80
Accumulated Depreciation
24
18
14
82
74
65
55
47
Non Current Assets
75
59
55
61
69
68
66
61
Capital Work in Progress
1
4
2
13
11
8
4
25
Non Current Investment
0
0
0
2
4
5
3
2
Long Term Loans & Adv.
2
1
1
1
2
1
2
0
Other Non Current Assets
0
0
0
0
0
0
0
0
Current Assets
190
195
158
141
170
164
156
130
Current Investments
0
1
1
0
0
0
0
0
Inventories
75
78
57
58
75
68
62
54
Sundry Debtors
51
55
50
42
47
48
44
39
Cash & Bank
40
28
26
18
24
26
31
23
Other Current Assets
23
0
0
0
23
21
19
13
Short Term Loans & Adv.
23
34
24
24
23
21
19
13
Net Current Assets
69
56
40
29
37
36
41
4
Total Assets
265
255
213
202
238
232
222
191

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
41
14
6
-7
10
-5
3
14
PBT
32
23
10
-12
-4
1
17
5
Adjustment
15
13
14
16
18
19
14
10
Changes in Working Capital
9
-8
-9
-2
4
-12
-14
7
Cash after chg. in Working capital
55
28
15
2
19
7
17
22
Interest Paid
-9
-10
-9
-9
-9
0
0
0
Tax Paid
-6
-4
0
-1
0
-3
-7
-2
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
Cash From Investing Activity
-21
-7
2
0
-10
-14
-10
-13
Net Fixed Assets
-21
-8
72
-3
-10
-11
-10
Net Investments
0
0
2
1
-1
-5
-4
Others
0
0
-71
1
1
2
3
Cash from Financing Activity
-8
-5
0
1
-2
14
15
0
Net Cash Inflow / Outflow
12
2
9
-7
-2
-5
8
1
Opening Cash & Equivalents
28
26
18
24
26
31
23
22
Closing Cash & Equivalent
40
28
26
18
24
26
31
23

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
217
172
145
118
137
144
149
129
ROA
9%
6%
6%
-4%
-1%
0%
5%
2%
ROE
26%
18%
18%
-15%
-4%
-1%
16%
6%
ROCE
25%
21%
14%
-2%
3%
6%
19%
10%
Fixed Asset Turnover
4.96
5.49
2.57
2.10
2.75
3.20
4.73
3.92
Receivable days
47
51
67
61
52
46
33
46
Inventory Days
67
65
85
92
78
64
47
63
Payable days
36
39
54
71
60
48
39
55
Cash Conversion Cycle
78
77
98
82
70
62
42
54
Total Debt/Equity
0.68
0.93
1.19
1.46
1.25
1.25
0.95
0.88
Interest Cover
5
3
2
0
1
1
3
2

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.