Eimco Elecon (India) Live BSE/NSE | Eimco Elecon (India) Fundamenta data | Eimco Elecon (India) Balance sheet | Eimco Elecon (India) Quarterly Results | Eimco Elecon (India) Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

192.87
16.27
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

187.20
1.50%
0.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-5.28
-5.08
-8.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-13.46
-23.75
-17.14

PAT CAGR (%)

10 Years
5 Years
3 Years

-3.47
-11.63
-16.97

P:E (Median)

8 Years
5 Years
3 Years

11.57
12.32
10.48

P:BV (Average)

8 Years
5 Years
3 Years

0.54
0.54
0.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.94
7.72
7.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 33.48 20.51 63.24% 22.26 18.93 17.59% 31.70 57.76 -45.12% 36.78 37.63 -2.26%
Expenses 30.17 17.73 70.16% 19.32 17.39 11.10% 32.28 49.45 -34.72% 34.66 30.12 15.07%
EBITDA 3.31 2.78 19.06% 2.94 1.53 92.16% -0.59 8.31 - 2.12 7.51 -71.77%
EBIDTM 9.88% 13.56% 13.19% 8.10% -1.85% 14.38% 5.77% 19.95%
Other Income 2.51 4.07 -38.33% 4.61 0.92 401.09% 2.63 3.78 -30.42% 3.07 3.78 -18.78%
Interest 0.14 0.10 40.00% 0.13 0.13 0.00% 0.14 0.24 -41.67% 0.13 0.05 160.00%
Depreciation 1.73 1.42 21.83% 1.60 1.34 19.40% 1.63 1.24 31.45% 1.46 1.27 14.96%
PBT 3.95 5.33 -25.89% 5.82 0.98 493.88% 0.28 10.60 -97.36% 3.60 9.97 -63.89%
Tax 1.16 0.88 31.82% 0.74 0.02 3,600.00% -0.86 2.70 - 0.76 2.64 -71.21%
PAT 2.79 4.45 -37.30% 5.08 0.96 429.17% 1.14 7.90 -85.57% 2.85 7.33 -61.12%
PATM 8.33% 21.71% 22.81% 5.08% 3.60% 13.67% 7.74% 19.47%
EPS 4.81 7.68 -37.37% 8.75 1.66 427.11% 1.97 13.62 -85.54% 4.91 12.63 -61.12%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 33.48 20.51 63.24% 0.00 18.93 -100.00% 31.70 57.76 -45.12% 36.78 37.63 -2.26%
Expenses 30.17 17.73 70.16% 0.00 17.39 -100.00% 32.28 49.45 -34.72% 34.66 30.12 15.07%
EBITDA 3.31 2.78 19.06% 0.00 1.54 -100.00% -0.59 8.31 - 2.12 7.51 -71.77%
EBIDTM 9.88% 13.56% 0.00% 8.12% -1.85% 14.38% 5.77% 19.95%
Other Income 2.51 4.07 -38.33% 0.00 0.92 -100.00% 2.63 3.78 -30.42% 3.07 3.78 -18.78%
Interest 0.14 0.10 40.00% 0.00 0.13 -100.00% 0.14 0.24 -41.67% 0.13 0.05 160.00%
Depreciation 1.73 1.42 21.83% 0.00 1.34 -100.00% 1.63 1.24 31.45% 1.46 1.27 14.96%
PBT 3.95 5.33 -25.89% 0.00 0.99 -100.00% 0.28 10.60 -97.36% 3.60 9.97 -63.89%
Tax 1.16 0.88 31.82% 0.00 0.02 -100.00% -0.86 2.70 - 0.76 2.64 -71.21%
PAT 2.79 4.45 -37.30% 0.00 0.96 -100.00% 1.14 7.90 -85.57% 2.85 7.33 -61.12%
PATM 8.33% 21.71% 0.00% 5.09% 3.60% 13.67% 7.74% 19.47%
EPS 4.79 7.74 -38.11% 0.00 1.69 -100.00% 2.04 13.61 -85.01% 4.97 12.65 -60.71%

