Nifty
:
14590.35
Sensex
:
49624.76
-54.35 (-0.37%)
-167.36 (-0.34%)
Nifty
Sensex
:
:
14590.35
49624.76
-54.35 (-0.37%)
-167.36 (-0.34%)

Engineering - Construction

Rating :
37/99  (View)

BSE: 539126 | NSE: MEP

NSE BSE
17.60
-0.40 (-2.22%)
21-Jan-2021 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  18.10
  •  18.30
  •  17.50
  •  18.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  109060
  •  19.19
  •  42.00
  •  9.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 321.03
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,662.96
  • N/A
  • 2.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.71%
  • 6.99%
  • 18.35%
  • FII
  • DII
  • Others
  • 3.71%
  • 7.42%
  • 1.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.43
  • 1.54
  • -3.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.54
  • -25.24
  • -16.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.23
  • 29.54
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.85
  • 10.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.77
  • 6.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.16
  • 3.96

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
340.88
541.11
-37.00%
217.52
613.94
-64.57%
421.07
695.40
-39.45%
480.31
718.93
-33.19%
Expenses
192.83
409.80
-52.95%
129.38
497.25
-73.98%
363.22
535.98
-32.23%
428.57
478.47
-10.43%
EBITDA
148.04
131.31
12.74%
88.14
116.69
-24.47%
57.85
159.43
-63.71%
51.74
240.47
-78.48%
EBIDTM
43.43%
24.27%
40.52%
19.01%
13.74%
22.93%
10.77%
33.45%
Other Income
15.79
34.10
-53.70%
19.73
14.80
33.31%
73.81
74.32
-0.69%
49.92
14.42
246.19%
Interest
86.91
112.23
-22.56%
84.76
108.55
-21.92%
87.50
116.93
-25.17%
106.12
114.07
-6.97%
Depreciation
92.83
77.34
20.03%
61.89
69.95
-11.52%
164.11
101.84
61.14%
80.98
116.18
-30.30%
PBT
-15.92
10.63
-
-38.77
15.82
-
-24.25
14.98
-
-85.43
24.63
-
Tax
6.10
2.65
130.19%
6.67
17.26
-61.36%
36.52
-2.08
-
-13.56
15.09
-
PAT
-22.02
7.98
-
-45.44
-1.44
-
-60.77
17.06
-
-71.87
9.55
-
PATM
-6.46%
1.47%
-20.89%
-0.24%
-14.43%
2.45%
-14.96%
1.33%
EPS
-3.55
1.21
-
-0.49
0.38
-
-2.42
0.89
-
-3.37
0.71
-

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
1,459.78
2,056.44
2,814.91
2,322.02
1,729.07
1,905.19
2,008.78
1,197.91
1,280.03
1,080.11
449.38
Net Sales Growth
-43.19%
-26.94%
21.23%
34.29%
-9.24%
-5.16%
67.69%
-6.42%
18.51%
140.36%
 
