Nifty
Sensex
:
:
11426.75
38524.03
85.60 (0.75%)
309.56 (0.81%)

Engineering - Construction

Rating :
66/99  (View)

BSE: 539302 | NSE: POWERMECH

667.00
1.90 (0.29%)
15-Oct-2019 | 1:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  686.70
  •  686.70
  •  662.20
  •  665.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10216
  •  68.14
  •  1175.00
  •  625.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 976.65
  • 7.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,268.67
  • 0.15%
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.51%
  • 2.50%
  • 12.85%
  • FII
  • DII
  • Others
  • 0.04%
  • 10.63%
  • 11.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.62
  • 10.60
  • 19.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.66
  • 11.73
  • 11.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.84
  • 10.96
  • 23.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
491.22
461.93
6.34%
654.99
489.60
33.78%
609.88
354.67
71.96%
534.50
345.19
54.84%
Expenses
426.92
401.17
6.42%
571.44
425.51
34.30%
531.88
307.49
72.97%
466.03
300.10
55.29%
EBITDA
64.30
60.76
5.83%
83.55
64.09
30.36%
78.01
47.18
65.35%
68.47
45.09
51.85%
EBIDTM
13.09%
13.15%
12.76%
13.09%
12.79%
13.30%
12.81%
13.06%
Other Income
1.87
2.82
-33.69%
4.60
0.09
5,011.11%
2.96
1.88
57.45%
3.75
1.94
93.30%
Interest
14.12
11.57
22.04%
18.59
9.98
86.27%
11.65
9.61
21.23%
13.26
8.68
52.76%
Depreciation
10.31
10.54
-2.18%
10.90
10.89
0.09%
12.01
10.81
11.10%
12.36
10.90
13.39%
PBT
41.74
41.47
0.65%
58.66
43.31
35.44%
57.31
28.64
100.10%
46.61
27.46
69.74%
Tax
14.88
10.90
36.51%
19.91
13.27
50.04%
18.47
8.33
121.73%
13.08
8.17
60.10%
PAT
26.86
30.57
-12.14%
38.75
30.04
28.99%
38.84
20.30
91.33%
33.52
19.29
73.77%
PATM
5.47%
6.62%
5.92%
6.14%
6.37%
5.72%
6.27%
5.59%
EPS
19.31
16.58
16.47%
23.79
17.74
34.10%
23.03
12.33
86.78%
19.31
11.57
66.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,290.59
2,261.30
1,547.83
1,338.20
1,378.21
1,366.22
1,200.27
935.79
705.05
491.81
319.30
Net Sales Growth
38.71%
46.09%
15.67%
-2.90%
0.88%
13.83%
28.26%
32.73%
43.36%
54.03%
 