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 Mar 12 Mar 11
Net Sales 124.22 107.91 184.73 140.08 171.19 140.03 196.41 193.39 171.57 177.99 185.64 Net Sales Growth -7.87% -41.59% 31.87% -18.17% 22.25% -28.71% 1.56% 12.72% -3.61% -4.12% Cost Of Goods Sold 68.53 55.19 99.75 71.70 89.49 65.69 107.83 108.27 90.54 106.82 110.24 Gross Profit 55.69 52.73 84.99 68.37 81.70 74.34 88.57 85.12 81.03 71.16 75.39 GP Margin 44.83% 48.86% 46.01% 48.81% 47.72% 53.09% 45.09% 44.01% 47.23% 39.98% 40.61% Total Expenditure 116.43 102.06 159.71 125.10 149.33 117.34 166.99 164.35 149.77 158.33 160.80 Power & Fuel Cost - 0.28 0.09 0.16 0.08 0.02 0.14 0.19 0.21 0.45 0.90 % Of Sales - 0.26% 0.05% 0.11% 0.05% 0.01% 0.07% 0.10% 0.12% 0.25% 0.48% Employee Cost - 13.33 15.50 15.37 14.93 14.45 11.61 10.48 10.42 10.08 8.66 % Of Sales - 12.35% 8.39% 10.97% 8.72% 10.32% 5.91% 5.42% 6.07% 5.66% 4.66% Manufacturing Exp. - 6.74 6.44 6.58 8.17 6.28 13.60 10.52 9.74 8.96 9.16 % Of Sales - 6.25% 3.49% 4.70% 4.77% 4.48% 6.92% 5.44% 5.68% 5.03% 4.93% General & Admin Exp. - 11.00 10.37 10.48 11.29 11.81 5.96 7.02 12.05 7.18 4.94 % Of Sales - 10.19% 5.61% 7.48% 6.60% 8.43% 3.03% 3.63% 7.02% 4.03% 2.66% Selling & Distn. Exp. - 14.20 26.04 19.49 23.03 18.15 26.61 26.51 25.25 24.08 24.75 % Of Sales - 13.16% 14.10% 13.91% 13.45% 12.96% 13.55% 13.71% 14.72% 13.53% 13.33% Miscellaneous Exp. - 1.34 1.53 1.32 2.34 0.94 1.24 1.36 1.57 0.76 24.75 % Of Sales - 1.24% 0.83% 0.94% 1.37% 0.67% 0.63% 0.70% 0.92% 0.43% 1.15% EBITDA 7.78 5.85 25.02 14.98 21.86 22.69 29.42 29.04 21.80 19.66 24.84 EBITDA Margin 6.26% 5.42% 13.54% 10.69% 12.77% 16.20% 14.98% 15.02% 12.71% 11.05% 13.38% Other Income 12.82 10.70 10.94 9.99 13.48 7.53 5.44 4.40 4.00 2.72 1.89 Interest 0.54 0.51 0.57 0.54 0.38 0.29 0.45 0.30 0.41 0.49 0.68 Depreciation 6.42 5.84 4.97 4.99 5.18 6.30 4.33 5.11 5.25 5.31 6.36 PBT 13.65 10.20 30.42 19.44 29.79 23.63 30.08 28.04 20.14 16.57 19.69 Tax 1.80 0.80 7.20 2.99 4.70 6.17 8.56 7.87 5.01 5.23 6.29 Tax Rate 13.19% 7.84% 23.67% 15.38% 15.78% 26.11% 28.46% 28.07% 24.88% 20.46% 31.95% PAT 11.86 9.41 23.22 16.44 25.09 17.46 21.52 20.17 15.14 20.33 13.40 PAT before Minority Interest 11.86 9.41 23.22 16.44 25.09 17.46 21.52 20.17 15.14 20.33 13.40 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.55% 8.72% 12.57% 11.74% 14.66% 12.47% 10.96% 10.43% 8.82% 11.42% 7.22% PAT Growth -42.54% -59.47% 41.24% -34.48% 43.70% -18.87% 6.69% 33.22% -25.53% 51.72% Unadjusted EPS 20.45 16.22 40.03 28.34 43.26 30.10 37.10 34.78 26.10 35.05 23.10

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

124.22

107.91

184.73

140.08

171.19

140.03

196.41

193.39

171.57

177.99

185.64

Net Sales Growth

-7.87%

-41.59%

31.87%

-18.17%

22.25%

-28.71%

1.56%

12.72%

-3.61%

-4.12%

Cost Of Goods Sold

68.53

55.19

99.75

71.70

89.49

65.69

107.83

108.27

90.54

106.82

110.24

Gross Profit

55.69

52.73

84.99

68.37

81.70

74.34

88.57

85.12

81.03

71.16

75.39

GP Margin

44.83%

48.86%

46.01%

48.81%

47.72%

53.09%

45.09%

44.01%

47.23%

39.98%

40.61%

Total Expenditure

116.43

102.06

159.71

125.10

149.33

117.34

166.99

164.35

149.77

158.33

160.80

Power & Fuel Cost

0.28

0.09

0.16

0.08

0.02

0.14

0.19

0.21

0.45

0.90

% Of Sales

0.26%

0.05%

0.11%

0.05%

0.01%

0.07%

0.10%

0.12%

0.25%

0.48%

Employee Cost

13.33

15.50

15.37

14.93

14.45

11.61

10.48

10.42

10.08

8.66

% Of Sales

12.35%

8.39%

10.97%

8.72%

10.32%

5.91%

5.42%

6.07%

5.66%

4.66%

Manufacturing Exp.