Cost Of Goods Sold
119.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,340.71
2,056.44
2,814.91
2,322.02
1,729.07
1,905.19
2,008.78
1,197.91
1,280.03
1,080.11
449.38
GP Margin
91.84%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,114.00
1,698.85
1,855.00
1,449.28
440.28
374.40
1,565.21
887.38
915.17
731.12
372.01
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
104.89
120.90
85.20
73.35
74.43
76.11
49.86
52.52
41.29
15.38
% Of Sales
-
5.10%
4.29%
3.67%
4.24%
3.91%
3.79%
4.16%
4.10%
3.82%
3.42%
Manufacturing Exp.
-
291.13
512.22
556.02
157.20
109.49
93.65
802.77
833.95
667.90
321.49
% Of Sales
-
14.16%
18.20%
23.95%
9.09%
5.75%
4.66%
67.01%
65.15%
61.84%
71.54%
General & Admin Exp.
-
1,269.97
1,195.35
782.85
196.83
178.86
1,386.40
20.15
17.11
14.97
30.73
% Of Sales
-
61.76%
42.46%
33.71%
11.38%
9.39%
69.02%
1.68%
1.34%
1.39%
6.84%
Selling & Distn. Exp.
-
3.65
3.18
1.43
3.41
3.44
1.12
0.47
6.30
2.08
0.36
% Of Sales
-
0.18%
0.11%
0.06%
0.20%
0.18%
0.06%
0.04%
0.49%
0.19%
0.08%
Miscellaneous Exp.
-
29.21
23.33
23.79
9.48
8.18
7.93
14.13
5.29
4.88
0.36
% Of Sales
-
1.42%
0.83%
1.02%
0.55%
0.43%
0.39%
1.18%
0.41%
0.45%
0.90%
EBITDA
345.77
357.59
959.91
872.74
1,288.79
1,530.79
443.57
310.53
364.86
348.99
77.37
EBITDA Margin
23.69%
17.39%
34.10%
37.59%
74.54%
80.35%
22.08%
25.92%
28.50%
32.31%
17.22%
Other Income
159.25
139.69
121.92
120.35
86.37
75.70
32.52
43.29
22.04
56.49
14.20
Interest
365.29
414.41
464.49
469.60
493.09
642.19
403.61
379.71
376.50
376.59
129.86
Depreciation
399.81
392.37
494.05
418.92
868.01
1,012.19
179.94
130.31
98.97
94.69
38.66
PBT
-164.37
-309.50
123.29
104.56
14.06
-47.88
-107.47
-156.20
-88.58
-65.80
-76.95
Tax
35.73
42.87
39.02
38.31
63.25
-15.76
7.87
-23.59
-26.09
-5.32
13.61
Tax Rate
-21.74%
-51.50%
42.24%
36.64%
36.78%
32.92%
-7.32%
15.10%
29.45%
8.09%
-17.69%
PAT
-200.10
-117.19
53.64
66.25
108.74
-32.13
-115.33
-133.48
-62.48
-55.11
-85.28
PAT before Minority Interest
-193.17
-126.10
53.34
66.25
108.74
-32.13
-115.33
-132.61
-62.49
-60.48
-90.56
Minority Interest
6.93
8.91
0.30
0.00
0.00
0.00
0.00
-0.87
0.01
5.37
5.28
PAT Margin
-13.71%
-5.70%
1.91%
2.85%
6.29%
-1.69%
-5.74%
-11.14%
-4.88%
-5.10%
-18.98%
PAT Growth
-703.62%
-318.48%
-19.03%
-39.07%
438.44%
72.14%
13.60%
-113.64%
-13.37%
35.38%
 
Unadjusted EPS
-10.91
-6.39
2.92
3.61
5.93
-1.75
-6.29
-7.28
-3.41
-3.00
-4.65

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
181.31
265.50
59.83
-7.92
-112.44
-226.44
-87.83
28.54
91.02
12.04
Share Capital
183.45
183.45
162.57
162.57
162.57
111.49
100.00
100.00
100.00
11.25
Total Reserves
-2.13
82.06
-102.74
-170.48
-275.01
-337.94
-187.83
-116.80
-54.31
0.79
Non-Current Liabilities
1,690.31
2,394.91
2,838.94
3,088.71
3,270.79
3,052.04
2,951.59
2,865.06
2,974.96
2,647.72
Secured Loans
1,713.94
2,143.16
2,520.58
2,514.95
2,638.72
2,956.76
2,866.26
2,905.25
2,967.89
2,640.77
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.55
18.47
1.47
Long Term Provisions
13.39
9.75
5.60
28.04
122.80
85.07
4.32
1.15
0.86
0.55
Current Liabilities
2,946.74
2,434.53
1,907.76
1,662.95
2,071.68
798.62
596.91
345.61
236.67
684.31
Trade Payables
1,184.84
1,016.58
700.59
825.47
1,573.27
266.28
146.36
22.21
24.11
9.33
Other Current Liabilities
1,635.16
1,265.23
1,012.81
546.00
231.04
324.70
311.54
279.99
164.80
547.35
Short Term Borrowings
119.23
86.07
124.57
201.19
246.12
207.16
138.68
38.84
44.88
126.09
Short Term Provisions
7.50
66.66
69.79
90.29
21.25
0.48
0.34
4.57
2.88
1.53
Total Liabilities
4,831.30
5,094.79
4,806.53
4,743.74
5,230.03
3,624.22
3,461.55
3,239.21
3,302.65
3,349.44
Net Block
1,477.70
2,081.51
2,478.93
2,464.72
3,587.82
2,155.93
2,363.69
2,151.22
2,207.36
2,254.33
Gross Block
3,984.75
4,199.43
5,506.34
5,168.09
5,591.83
2,688.07
2,723.45
2,151.22
2,207.36
2,254.33
Accumulated Depreciation
2,507.05
2,117.92
3,027.42
2,703.37
2,004.01
532.14
359.76
0.00
0.00
0.00
Non Current Assets
2,450.36
3,147.82
3,663.69
3,818.19
4,649.26
3,208.77
3,146.81
2,883.34
2,548.71
2,637.45
Capital Work in Progress
0.00
26.38
26.68
28.15
6.67
16.27
5.78
0.00
0.00
0.00
Non Current Investment
331.50
280.25
239.73
166.25
21.66
21.61
0.63
3.04
0.04
94.04
Long Term Loans & Adv.
611.46
681.77
858.68
1,125.13
985.41
972.47
750.55
702.73
266.01
213.53
Other Non Current Assets
29.69
77.91
59.67
33.93
47.70
42.48
26.16
26.35
75.31
75.55
Current Assets
2,380.94
1,946.98
1,142.85
925.55
580.77
415.44
314.74
355.87
753.94
711.99
Current Investments
0.00
0.00
0.00
0.00
0.00
10.63
0.00
0.00
2.78
0.36
Inventories
14.29
11.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
40.01
82.45
86.44
35.40
0.17
25.83
28.75
38.40
4.49
28.50
Cash & Bank
91.39
112.64
112.54
144.22
148.96
134.82
162.26
153.90
82.38
60.78
Other Current Assets
2,235.25
930.37
520.37
457.25
431.64
244.17
123.73
163.57
664.29
622.36
Short Term Loans & Adv.
998.51
810.35
423.49
288.69
316.25
173.21
81.90
157.89
651.92
620.56
Net Current Assets
-565.79
-487.56
-764.91
-737.40
-1,490.91
-383.18
-282.17
10.26
517.27
27.69
Total Assets
4,831.30
5,094.80
4,806.54
4,743.74
5,230.03
3,624.21
3,461.55
3,239.21
3,302.65
3,349.44

