Nifty
Sensex
:
:
11863.65
39482.17
35.40 (0.30%)
129.50 (0.33%)

Compressors / Pumps

Rating :
57/99  (View)

BSE: 531431 | NSE: SHAKTIPUMP

418.05
4.40 (1.06%)
21-May-2019 | 10:24AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  419.00
  •  424.35
  •  416.00
  •  413.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9216
  •  38.53
  •  629.85
  •  293.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 758.55
  • 16.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 843.23
  • 0.90%
  • 2.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.25%
  • 12.98%
  • 23.21%
  • FII
  • DII
  • Others
  • 0.22%
  • 0.08%
  • 15.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.37
  • 18.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.31
  • 30.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.43
  • 217.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.34
  • 20.90
  • 44.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.21
  • 2.59
  • 2.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 10.99
  • 13.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
159.62
130.76
22.07%
152.10
147.68
2.99%
138.72
67.70
104.90%
96.01
89.91
6.78%
Expenses
131.70
106.92
23.18%
124.90
117.20
6.57%
117.83
56.83
107.34%
82.86
77.23
7.29%
EBITDA
27.92
23.84
17.11%
27.20
30.48
-10.76%
20.89
10.88
92.00%
13.15
12.69
3.62%
EBIDTM
17.49%
18.23%
17.89%
20.64%
15.06%
16.06%
13.69%
14.11%
Other Income
1.28
1.66
-22.89%
0.07
0.99
-92.93%
0.36
0.55
-34.55%
2.10
0.85
147.06%
Interest
4.73
4.30
10.00%
5.17
3.54
46.05%
4.70
3.00
56.67%
3.21
3.16
1.58%
Depreciation
3.95
3.49
13.18%
3.81
3.55
7.32%
3.73
3.50
6.57%
3.55
3.41
4.11%
PBT
20.52
17.71
15.87%
18.28
24.38
-25.02%
12.82
4.92
160.57%
8.49
6.96
21.98%
Tax
3.98
7.67
-48.11%
5.66
7.70
-26.49%
3.54
1.91
85.34%
1.85
1.96
-5.61%
PAT
16.54
10.03
64.91%
12.62
16.68
-24.34%
9.27
3.02
206.95%
6.64
5.00
32.80%
PATM
10.36%
7.67%
8.30%
11.29%
6.68%
4.45%
6.92%
5.56%
EPS
9.00
5.46
64.84%
6.87
9.07
-24.26%
5.04
1.64
207.32%
3.61
2.72
32.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Net Sales
546.45
436.61
429.04
264.23
296.62
292.09
208.80
191.53
62.00
41.07
Net Sales Growth
25.32%
1.76%
62.37%
-10.92%
1.55%
39.89%
9.02%
208.92%
50.96%
 