6.74

6.44

6.58

8.17

6.28

13.60

10.52

9.74

8.96

9.16

% Of Sales

6.25%

3.49%

4.70%

4.77%

4.48%

6.92%

5.44%

5.68%

5.03%

4.93%

General & Admin Exp.

11.00

10.37

10.48

11.29

11.81

5.96

7.02

12.05

7.18

4.94

% Of Sales

10.19%

5.61%

7.48%

6.60%

8.43%

3.03%

3.63%

7.02%

4.03%

2.66%

Selling & Distn. Exp.

14.20

26.04

19.49

23.03

18.15

26.61

26.51

25.25

24.08

24.75

% Of Sales

13.16%

14.10%

13.91%

13.45%

12.96%

13.55%

13.71%

14.72%

13.53%

13.33%

Miscellaneous Exp.

1.34

1.53

1.32

2.34

0.94

1.24

1.36

1.57

0.76

24.75

% Of Sales

1.24%

0.83%

0.94%

1.37%

0.67%

0.63%

0.70%

0.92%

0.43%

1.15%

EBITDA

7.78

5.85

25.02

14.98

21.86

22.69

29.42

29.04

21.80

19.66

24.84

EBITDA Margin

6.26%

5.42%

13.54%

10.69%

12.77%

16.20%

14.98%

15.02%

12.71%

11.05%

13.38%

Other Income

12.82

10.70

10.94

9.99

13.48

7.53

5.44

4.40

4.00

2.72

1.89

Interest

0.54

0.51

0.57

0.54

0.38

0.29

0.45

0.30

0.41

0.49

0.68

Depreciation

6.42

5.84

4.97

4.99

5.18

6.30

4.33

5.11

5.25

5.31

6.36

PBT

13.65

10.20

30.42

19.44

29.79

23.63

30.08

28.04

20.14

16.57

19.69

Tax

1.80

0.80

7.20

2.99

4.70

6.17

8.56

7.87

5.01

5.23

6.29

Tax Rate

13.19%

7.84%

23.67%

15.38%

15.78%

26.11%

28.46%

28.07%

24.88%

20.46%

31.95%

PAT

11.86

9.41

23.22

16.44

25.09

17.46

21.52

20.17

15.14

20.33

13.40

PAT before Minority Interest

11.86

9.41

23.22

16.44

25.09

17.46

21.52

20.17

15.14

20.33

13.40

Minority Interest

0.00

PAT Margin

9.55%

8.72%

12.57%

11.74%

14.66%

12.47%

10.96%

10.43%

8.82%

11.42%

7.22%

PAT Growth

-42.54%

-59.47%

41.24%

-34.48%

43.70%

-18.87%

6.69%

33.22%

-25.53%

51.72%

Unadjusted EPS

20.45

16.22

40.03

28.34

43.26

30.10

37.10

34.78

26.10

35.05

23.10

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 107.91 184.73 140.08 171.19 140.03 Net Sales Growth - -41.59% 31.87% -18.17% 22.25% Cost Of Goods Sold - 55.19 99.75 71.70 89.49 65.69 Gross Profit - 52.73 84.99 68.37 81.70 74.34 GP Margin - 48.86% 46.01% 48.81% 47.72% 53.09% Total Expenditure - 102.06 159.71 125.10 149.33 117.34 Power & Fuel Cost - 0.28 0.09 0.16 0.08 0.02 % Of Sales - 0.26% 0.05% 0.11% 0.05% 0.01% Employee Cost - 13.33 15.50 15.37 14.93 14.45 % Of Sales - 12.35% 8.39% 10.97% 8.72% 10.32% Manufacturing Exp. - 6.74 6.44 6.58 8.17 6.28 % Of Sales - 6.25% 3.49% 4.70% 4.77% 4.48% General & Admin Exp. - 11.00 10.37 10.48 11.29 11.81 % Of Sales - 10.19% 5.61% 7.48% 6.60% 8.43% Selling & Distn. Exp. - 14.20 26.04 19.49 23.03 18.15 % Of Sales - 13.16% 14.10% 13.91% 13.45% 12.96% Miscellaneous Exp. - 1.34 1.53 1.32 2.34 0.94 % Of Sales - 1.24% 0.83% 0.94% 1.37% 0.67% EBITDA - 5.85 25.02 14.98 21.86 22.69 EBITDA Margin - 5.42% 13.54% 10.69% 12.77% 16.20% Other Income - 10.70 10.94 9.99 13.48 7.53 Interest - 0.51 0.57 0.54 0.38 0.29 Depreciation - 5.84 4.97 4.99 5.18 6.30 PBT - 10.20 30.42 19.44 29.79 23.63 Tax - 0.80 7.20 2.99 4.70 6.17 Tax Rate - 7.84% 23.67% 15.38% 15.78% 26.11% PAT - 9.41 23.22 16.44 25.09 17.46 PAT before Minority Interest - 9.41 23.22 16.44 25.09 17.46 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 8.72% 12.57% 11.74% 14.66% 12.47% PAT Growth - -59.47% 41.24% -34.48% 43.70% Unadjusted EPS - 16.22 40.03 28.34 43.26 30.10

