Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Compressors / Pumps

Rating :
51/99  (View)

BSE: 522074 | NSE: ELGIEQUIP

165.90
-4.10 (-2.41%)
15-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  170.45
  •  170.45
  •  165.10
  •  170.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  151148
  •  250.75
  •  193.00
  •  50.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,260.69
  • 136.83
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,579.12
  • 0.50%
  • 6.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.91%
  • 12.22%
  • 21.32%
  • FII
  • DII
  • Others
  • 22.11%
  • 9.19%
  • 3.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 5.48
  • 4.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.03
  • 1.64
  • -4.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.38
  • -3.61
  • -23.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.97
  • 43.85
  • 44.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.68
  • 5.29
  • 5.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.21
  • 22.63
  • 22.87

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
480.27
444.74
7.99%
286.13
466.64
-38.68%
454.71
528.03
-13.89%
463.30
470.17
-1.46%
Expenses
413.94
411.33
0.63%
277.45
425.47
-34.79%
427.66
466.52
-8.33%
431.02
422.72
1.96%
EBITDA
66.33
33.41
98.53%
8.68
41.17
-78.92%
27.04
61.51
-56.04%
32.28
47.46
-31.98%
EBIDTM
13.81%
7.51%
3.03%
8.82%
5.95%
11.65%
6.97%
10.09%
Other Income
5.26
3.19
64.89%
5.74
3.64
57.69%
0.72
3.28
-78.05%
7.65
1.85
313.51%
Interest
3.45
3.65
-5.48%
3.69
3.90
-5.38%
4.11
1.95
110.77%
3.89
2.74
41.97%
Depreciation
18.17
15.66
16.03%
17.45
15.17
15.03%
17.51
14.27
22.70%
16.90
14.29
18.26%
PBT
49.97
17.29
189.01%
-6.72
25.74
-
6.14
48.58
-87.36%
19.15
32.27
-40.66%
Tax
17.71
5.86
202.22%
1.99
9.25
-78.49%
5.00
12.59
-60.29%
6.88
9.23
-25.46%
PAT
32.26
11.43
182.24%
-8.71
16.49
-
1.14
35.99
-96.83%
12.27
23.04
-46.74%
PATM
6.72%
2.57%
-3.04%
3.53%
0.25%
6.82%
2.65%
4.90%
EPS
1.05
0.37
183.78%
-0.28
0.54
-
0.03
1.13
-97.35%
0.41
0.74
-44.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,684.41
1,829.21
1,863.47
1,605.31
1,370.11
1,400.82
1,314.27
1,350.40
1,144.52
991.69
941.04
Net Sales Growth
-11.79%
-1.84%
16.08%
17.17%
-2.19%
6.59%
-2.68%
17.99%
15.41%
5.38%
 