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
767.43
503.35
709.73
462.88
452.55
275.53
469.57
431.32
306.21
-555.07
PBT
-43.25
95.00
109.27
172.18
-52.34
-107.47
-156.20
-88.58
-65.80
-76.95
Adjustment
416.79
869.12
787.47
1,118.43
1,584.15
551.24
484.34
454.87
415.14
154.39
Changes in Working Capital
448.26
-416.98
-170.57
-785.44
-1,052.13
-128.47
150.04
64.94
-29.91
-608.34
Cash after chg. in Working capital
821.80
547.14
726.17
505.17
479.67
315.31
478.18
431.23
319.43
-530.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-54.37
-43.79
-16.44
-42.29
-27.12
-39.78
-8.61
0.09
-13.22
-24.17
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
-30.77
-19.21
-372.62
-57.07
-72.73
-87.21
-47.83
-38.55
82.03
-2,457.22
Net Fixed Assets
-99.04
1,309.58
60.92
-362.84
-1,053.87
-2.53
-10.08
-1.95
-5.60
-2.33
Net Investments
-34.22
-39.89
-108.74
-148.11
-312.40
-138.77
-39.06
-3.06
8.98
-37.48
Others
102.49
-1,288.90
-324.80
453.88
1,293.54
54.09
1.31
-33.54
78.65
-2,417.41
Cash from Financing Activity
-743.13
-482.06
-337.89
-425.73
-373.64
-215.62
-396.50
-392.88
-374.52
3,038.39
Net Cash Inflow / Outflow
-6.47
2.08
-0.78
-19.91
6.18
-27.30
25.24
-0.11
13.71
26.10
Opening Cash & Equivalents
36.68
34.60
35.38
55.30
49.11
76.41
51.18
51.28
37.57
11.47
Closing Cash & Equivalent
30.22
36.68
34.60
35.38
55.30
49.11
76.41
51.17
51.28
37.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
9.88
14.47
3.68
-0.49
-6.92
-20.31
-1.68
4.57
10.70
86.51
ROA
-2.54%
1.08%
1.39%
2.18%
-0.73%
-3.36%
-1.91%
-1.82%
-5.06%
-0.55%
ROE
-56.45%
32.79%
255.24%
0.00%
0.00%
0.00%
-432.59%
-209.52%
-165.60%
-1.31%
ROCE
11.73%
18.18%
19.01%
22.58%
19.65%
9.51%
9.06%
9.52%
3.01%
2.58%
Fixed Asset Turnover
0.50
0.58
0.44
0.32
0.46
0.83
0.59
0.48
0.40
193.24
Receivable days
10.87
10.95
9.58
3.75
2.49
5.84
6.11
5.57
23.16
31.71
Inventory Days
2.26
1.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
506.44
276.84
262.13
396.99
279.73
149.80
8.50
7.57
4.94
0.96
Cash Conversion Cycle
-493.31
-264.44
-252.56
-393.23
-277.24
-143.96
-2.39
-2.00
18.22
30.75
Total Debt/Equity
13.41
10.43
50.68
-373.69
-27.15
-14.73
-183.91
68.95
271.98
1.32
Interest Cover
0.80
1.20
1.22
1.35
0.93
0.73
0.76
0.83
0.41
1.09

Annual Reports:

News Update


No Latest News!

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.