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Net Sales

107.91

184.73

140.08

171.19

140.03

Net Sales Growth

-41.59%

31.87%

-18.17%

22.25%

Cost Of Goods Sold

55.19

99.75

71.70

89.49

65.69

Gross Profit

52.73

84.99

68.37

81.70

74.34

GP Margin

48.86%

46.01%

48.81%

47.72%

53.09%

Total Expenditure

102.06

159.71

125.10

149.33

117.34

Power & Fuel Cost

0.28

0.09

0.16

0.08

0.02

% Of Sales

0.26%

0.05%

0.11%

0.05%

0.01%

Employee Cost

13.33

15.50

15.37

14.93

14.45

% Of Sales

12.35%

8.39%

10.97%

8.72%

10.32%

Manufacturing Exp.

6.74

6.44

6.58

8.17

6.28

% Of Sales

6.25%

3.49%

4.70%

4.77%

4.48%

General & Admin Exp.

11.00

10.37

10.48

11.29

11.81

% Of Sales

10.19%

5.61%

7.48%

6.60%

8.43%

Selling & Distn. Exp.

14.20

26.04

19.49

23.03

18.15

% Of Sales

13.16%

14.10%

13.91%

13.45%

12.96%

Miscellaneous Exp.

1.34

1.53

1.32

2.34

0.94

% Of Sales

1.24%

0.83%

0.94%

1.37%

0.67%

EBITDA

5.85

25.02

14.98

21.86

22.69

EBITDA Margin

5.42%

13.54%

10.69%

12.77%

16.20%

Other Income

10.70

10.94

9.99

13.48

7.53

Interest

0.51

0.57

0.54

0.38

0.29

Depreciation

5.84

4.97

4.99

5.18

6.30

PBT

10.20

30.42

19.44

29.79

23.63

Tax

0.80

7.20

2.99

4.70

6.17

Tax Rate

7.84%

23.67%

15.38%

15.78%

26.11%

PAT

9.41

23.22

16.44

25.09

17.46

PAT before Minority Interest

9.41

23.22

16.44

25.09

17.46

Minority Interest

0.00

PAT Margin

8.72%

12.57%

11.74%

14.66%

12.47%

PAT Growth

-59.47%

41.24%

-34.48%

43.70%

Unadjusted EPS

16.22

40.03

28.34

43.26

30.10

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 Mar 12 Mar 11
Shareholder's Funds 315.90 311.37 291.60 278.46 256.99 204.88 187.45 169.99 157.55 139.90 Share Capital 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 Total Reserves 310.13 305.60 285.83 272.69 251.22 199.11 181.68 164.22 151.78 134.14 Non-Current Liabilities 32.13 30.20 24.98 44.43 67.42 0.00 0.71 1.17 1.68 2.21 Secured Loans 1.10 1.26 0.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 19.96 19.41 15.82 35.31 56.47 0.59 0.52 0.53 0.57 0.49 Current Liabilities 21.97 27.71 33.38 22.29 28.73 38.40 36.60 23.97 24.95 27.39 Trade Payables 17.06 19.88 24.42 13.84 22.88 27.30 24.32 16.29 16.67 18.73 Other Current Liabilities 3.60 4.03 7.22 6.00 3.69 5.44 7.42 3.08 3.76 3.26 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.32 3.80 1.74 2.45 2.16 5.66 4.86 4.60 4.52 5.41 Total Liabilities 370.00 369.28 349.96 345.18 353.14 243.28 224.76 195.13 184.18 169.50 Net Block 75.04 71.00 72.90 63.65 65.04 28.10 16.53 16.69 22.06 25.85 Gross Block 127.20 117.56 114.92 101.42 100.67 101.22 85.29 80.90 89.08 91.96 Accumulated Depreciation 52.16 46.56 42.02 37.77 35.63 73.11 68.76 64.21 67.02 66.11 Non Current Assets 260.42 250.86 176.95 180.21 198.11 52.38 41.09 33.61 29.56 28.66 Capital Work in Progress 10.72 9.22 0.73 0.00 0.16 0.04 0.96 2.11 0.06 0.00 Non Current Investment 147.76 145.75 83.30 77.53 71.04 19.40 20.58 13.26 5.35 2.51 Long Term Loans & Adv. 26.89 24.89 20.01 39.03 61.87 4.84 3.02 1.56 2.10 0.30 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 109.58 118.42 173.01 164.97 155.03 190.89 183.68 161.52 154.62 140.85 Current Investments 8.13 7.01 62.89 69.60 55.18 55.78 50.23 48.93 44.40 3.76 Inventories 52.70 40.16 39.25 34.19 37.71 30.93 25.34 54.26 42.26 72.70 Sundry Debtors 30.86 60.70 60.13 48.90 51.80 88.41 95.72 48.23 50.71 50.26 Cash & Bank 6.93 3.73 4.18 2.43 1.52 4.25 3.96 3.60 4.36 2.41 Other Current Assets 10.97 3.19 3.19 3.50 8.83 11.52 8.42 6.50 12.88 11.72 Short Term Loans & Adv. 8.03 3.62 3.38 6.36 5.23 10.79 7.60 5.76 12.06 11.05 Net Current Assets 87.61 90.71 139.64 142.68 126.30 152.50 147.08 137.55 129.67 113.45 Total Assets 370.00 369.28 349.96 345.18 353.14 243.27 224.77 195.13 184.18 169.51