Cost Of Goods Sold
351.48
3.13
-8.55
-2.90
0.46
0.76
-1.29
64.80
55.46
29.90
28.98
Gross Profit
1,939.11
2,258.17
1,556.38
1,341.10
1,377.75
1,365.47
1,201.56
870.99
649.59
461.91
290.32
GP Margin
84.66%
99.86%
100.55%
100.22%
99.97%
99.95%
100.11%
93.08%
92.13%
93.92%
90.92%
Total Expenditure
1,996.27
1,970.51
1,345.56
1,172.28
1,196.26
1,199.22
1,044.90
813.61
591.61
415.30
274.83
Power & Fuel Cost
-
42.04
34.28
28.74
24.99
24.98
22.88
3.91
3.07
2.45
1.14
% Of Sales
-
1.86%
2.21%
2.15%
1.81%
1.83%
1.91%
0.42%
0.44%
0.50%
0.36%
Employee Cost
-
384.61
305.76
218.07
147.97
113.74
102.57
66.83
49.82
35.18
39.30
% Of Sales
-
17.01%
19.75%
16.30%
10.74%
8.33%
8.55%
7.14%
7.07%
7.15%
12.31%
Manufacturing Exp.
-
1,448.65
945.92
846.81
958.98
1,017.79
889.47
667.85
475.85
342.83
200.99
% Of Sales
-
64.06%
61.11%
63.28%
69.58%
74.50%
74.11%
71.37%
67.49%
69.71%
62.95%
General & Admin Exp.
-
69.07
47.21
59.23
47.68
28.54
20.91
9.25
6.70
4.56
4.28
% Of Sales
-
3.05%
3.05%
4.43%
3.46%
2.09%
1.74%
0.99%
0.95%
0.93%
1.34%
Selling & Distn. Exp.
-
0.02
0.06
0.07
0.07
0.12
0.14
0.39
0.32
0.18
0.08
% Of Sales
-
0.00%
0.00%
0.01%
0.01%
0.01%
0.01%
0.04%
0.05%
0.04%
0.03%
Miscellaneous Exp.
-
22.99
20.88
22.25
16.11
13.29
10.22
0.57
0.39
0.19
0.08
% Of Sales
-
1.02%
1.35%
1.66%
1.17%
0.97%
0.85%
0.06%
0.06%
0.04%
0.02%
EBITDA
294.33
290.79
202.27
165.92
181.95
167.00
155.37
122.18
113.44
76.51
44.47
EBITDA Margin
12.85%
12.86%
13.07%
12.40%
13.20%
12.22%
12.94%
13.06%
16.09%
15.56%
13.93%
Other Income
13.18
14.12
6.72
7.70
5.54
5.76
10.81
4.62
4.08
2.60
1.71
Interest
57.62
55.07
35.88
32.93
32.94
29.43
26.61
16.79
13.02
8.14
5.79
Depreciation
45.58
45.82
42.84
40.93
39.00
36.78
32.84
33.58
38.63
24.25
15.72
PBT
204.32
204.02
130.28
99.77
115.55
106.55
106.73
76.44
65.87
46.73
24.67
Tax
66.34
62.37
39.23
35.68
40.55
34.98
38.53
25.27
25.83
18.92
10.77
Tax Rate
32.47%
30.57%
30.11%
35.76%
35.09%
32.83%
36.10%
33.06%
33.02%
33.46%
33.51%
PAT
137.97
120.09
79.68
64.12
74.80
71.40
68.10
51.17
52.41
37.61
21.38
PAT before Minority Interest
122.91
141.65
91.05
64.09
74.99
71.57
68.20
51.17
52.41
37.61
21.38
Minority Interest
-15.06
-21.56
-11.37
0.03
-0.19
-0.17
-0.10
0.00
0.00
0.00
0.00
PAT Margin
6.02%
5.31%
5.15%
4.79%
5.43%
5.23%
5.67%
5.47%
7.43%
7.65%
6.70%
PAT Growth
37.69%
50.72%
24.27%
-14.28%
4.76%
4.85%
33.09%
-2.37%
39.35%
75.91%
 