Cost Of Goods Sold
324.05
238.06
234.24
130.40
129.77
125.58
98.15
94.79
44.37
30.04
Gross Profit
222.40
198.54
194.80
133.83
166.84
166.50
110.65
96.75
17.63
11.03
GP Margin
40.70%
45.47%
45.40%
50.65%
56.25%
57.00%
52.99%
50.51%
28.44%
26.86%
Total Expenditure
457.29
359.17
368.59
244.10
249.46
248.75
178.72
160.95
53.39
35.89
Power & Fuel Cost
-
2.15
2.23
2.17
2.03
1.92
1.71
1.38
0.33
0.28
% Of Sales
-
0.49%
0.52%
0.82%
0.68%
0.66%
0.82%
0.72%
0.53%
0.68%
Employee Cost
-
44.55
41.32
42.02
35.08
25.70
21.13
14.71
2.11
1.49
% Of Sales
-
10.20%
9.63%
15.90%
11.83%
8.80%
10.12%
7.68%
3.40%
3.63%
Manufacturing Exp.
-
13.13
12.22
8.91
8.30
7.30
5.17
3.40
2.34
1.16
% Of Sales
-
3.01%
2.85%
3.37%
2.80%
2.50%
2.48%
1.78%
3.77%
2.82%
General & Admin Exp.
-
23.44
21.02
21.56
17.31
13.25
12.04
8.79
1.94
1.14
% Of Sales
-
5.37%
4.90%
8.16%
5.84%
4.54%
5.77%
4.59%
3.13%
2.78%
Selling & Distn. Exp.
-
33.47
31.46
37.14
56.71
74.75
40.21
37.38
2.26
1.74
% Of Sales
-
7.67%
7.33%
14.06%
19.12%
25.59%
19.26%
19.52%
3.65%
4.24%
Miscellaneous Exp.
-
4.36
26.09
1.91
0.24
0.24
0.31
0.51
0.03
0.04
% Of Sales
-
1.00%
6.08%
0.72%
0.08%
0.08%
0.15%
0.27%
0.05%
0.10%
EBITDA
89.16
77.44
60.45
20.13
47.16
43.34
30.08
30.58
8.61
5.18
EBITDA Margin
16.32%
17.74%
14.09%
7.62%
15.90%
14.84%
14.41%
15.97%
13.89%
12.61%
Other Income
3.81
3.49
2.11
8.77
11.48
10.19
6.69
1.04
0.11
0.06
Interest
17.81
14.01
16.51
14.32
13.23
12.60
12.19
9.30
3.19
1.96
Depreciation
15.04
13.95
12.80
12.06
9.82
6.77
5.01
4.05
1.20
0.77
PBT
60.11
52.97
33.25
2.52
35.59
34.16
19.57
18.28
4.33
2.51
Tax
15.03
18.86
11.60
1.45
9.30
9.19
2.75
4.44
0.42
0.41
Tax Rate
25.00%
35.61%
34.89%
57.54%
26.13%
26.90%
14.05%
24.29%
9.70%
16.33%
PAT
45.07
34.11
21.65
1.07
26.28
24.98
16.82
13.84
3.90
2.10
PAT before Minority Interest
45.07
34.11
21.65
1.07
26.28
24.98
16.82
13.84
3.90
2.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.25%
7.81%
5.05%
0.40%
8.86%
8.55%
8.06%
7.23%
6.29%
5.11%
PAT Growth
29.77%
57.55%
1923.36%
-95.93%
5.20%
48.51%
21.53%
254.87%
85.71%
 