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

315.90

311.37

291.60

278.46

256.99

204.88

187.45

169.99

157.55

139.90

Share Capital

5.77

Total Reserves

310.13

305.60

285.83

272.69

251.22

199.11

181.68

164.22

151.78

134.14

Non-Current Liabilities

32.13

30.20

24.98

44.43

67.42

0.00

0.71

1.17

1.68

2.21

Secured Loans

1.10

1.26

0.62

0.00

Unsecured Loans

0.00

Long Term Provisions

19.96

19.41

15.82

35.31

56.47

0.59

0.52

0.53

0.57

0.49

Current Liabilities

21.97

27.71

33.38

22.29

28.73

38.40

36.60

23.97

24.95

27.39

Trade Payables

17.06

19.88

24.42

13.84

22.88

27.30

24.32

16.29

16.67

18.73

Other Current Liabilities

3.60

4.03

7.22

6.00

3.69

5.44

7.42

3.08

3.76

3.26

Short Term Borrowings

0.00

Short Term Provisions

1.32

3.80

1.74

2.45

2.16

5.66

4.86

4.60

4.52

5.41

Total Liabilities

370.00

369.28

349.96

345.18

353.14

243.28

224.76

195.13

184.18

169.50

Net Block

75.04

71.00

72.90

63.65

65.04

28.10

16.53

16.69

22.06

25.85

Gross Block

127.20

117.56

114.92

101.42

100.67

101.22

85.29

80.90

89.08

91.96

Accumulated Depreciation

52.16

46.56

42.02

37.77

35.63

73.11

68.76

64.21

67.02

66.11

Non Current Assets

260.42

250.86

176.95

180.21

198.11

52.38

41.09

33.61

29.56

28.66

Capital Work in Progress

10.72

9.22

0.73

0.00

0.16

0.04

0.96

2.11

0.06

0.00

Non Current Investment

147.76

145.75

83.30

77.53

71.04

19.40

20.58

13.26

5.35

2.51

Long Term Loans & Adv.

26.89

24.89

20.01

39.03

61.87

4.84

3.02

1.56

2.10

0.30

Other Non Current Assets

0.00

Current Assets

109.58

118.42

173.01

164.97

155.03

190.89

183.68

161.52

154.62

140.85

Current Investments

8.13

7.01

62.89

69.60

55.18

55.78

50.23

48.93

44.40

3.76

Inventories

52.70

40.16

39.25

34.19

37.71

30.93

25.34

54.26

42.26

72.70

Sundry Debtors

30.86

60.70

60.13

48.90

51.80

88.41

95.72

48.23

50.71

50.26

Cash & Bank

6.93

3.73

4.18

2.43

1.52

4.25

3.96

3.60

4.36

2.41

Other Current Assets

10.97

3.19

3.50

8.83

11.52

8.42

6.50

12.88

11.72

Short Term Loans & Adv.