Cost Of Goods Sold
892.95
980.63
1,031.37
906.29
757.10
783.44
740.21
783.22
680.15
611.34
563.99
Gross Profit
791.46
848.58
832.10
699.03
613.01
617.38
574.05
567.18
464.36
380.34
377.05
GP Margin
46.99%
46.39%
44.65%
43.54%
44.74%
44.07%
43.68%
42.00%
40.57%
38.35%
40.07%
Total Expenditure
1,550.07
1,691.64
1,669.73
1,427.77
1,229.34
1,273.98
1,224.62
1,249.14
1,042.70
881.17
803.08
Power & Fuel Cost
-
18.67
18.41
18.09
15.67
16.10
14.74
12.82
9.49
8.26
7.51
% Of Sales
-
1.02%
0.99%
1.13%
1.14%
1.15%
1.12%
0.95%
0.83%
0.83%
0.80%
Employee Cost
-
404.56
340.83
281.26
253.82
256.74
249.86
232.84
163.33
108.35
95.17
% Of Sales
-
22.12%
18.29%
17.52%
18.53%
18.33%
19.01%
17.24%
14.27%
10.93%
10.11%
Manufacturing Exp.
-
84.05
86.39
62.33
54.00
74.66
79.73
81.99
72.72
66.31
64.53
% Of Sales
-
4.59%
4.64%
3.88%
3.94%
5.33%
6.07%
6.07%
6.35%
6.69%
6.86%
General & Admin Exp.
-
107.17
100.07
80.35
75.28
72.39
68.78
74.70
65.22
45.15
31.01
% Of Sales
-
5.86%
5.37%
5.01%
5.49%
5.17%
5.23%
5.53%
5.70%
4.55%
3.30%
Selling & Distn. Exp.
-
71.58
66.37
59.60
56.77
45.30
43.42
46.73
40.40
30.40
28.41
% Of Sales
-
3.91%
3.56%
3.71%
4.14%
3.23%
3.30%
3.46%
3.53%
3.07%
3.02%
Miscellaneous Exp.
-
24.98
26.29
19.86
16.69
25.36
27.87
16.84
11.38
11.35
28.41
% Of Sales
-
1.37%
1.41%
1.24%
1.22%
1.81%
2.12%
1.25%
0.99%
1.14%
1.32%
EBITDA
134.33
137.57
193.74
177.54
140.77
126.84
89.65
101.26
101.82
110.52
137.96
EBITDA Margin
7.97%
7.52%
10.40%
11.06%
10.27%
9.05%
6.82%
7.50%
8.90%
11.14%
14.66%
Other Income
19.37
13.21
9.65
11.39
12.08
9.12
10.01
9.14
16.24
16.23
11.72
Interest
15.14
17.23
10.97
7.38
9.32
13.95
17.05
11.69
6.81
2.62
1.92
Depreciation
70.03
65.23
51.11
43.82
44.64
43.57
36.57
26.24
18.18
13.52
11.47
PBT
68.54
68.32
141.32
137.74
98.88
78.43
46.04
72.47
93.06
110.61
136.30
Tax
31.58
26.99
40.44
41.31
26.45
24.42
20.29
26.93
32.87
35.04
47.15
Tax Rate
46.08%
39.51%
28.62%
30.60%
26.75%
32.96%
29.67%
37.16%
35.32%
31.68%
34.63%
PAT
36.96
41.33
100.88
93.69
72.43
49.66
48.10
45.55
60.19
75.57
88.99
PAT before Minority Interest
36.96
41.33
100.88
93.69
72.43
49.66
48.10
45.55
60.19
75.57
88.99
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
2.19%
2.26%
5.41%
5.84%
5.29%
3.55%
3.66%
3.37%
5.26%
7.62%
9.46%
PAT Growth
-57.49%
-59.03%
7.67%
29.35%
45.85%
3.24%
5.60%
-24.32%
-20.35%
-15.08%
 