Unadjusted EPS
24.52
18.56
11.78
0.64
16.79
16.39
11.49
10.11
7.77
4.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Shareholder's Funds
253.63
223.42
201.92
207.18
133.05
108.76
86.95
16.09
11.16
Share Capital
18.38
18.38
31.74
31.74
15.24
15.24
14.04
5.02
4.82
Total Reserves
235.25
205.04
170.17
175.43
114.81
93.52
69.30
7.13
6.33
Non-Current Liabilities
28.51
19.41
14.77
22.83
32.75
24.43
34.84
60.54
24.20
Secured Loans
14.65
7.10
6.48
16.58
26.99
19.90
31.38
26.15
13.43
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
33.49
9.81
Long Term Provisions
3.87
3.87
1.32
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
175.32
176.11
149.72
141.09
142.52
111.74
87.11
7.25
3.12
Trade Payables
49.79
58.16
24.49
26.66
27.15
20.28
14.75
5.96
2.11
Other Current Liabilities
31.05
38.35
32.65
25.26
30.64
19.48
12.85
0.26
0.18
Short Term Borrowings
91.27
75.82
82.39
70.43
68.83
62.54
51.32
0.00
0.00
Short Term Provisions
3.21
3.77
10.19
18.75
15.90
9.44
8.20
1.04
0.83
Total Liabilities
457.46
418.94
366.41
371.10
308.32
244.93
208.90
83.88
38.48
Net Block
121.06
121.20
110.09
105.97
89.58
80.27
52.47
28.70
11.28
Gross Block
201.89
188.08
110.09
148.20
122.02
106.04
73.82
34.20
15.57
Accumulated Depreciation
80.83
66.88
0.00
42.22
32.44
25.77
21.35
5.50
4.29
Non Current Assets
131.41
137.10
156.21
123.28
110.81
91.67
71.06
28.70
11.28
Capital Work in Progress
0.24
0.00
8.20
4.61
1.54
0.00
6.59
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.52
0.00
0.00
Long Term Loans & Adv.
10.11
15.90
10.36
12.70
19.69
11.40
11.48
0.00
0.00
Other Non Current Assets
0.00
0.00
27.56
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
326.04
281.51
210.20
230.43
181.33
147.39
133.05
52.40
27.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
116.14
103.52
108.01
97.11
71.12
68.48
73.44
20.07
12.78
Sundry Debtors
143.34
138.40
69.41
101.17
83.91
60.00
41.17
12.52
11.26
Cash & Bank
25.64
13.20
7.60
7.18
6.84
4.50
9.11
0.27
0.01
Other Current Assets
40.92
0.55
0.60
1.04
19.46
14.41
9.33
19.54
3.06
Short Term Loans & Adv.
39.21
25.83
24.58
23.92
18.92
13.72
9.10
19.49
3.02
Net Current Assets
150.73
105.40
60.47
89.34
38.81
35.65
45.94
45.15
23.99
Total Assets
457.45
418.95
366.41
371.09
308.32
244.94
208.90
83.88
38.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Cash From Operating Activity
19.58
52.82
32.95
-4.03
18.05
28.67
14.92
-1.79
-0.52
PBT
52.97
33.25
1.07
26.28
24.98
16.82
13.84
3.83
2.00
Adjustment
22.85
47.20
13.75
15.40
4.77
12.30
9.08
4.21
2.79
Changes in Working Capital
-37.94
-21.60
18.13
-45.71
-11.70
-0.46
-8.00
-9.54
-5.15
Cash after chg. in Working capital
37.88
58.86
32.95
-4.03
18.05
28.67
14.92
-1.50
-0.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.30
-6.03
0.00
0.00
0.00
0.00
0.00
-0.28
-0.16
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
-19.38
-17.28
-17.89
-25.48
-28.92
-28.90
-19.65
-37.74
-6.46
Net Fixed Assets
-11.44
-15.51
-19.76
-29.25
-17.52
-25.63
-46.21
-18.63
Net Investments
-8.14
-1.42
0.00
-0.08
0.00
0.52
-1.07
0.00
Others
0.20
-0.35
1.87
3.85
-11.40
-3.79
27.63
-19.11
Cash from Financing Activity
6.15
-33.29
-14.26
28.45
12.33
-2.12
7.25
39.78
6.96
Net Cash Inflow / Outflow
6.35
2.26
0.80
-1.06
1.46
-2.35
2.52
0.25
-0.01
Opening Cash & Equivalents
4.01
1.76
1.13
2.19
0.73
3.07
0.56
0.01
0.03
Closing Cash & Equivalent
10.36
4.01
1.94
1.13
2.19
0.73
3.08
0.27
0.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Book Value (Rs.)
137.99
121.37
111.63
104.39
74.70
67.49
55.93
9.33
11.48
ROA
7.78%
5.51%
0.29%
7.74%
9.03%
7.41%
9.45%
6.38%
5.46%
ROE
14.31%
10.56%
0.59%
18.21%
23.05%
18.54%
31.48%
38.19%
18.98%
ROCE
19.81%
16.10%
5.63%
18.71%
22.04%
17.39%
22.64%
14.02%
13.03%
Fixed Asset Turnover
2.24
2.88
2.10
2.24
2.60
2.37
3.58
2.49
2.64
Receivable days
117.77
88.39
114.64
111.68
88.43
86.67
50.63
69.99
100.06
Inventory Days
91.82
89.98
137.86
101.52
85.78
121.58
88.19
96.71
113.58
Payable days
57.08
48.76
36.22
38.17
34.24
38.22
23.15
26.43
21.31
Cash Conversion Cycle
152.50
129.62
216.28
175.03
139.97
170.03
115.67
140.26
192.33
Total Debt/Equity
0.43
0.40
0.52
0.54
0.99
0.89
1.13
6.36
2.10
Interest Cover
4.78
3.01
1.18
3.69
3.71
2.60
2.97
2.36
2.28

News Update


  • Shakti Pumps (I) - Quarterly Results
    10th May 2019, 13:25 PM

    Read More
  • Shakti Pumps gets nod from CCEA for launch of KUSUM
    20th Feb 2019, 16:04 PM

    CCEA has also approved Phase II of Grid Connected Solar Rooftop to the tune of 40000MW with a financial support of Rs 11814 crore by the year 2022

    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.