8.03

3.62

3.38

6.36

5.23

10.79

7.60

5.76

12.06

11.05

Net Current Assets

87.61

90.71

139.64

142.68

126.30

152.50

147.08

137.55

129.67

113.45

Total Assets

370.00

369.28

349.96

345.18

353.14

243.27

224.77

195.13

184.18

169.51

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 318.93 314.32 294.59 281.63 261.07 Share Capital 5.77 5.77 5.77 5.77 5.77 Total Reserves 313.16 308.55 288.82 275.86 255.30 Non-Current Liabilities 32.13 30.20 24.98 44.43 67.42 Secured Loans 1.10 1.26 0.62 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 19.96 19.41 15.82 35.31 56.47 Current Liabilities 21.97 27.71 33.38 22.29 28.73 Trade Payables 17.06 19.88 24.42 13.84 22.88 Other Current Liabilities 3.60 4.03 7.22 6.00 3.69 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.32 3.80 1.74 2.45 2.16 Total Liabilities 373.03 372.23 352.95 348.35 357.22 Net Block 75.04 71.00 72.90 63.65 65.04 Gross Block 127.20 117.56 114.92 101.42 100.67 Accumulated Depreciation 52.16 46.56 42.02 37.77 35.63 Non Current Assets 263.45 253.81 179.94 183.38 202.19 Capital Work in Progress 10.72 9.22 0.73 0.00 0.16 Non Current Investment 150.79 148.70 86.29 80.69 75.12 Long Term Loans & Adv. 26.89 24.89 20.01 39.03 61.87 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 109.58 118.42 173.01 164.97 155.03 Current Investments 8.13 7.01 62.89 69.60 55.18 Inventories 52.70 40.16 39.25 34.19 37.71 Sundry Debtors 30.86 60.70 60.13 48.90 51.80 Cash & Bank 6.93 3.73 4.18 2.43 1.52 Other Current Assets 10.97 3.19 3.19 3.50 8.83 Short Term Loans & Adv. 8.03 3.62 3.38 6.36 5.23 Net Current Assets 87.61 90.71 139.64 142.68 126.30 Total Assets 373.03 372.23 352.95 348.35 357.22

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Shareholder's Funds

318.93

314.32

294.59

281.63

261.07

Share Capital

5.77

Total Reserves

313.16

308.55

288.82

275.86

255.30

Non-Current Liabilities

32.13

30.20

24.98

44.43

67.42

Secured Loans

1.10

1.26

0.62

0.00

Unsecured Loans

0.00

Long Term Provisions

19.96

19.41

15.82

35.31

56.47

Current Liabilities

21.97

27.71

33.38

22.29

28.73

Trade Payables

17.06

19.88

24.42

13.84

22.88

Other Current Liabilities

3.60

4.03

7.22

6.00

3.69

Short Term Borrowings

0.00

Short Term Provisions

1.32

3.80

1.74

2.45

2.16

Total Liabilities

373.03

372.23

352.95

348.35

357.22

Net Block

75.04

71.00

72.90

63.65

65.04

Gross Block

127.20

117.56

114.92

101.42

100.67

Accumulated Depreciation

52.16

46.56

42.02

37.77

35.63

Non Current Assets

263.45

253.81

179.94

183.38

202.19

Capital Work in Progress

10.72

9.22

0.73

0.00

0.16

Non Current Investment

150.79

148.70

86.29

80.69

75.12

Long Term Loans & Adv.

26.89

24.89

20.01

39.03

61.87

Other Non Current Assets

0.00

Current Assets

109.58

118.42

173.01

164.97

155.03

Current Investments

8.13

7.01

62.89

69.60

55.18

Inventories

52.70

40.16

39.25

34.19

37.71

Sundry Debtors

30.86

60.70

60.13

48.90

51.80

Cash & Bank

6.93

3.73

4.18

2.43

1.52

Other Current Assets

10.97

3.19

3.50

8.83

Short Term Loans & Adv.

8.03

3.62

3.38

6.36

5.23

Net Current Assets

87.61

90.71

139.64

142.68

126.30

Total Assets

373.03

372.23

352.95

348.35

357.22

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 Mar 12 Mar 11
Cash From Operating Activity 11.36 10.11 9.97 18.99 42.30 19.13 11.92 12.99 47.50 17.92 PBT 10.20 30.42 19.44 29.79 23.63 30.08 28.04 20.14 25.56 19.69 Adjustment -4.50 -5.01 -3.41 -5.03 -0.30 0.19 1.54 1.95 3.13 6.04 Changes in Working Capital 11.18 -9.87 -1.12 -1.06 24.08 -2.31 -8.76 -1.58 25.07 -0.17 Cash after chg. in Working capital 16.89 15.54 14.90 23.71 47.42 27.96 20.82 20.51 53.75 25.55 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.53 -5.43 -4.93 -4.71 -5.11 -8.83 -8.89 -7.52 -6.25 -7.63 Other Direct Exp. Paid 0.00 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 0.00 Cash From Investing Activity -2.83 -8.06 -5.35 -14.63 -41.57 -16.14 -8.84 -11.07 -42.82 -4.63 Net Fixed Assets -11.14 -11.13 -14.23 -0.59 0.43 -15.01 -3.24 6.13 2.82 2.00 Net Investments -3.13 -6.57 0.94 -20.91 -51.04 -4.37 -8.62 -12.44 -43.48 -3.71 Others 11.44 9.64 7.94 6.87 9.04 3.24 3.02 -4.76 -2.16 -2.92 Cash from Financing Activity -5.33 -2.51 -2.88 -3.46 -3.48 -2.71 -2.72 -2.68 -2.73 -14.00 Net Cash Inflow / Outflow 3.20 -0.46 1.74 0.90 -2.74 0.29 0.37 -0.77 1.95 -0.71 Opening Cash & Equivalents 3.56 4.02 2.28 1.38 4.12 3.84 3.47 4.36 2.41 3.12 Closing Cash & Equivalent 6.76 3.56 4.02 2.28 1.38 4.12 3.84 3.60 4.36 2.41