Unadjusted EPS
85.44
82.68
54.01
43.96
54.08
57.48
57.23
47.58
48.74
41.79
23.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
819.35
698.48
621.25
555.06
354.72
273.61
204.32
154.44
103.20
67.71
Share Capital
14.71
14.71
14.71
14.71
12.58
10.94
10.75
10.75
10.75
24.00
Total Reserves
804.64
683.77
606.54
540.35
342.13
262.67
193.56
143.68
92.45
43.71
Non-Current Liabilities
152.08
107.47
112.63
116.53
105.61
128.86
117.75
150.67
104.96
48.21
Secured Loans
45.25
27.71
13.60
21.35
36.57
16.17
10.56
22.38
26.29
19.75
Unsecured Loans
8.73
0.00
1.90
0.00
0.00
11.25
17.48
35.13
19.80
0.00
Long Term Provisions
2.77
2.30
0.41
0.24
0.19
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,101.99
872.29
822.93
789.53
707.26
553.37
443.23
266.91
168.98
110.48
Trade Payables
443.07
307.45
265.35
270.47
222.15
187.62
146.72
68.36
50.45
34.61
Other Current Liabilities
196.69
193.71
186.04
160.67
157.99
136.82
132.78
115.22
81.07
54.56
Short Term Borrowings
282.38
246.23
164.25
191.85
199.74
139.40
87.16
31.43
9.30
9.29
Short Term Provisions
179.85
124.89
207.29
166.54
127.38
89.53
76.56
51.90
28.15
12.01
Total Liabilities
2,081.58
1,692.03
1,558.92
1,461.56
1,167.84
955.99
765.35
572.02
377.14
226.40
Net Block
189.94
202.55
206.46
197.78
183.21
178.06
169.90
169.67
121.51
75.91
Gross Block
343.24
319.85
281.44
236.78
343.78
302.54
262.38
228.94
154.53
94.59
Accumulated Depreciation
153.30
117.30
74.97
39.00
160.57
124.47
92.48
59.27
33.02
18.67
Non Current Assets
525.52
447.62
458.60
434.11
363.85
357.91
275.29
252.09
192.35
122.09
Capital Work in Progress
3.34
5.99
11.93
22.00
16.30
6.77
6.94
3.56
4.09
5.95
Non Current Investment
31.34
0.13
0.91
0.31
0.02
0.02
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
262.66
194.07
193.58
188.73
164.32
173.06
3.18
2.49
4.18
0.97
Other Non Current Assets
38.24
44.89
45.72
25.29
0.00
0.00
94.97
76.36
62.55
39.23
Current Assets
1,556.06
1,244.41
1,100.32
1,027.46
803.25
598.07
490.06
319.92
184.78
104.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
92.73
47.21
43.69
31.29
32.09
24.30
19.25
11.06
7.78
4.76
Sundry Debtors
389.15
308.60
294.87
272.18
195.37
149.24
177.03
147.57
73.21
43.79
Cash & Bank
88.07
94.77
34.75
43.19
67.83
68.84
56.72
42.04
42.55
33.36
Other Current Assets
986.11
314.37
237.27
276.17
507.97
355.68
237.06
119.25
61.25
22.39
Short Term Loans & Adv.
632.62
479.46
489.74
404.64
329.70
218.95
127.48
85.89
33.20
12.01
Net Current Assets
454.07
372.12
277.39
237.92
95.99
44.69
46.83
53.01
15.81
-6.17
Total Assets
2,081.58
1,692.03
1,558.92
1,461.57
1,167.84
955.99
765.35
572.01
377.13
226.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1.46
35.77
119.08
-16.96
3.86
26.75
18.07
42.05
51.56
PBT
205.55
130.05
100.33
115.82
106.55
106.73
76.44
78.24
56.54
Adjustment
50.33
72.54
68.57
66.87
60.76
52.87
45.76
35.27
20.11
Changes in Working Capital
-194.70
-126.82
-9.75
-163.43
-125.79
-99.63
-78.25
-49.35
-20.09
Cash after chg. in Working capital
61.18
75.77
159.15
19.27
41.52
59.97
43.94
64.16
56.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-59.72
-40.00
-40.07
-36.23
-37.66
-33.22
-25.87
-22.11
-5.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-62.83
-41.80
-39.68
-62.92
-45.24
-41.60
-39.79
-71.94
-70.04
Net Fixed Assets
-39.03
-20.87
-5.24
110.10
-43.74
-35.70
-36.48
-73.37
Net Investments
-2.78
-1.60
-2.63
0.00
-1.47
-5.12
-0.05
0.00
Others
-21.02
-19.33
-31.81
-173.02
-0.03
-0.78
-3.26
1.43
Cash from Financing Activity
24.81
49.58
-73.26
70.76
41.94
16.30
29.48
27.33
15.84
Net Cash Inflow / Outflow
-36.56
43.55
6.14
-9.12
0.55
1.45
7.75
-2.56
-2.64
Opening Cash & Equivalents
52.11
8.56
2.42
11.54
11.01
9.56
1.80
4.36
7.00
Closing Cash & Equivalent
15.55
52.11
8.56
2.42
11.56
11.01
9.55
1.80
4.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
557.00
474.81
422.31
377.32
281.32
223.29
169.65
128.23
100.64
52.29
ROA
7.51%
5.60%
4.24%
5.70%
6.74%
7.92%
7.65%
11.04%
12.46%
9.44%
ROE
18.67%
13.80%
10.90%
16.50%
22.81%
28.54%
28.52%
40.96%
48.80%
40.57%
ROCE
23.59%
18.17%
16.20%
19.92%
22.55%
29.94%
29.08%
40.55%
43.91%
32.61%
Fixed Asset Turnover
6.82
5.15
5.16
4.75
4.23
4.25
3.81
3.68
3.95
3.38
Receivable days
56.31
71.15
77.33
61.91
46.03
49.61
63.30
57.15
43.41
50.05
Inventory Days
11.29
10.72
10.23
8.39
7.53
6.62
5.91
4.88
4.65
5.45
Payable days
70.75
78.65
85.62
76.20
62.20
57.86
46.83
34.75
35.67
44.12
Cash Conversion Cycle
-3.14
3.22
1.94
-5.89
-8.63
-1.63
22.39
27.27
12.40
11.38
Total Debt/Equity
0.46
0.43
0.34
0.45
0.93
0.91
0.81
0.76
0.73
0.72
Interest Cover
4.70
4.63
4.03
4.51
4.62
5.01
5.55
7.01
7.95
6.55

News Update


  • Power Mech Projects bags orders worth Rs 115 crore
    26th Sep 2019, 11:11 AM

    The first project is for operation and maintenance services for 2X600 MW, Coal based Singareni Thermal Power Plant at Pegdapalli

    Read More
  • Power Mech’s order worth Rs 512.78 crore gets cancelled
    29th Jul 2019, 10:09 AM

    As the construction activity is not commenced, there is no implication on the financials of the Company

    Read More

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.