Unadjusted EPS
1.17
1.30
3.18
2.96
2.29
1.57
1.52
1.44
1.90
2.38
2.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
768.99
770.91
688.95
606.90
546.21
493.42
463.61
433.59
397.63
338.32
Share Capital
15.85
15.85
15.85
15.85
15.85
15.85
15.85
15.85
15.85
15.85
Total Reserves
753.13
755.07
673.10
591.05
530.37
477.58
447.77
417.75
381.79
322.48
Non-Current Liabilities
177.73
83.14
67.65
107.74
152.05
189.97
230.99
237.67
4.03
3.05
Secured Loans
102.72
76.35
60.28
96.58
139.12
168.78
214.51
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
219.82
0.00
0.00
Long Term Provisions
50.00
6.92
6.25
3.59
3.50
16.24
16.70
14.06
0.00
0.00
Current Liabilities
630.27
520.90
496.20
393.06
407.89
472.79
469.64
382.32
219.55
232.95
Trade Payables
208.79
246.69
213.39
171.30
169.58
165.59
196.82
176.45
118.44
99.30
Other Current Liabilities
122.20
142.13
105.09
93.47
100.21
104.00
87.57
53.45
24.47
25.72
Short Term Borrowings
287.12
116.79
162.50
114.49
122.56
161.01
122.83
67.85
9.12
7.36
Short Term Provisions
12.16
15.29
15.21
13.80
15.55
42.19
62.41
84.57
67.52
100.57
Total Liabilities
1,576.99
1,374.95
1,252.80
1,107.70
1,106.15
1,156.18
1,164.24
1,053.58
621.21
574.32
Net Block
583.49
487.53
423.55
436.57
461.98
454.09
391.08
297.05
108.68
86.99
Gross Block
827.26
663.90
553.25
521.26
506.44
700.54
584.32
466.80
240.37
207.14
Accumulated Depreciation
243.77
176.37
129.70
84.69
44.46
246.44
193.24
169.75
131.69
120.15
Non Current Assets
680.16
547.81
474.30
469.57
486.33
485.56
515.83
420.40
139.28
116.18
Capital Work in Progress
3.72
5.72
2.06
3.56
1.97
10.18
86.15
75.51
7.57
3.42
Non Current Investment
29.11
31.02
31.75
19.60
14.87
14.84
14.85
14.95
14.94
17.35
Long Term Loans & Adv.
63.83
23.54
16.95
9.78
7.52
6.45
23.75
32.88
8.09
8.43
Other Non Current Assets
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
896.84
827.15
778.49
638.13
619.82
670.62
648.41
633.19
481.93
458.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
343.43
278.66
273.68
226.05
225.64
266.26
252.74
233.16
120.65
114.76
Sundry Debtors
346.76
366.91
343.43
242.31
253.07
244.03
242.71
224.64
131.74
115.96
Cash & Bank
85.72
122.67
108.89
105.91
82.80
78.32
68.75
73.06
148.39
140.66
Other Current Assets
120.93
34.64
29.64
28.45
58.32
82.01
84.20
102.33
81.15
86.77
Short Term Loans & Adv.
90.67
24.27
22.85
35.41
30.52
49.50
56.94
80.38
70.93
77.26
Net Current Assets
266.57
306.25
282.29
245.07
211.93
197.83
178.77
250.87
262.38
225.19
Total Assets
1,577.00
1,374.96
1,252.79
1,107.70
1,106.15
1,156.18
1,164.24
1,053.59
621.21
574.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
35.48
171.86
46.51
125.55
125.69
78.03
97.45
-70.80
49.41
49.41
PBT
69.56
143.50
136.59
100.45
75.35
68.39
72.47
93.06
110.61
136.15
Adjustment
81.01
55.88
38.64
49.55
53.31
46.36
32.49
11.93
4.32
8.79
Changes in Working Capital
-72.44
22.55
-88.39
-5.76
22.55
-19.54
20.09
-144.90
-30.97
-53.99
Cash after chg. in Working capital
78.13
221.93
86.84
144.25
151.20
95.21
125.05
-39.91
83.96
90.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.65
-50.07
-40.33
-18.70
-25.51
-17.18
-27.60
-30.89
-34.55
-41.52
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
-151.58
-106.91
-53.23
-38.87
-14.75
-16.78
-122.17
-258.72
-23.53
-18.17
Net Fixed Assets
-48.27
-35.24
-12.85
-16.60
146.87
-49.16
-84.83
-83.49
-35.05
-14.85
Net Investments
1.07
-18.62
-18.22
-19.12
-6.65
-30.70
-1.80
-20.01
-17.68
-0.64
Others
-104.38
-53.05
-22.16
-3.15
-154.97
63.08
-35.54
-155.22
29.20
-2.68
Cash from Financing Activity
91.37
-60.09
-9.85
-77.40
-99.51
-51.68
20.41
254.20
-18.14
-9.78
Net Cash Inflow / Outflow
-24.73
4.86
-16.57
9.28
11.44
9.57
-4.31
-75.33
7.74
21.47
Opening Cash & Equivalents
70.24
65.37
81.95
72.67
62.35
68.75
73.06
148.39
140.65
119.18
Closing Cash & Equivalent
45.51
70.24
65.37
81.95
72.67
78.32
68.75
73.06
148.39
140.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
24.27
24.33
43.48
38.30
34.47
31.14
29.26
27.36
25.10
21.35
ROA
2.80%
7.68%
7.94%
6.54%
4.39%
4.15%
4.11%
7.19%
12.64%
16.30%
ROE
5.37%
13.82%
14.46%
12.56%
9.55%
10.05%
10.15%
14.48%
20.54%
29.65%
ROCE
7.84%
15.51%
15.70%
12.67%
10.29%
10.29%
11.06%
17.71%
30.10%
45.23%
Fixed Asset Turnover
2.45
3.06
3.02
2.80
2.43
2.12
2.68
3.42
4.69
5.13
Receivable days
71.20
69.57
65.89
62.87
61.88
65.21
60.57
53.75
43.09
37.68
Inventory Days
62.06
54.09
56.22
57.32
61.23
69.54
62.98
53.36
40.96
35.70
Payable days
50.27
52.72
49.92
52.43
47.19
48.24
49.21
46.15
36.82
38.28
Cash Conversion Cycle
82.99
70.94
72.20
67.76
75.92
86.51
74.34
60.96
47.23
35.10
Total Debt/Equity
0.53
0.31
0.39
0.41
0.56
0.74
0.73
0.66
0.02
0.02
Interest Cover
4.97
13.89
19.30
11.61
6.31
5.01
7.20
14.66
43.20
72.09

Annual Reports:


News Update


  • Elgi Equipments’ arm invests fund in Elgi Compressors Eastern Europe
    11th Dec 2020, 15:36 PM

    The company has invested 5000 Polish Zloty in the share capital of Elgi Compressors Eastern Europe

    Read More
  • Elgi Equipments - Quarterly Results
    6th Nov 2020, 19:21 PM

    Read More
  • Elgi Equipments’ arm forms Joint Venture Company
    16th Oct 2020, 10:44 AM

    The company has formed a Joint Venture Company by name G3 Compressors, LLC

    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.