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Cash From Operating Activity

11.36

10.11

9.97

18.99

42.30

19.13

11.92

12.99

47.50

17.92

PBT

10.20

30.42

19.44

29.79

23.63

30.08

28.04

20.14

25.56

19.69

Adjustment

-4.50

-5.01

-3.41

-5.03

-0.30

0.19

1.54

1.95

3.13

6.04

Changes in Working Capital

11.18

-9.87

-1.12

-1.06

24.08

-2.31

-8.76

-1.58

25.07

-0.17

Cash after chg. in Working capital

16.89

15.54

14.90

23.71

47.42

27.96

20.82

20.51

53.75

25.55

Interest Paid

0.00

Tax Paid

-5.53

-5.43

-4.93

-4.71

-5.11

-8.83

-8.89

-7.52

-6.25

-7.63

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-2.83

-8.06

-5.35

-14.63

-41.57

-16.14

-8.84

-11.07

-42.82

-4.63

Net Fixed Assets

-11.14

-11.13

-14.23

-0.59

0.43

-15.01

-3.24

6.13

2.82

2.00

Net Investments

-3.13

-6.57

0.94

-20.91

-51.04

-4.37

-8.62

-12.44

-43.48

-3.71

Others

11.44

9.64

7.94

6.87

9.04

3.24

3.02

-4.76

-2.16

-2.92

Cash from Financing Activity

-5.33

-2.51

-2.88

-3.46

-3.48

-2.71

-2.72

-2.68

-2.73

-14.00

Net Cash Inflow / Outflow

3.20

-0.46

1.74

0.90

-2.74

0.29

0.37

-0.77

1.95

-0.71

Opening Cash & Equivalents

3.56

4.02

2.28

1.38

4.12

3.84

3.47

4.36

2.41

3.12

Closing Cash & Equivalent

6.76

3.56

4.02

2.28

1.38

4.12

3.84

3.60

4.36

2.41

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 11.44 10.07 9.80 18.62 42.72 PBT 10.28 30.37 19.44 29.42 24.05 Adjustment -4.50 -5.01 -3.58 -5.03 -0.30 Changes in Working Capital 11.18 -9.87 -1.12 -1.06 24.08 Cash after chg. in Working capital 16.97 15.49 14.73 23.33 47.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.53 -5.43 -4.93 -4.71 -5.11 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -2.91 -8.02 -5.18 -14.26 -41.99 Net Fixed Assets -11.14 -11.13 -14.23 -0.59 Net Investments -3.13 -6.57 0.94 -20.91 Others 11.36 9.68 8.11 7.24 Cash from Financing Activity -5.33 -2.51 -2.88 -3.46 -3.48 Net Cash Inflow / Outflow 3.20 -0.46 1.74 0.90 -2.74 Opening Cash & Equivalents 3.56 4.02 2.28 1.38 4.12 Closing Cash & Equivalent 6.76 3.56 4.02 2.28 1.38

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Cash From Operating Activity

11.44

10.07

9.80

18.62

42.72

PBT

10.28

30.37

19.44

29.42

24.05

Adjustment

-4.50

-5.01

-3.58

-5.03

-0.30

Changes in Working Capital

11.18

-9.87

-1.12

-1.06

24.08

Cash after chg. in Working capital

16.97

15.49

14.73

23.33

47.84

Interest Paid

0.00

Tax Paid

-5.53

-5.43

-4.93

-4.71

-5.11

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-2.91

-8.02

-5.18

-14.26

-41.99

Net Fixed Assets

-11.14

-11.13

-14.23

-0.59

Net Investments

-3.13

-6.57

0.94

-20.91

Others

11.36

9.68

8.11

7.24

Cash from Financing Activity

-5.33

-2.51

-2.88

-3.46

-3.48

Net Cash Inflow / Outflow

3.20

-0.46

1.74

0.90

-2.74

Opening Cash & Equivalents

3.56

4.02

2.28

1.38

4.12

Closing Cash & Equivalent

6.76

3.56

4.02

2.28

1.38

Financial Ratios

Standalone /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 547.64 539.79 505.51 482.74 445.51 355.18 324.96 294.68 273.13 242.53 ROA 2.54% 6.46% 4.73% 7.19% 5.85% 9.20% 9.61% 7.98% 11.49% 6.90% ROE 3.00% 7.70% 5.77% 9.37% 7.56% 10.97% 11.28% 9.24% 13.67% 9.96% ROCE 3.40% 10.24% 7.00% 11.27% 10.36% 15.56% 15.85% 12.55% 17.52% 14.54% Fixed Asset Turnover 0.88 1.59 1.31 1.83 1.48 2.24 2.48 2.15 2.10 2.12 Receivable days 154.84 119.37 139.96 99.12 171.11 160.63 127.67 98.88 96.86 96.38 Inventory Days 157.05 78.45 94.27 70.77 83.77 49.09 70.60 96.46 110.28 139.23 Payable days 70.73 54.16 56.75 48.80 80.07 55.69 48.94 41.50 43.80 57.35 Cash Conversion Cycle 241.16 143.65 177.48 121.09 174.82 154.03 149.33 153.85 163.35 178.25 Total Debt/Equity 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 21.02 54.51 37.00 78.87 81.55 67.98 95.75 50.74 52.81 29.93

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

547.64

539.79

505.51

482.74

445.51

355.18

324.96

294.68

273.13

242.53

ROA

2.54%

6.46%

4.73%

7.19%

5.85%

9.20%

9.61%

7.98%

11.49%

6.90%

ROE

3.00%

7.70%

5.77%

9.37%

7.56%

10.97%

11.28%

9.24%

13.67%

9.96%

ROCE

3.40%

10.24%

7.00%

11.27%

10.36%

15.56%

15.85%

12.55%

17.52%

14.54%

Fixed Asset Turnover

0.88

1.59

1.31

1.83

1.48

2.24

2.48

2.15

2.10

2.12

Receivable days

154.84

119.37

139.96

99.12

171.11

160.63

127.67

98.88

96.86

96.38

Inventory Days

157.05

78.45

94.27

70.77

83.77

49.09

70.60

96.46

110.28

139.23

Payable days

70.73

54.16

56.75

48.80

80.07

55.69

48.94

41.50

43.80

57.35

Cash Conversion Cycle

241.16

143.65

177.48

121.09

174.82

154.03

149.33

153.85

163.35

178.25

Total Debt/Equity

0.00

0.01

0.00

Interest Cover

21.02

54.51

37.00

78.87

81.55

67.98

95.75

50.74

52.81

29.93

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 552.89 544.90 510.70 488.23 452.58 ROA 2.52% 6.40% 4.69% 7.11% 4.89% ROE 2.97% 7.63% 5.71% 9.25% 6.69% ROCE 3.37% 10.14% 6.93% 11.12% 9.16% Fixed Asset Turnover 0.88 1.59 1.31 1.83 1.49 Receivable days 154.84 119.37 139.96 99.12 126.43 Inventory Days 157.05 78.45 94.27 70.77 92.05 Payable days 70.73 54.16 56.75 48.80 73.01 Cash Conversion Cycle 241.16 143.65 177.48 121.09 145.47 Total Debt/Equity 0.00 0.01 0.00 0.00 0.00 Interest Cover 21.02 54.51 37.00 78.87 81.55

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Book Value (Rs.)

552.89

544.90

510.70

488.23

452.58

ROA

2.52%

6.40%

4.69%

7.11%

4.89%

ROE

2.97%

7.63%

5.71%

9.25%

6.69%

ROCE

3.37%

10.14%

6.93%

11.12%

9.16%

Fixed Asset Turnover

0.88

1.59

1.31

1.83

1.49

Receivable days

154.84

119.37

139.96

99.12

126.43

Inventory Days

157.05

78.45

94.27

70.77

92.05

Payable days

70.73

54.16

56.75

48.80

73.01

Cash Conversion Cycle

241.16

143.65

177.48

121.09

145.47

Total Debt/Equity

0.00

0.01

0.00

Interest Cover

21.02

54.51

37.00

78.87

81.55

Eimco Elecon (India) Ltd.

Engineering - Industrial Equipments

BSE: 523708 | NSE: EIMCOELECO

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update

Eimco Elecon (India) Ltd.

Engineering - Industrial Equipments

BSE: 523708 | NSE: EIMCOELECO

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update