Nifty
Sensex
:
:
11709.80
39931.66
-179.60 (-1.51%)
-590.44 (-1.46%)

Engineering - Industrial Equipments

Rating :
50/99  (View)

BSE: 513532 | NSE: Not Listed

35.30
1.30 (3.82%)
28-Oct-2020 | 2:11PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  34.00
  •  35.30
  •  34.00
  •  34.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  279
  •  0.10
  •  56.90
  •  25.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58.72
  • 6.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 141.34
  • 2.94%
  • 1.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.20%
  • 0.48%
  • 17.79%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 9.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 6.50
  • 6.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.36
  • 20.98
  • 8.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 59.16
  • 19.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.71
  • 30.02
  • 25.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.17
  • 2.66
  • 2.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 11.38
  • 10.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
27
44
-38%
43
52
-18%
53
50
6%
56
50
13%
Expenses
23
40
-44%
36
45
-20%
44
45
-2%
47
40
17%
EBITDA
5
4
29%
6
7
-6%
9
5
76%
9
10
-5%
EBIDTM
17%
8%
15%
13%
16%
10%
16%
19%
Other Income
0
1
-53%
1
0
27%
1
1
-25%
0
0
-31%
Interest
1
2
-38%
2
2
-12%
2
2
13%
2
2
-13%
Depreciation
2
2
-3%
2
2
24%
2
2
28%
2
2
21%
PBT
1
0
104%
1
4
-83%
5
2
129%
6
6
-10%
Tax
0
0
-57%
1
1
-2%
2
1
14%
1
2
-49%
PAT
1
0
7500%
-1
3
-
4
1
320%
5
4
5%
PATM
3%
0%
-1%
5%
7%
2%
8%
9%
EPS
0.44
0.01
4300%
-0.32
1.49
-
2.04
0.49
316%
2.71
2.58
5%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
179
195
191
162
132
143
141
113
Net Sales Growth
-9%
2%
18%
23%
-8%
1%
25%
 
Cost Of Goods Sold
75
85
82
65
54
63
65
53
Gross Profit
103
111
109
97
78
80
76
59
GP Margin
58%
57%
57%
60%
59%
56%
54%
53%
Total Expenditure
150
168
164
143
121
132
123
100
Power & Fuel Cost
-
10
9
8
7
6
7
7
% Of Sales
-
5%
5%
5%
5%
4%
5%
6%
Employee Cost
-
29
27
26
23
28
19
14
% Of Sales
-
15%
14%
16%
18%
19%
13%
13%
Manufacturing Exp.
-
29
28
28
22
21
19
16
% Of Sales
-
15%
15%
17%
16%
15%
14%
15%
General & Admin Exp.
-
7
10
9
9
9
7
3
% Of Sales
-
3%
5%
5%
7%
6%
5%
2%
Selling & Distn. Exp.
-
5
5
7
4
5
6
4
% Of Sales
-
3%
3%
4%
3%
3%
4%
4%
Miscellaneous Exp.
-
3
2
2
2
1
0
2
% Of Sales
-
2%
1%
1%
1%
1%
0%
2%
EBITDA
29
28
28
19
11
11
18
12
EBITDA Margin
16%
14%
14%
11%
8%
7%
13%
11%
Other Income
2
2
1
2
2
2
2
2
Interest
7
8
8
7
6
8
4
3
Depreciation
8
8
6
6
4
5
3
2
PBT
12
14
14
8
1
0
13
9
Tax
4
4
5
4
3
1
5
3
Tax Rate
31%
35%
34%
44%
-2,031%
277%
34%
35%
PAT
8
8
9
5
1
1
8
6
PAT before Minority Interest
8
8
9
5
-3
-1
9
6
Minority Interest
0
0
0
0
4
1
-1
0
PAT Margin
5%
4%
5%
3%
1%
1%
6%
5%
PAT Growth
7%
-18%
106%
294%
53%
-91%
45%
 
EPS
4.87
4.43
5.40
2.62
0.66
0.43
4.79
3.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
49
47
39
38
37
38
34
Share Capital
17
17
17
17
17
17
17
Total Reserves
32
30
22
21
20
21
16
Non-Current Liabilities
26
38
43
32
30
14
4
Secured Loans
20
30
35
25
24
10
1
Unsecured Loans
0
0
0
0
0
0
0
Long Term Provisions
0
1
0
1
2
1
0
Current Liabilities
90
95
82
97
85
102
65
Trade Payables
12
18
16
17
12
26
10
Other Current Liabilities
26
20
16
18
13
12
4
Short Term Borrowings
50
55
48
60
59
60
42
Short Term Provisions
2
3
2
2
1
3
9
Total Liabilities
165
180
164
168
156
158
103
Net Block
68
61
62
62
59
47
20
Gross Block
95
78
74
67
87
71
43
Accumulated Depreciation
27
17
12
5
28
24
22
Non Current Assets
77
78
72
76
69
60
26
Capital Work in Progress
2
11
3
7
3
7
2
Non Current Investment
0
0
0
0
0
0
0
Long Term Loans & Adv.
6
6
6
6
8
6
4
Other Non Current Assets
0
0
0
1
0
0
0
Current Assets
88
102
92
91
87
98
76
Current Investments
0
0
0
0
0
0
0
Inventories
40
43
38
34
38
43
35
Sundry Debtors
41
45
42
44
33
44
29
Cash & Bank
2
4
2
4
4
2
0
Other Current Assets
5
6
8
8
12
9
13
Short Term Loans & Adv.
1
4
2
1
1
2
13
Net Current Assets
-1
6
10
-6
2
-4
12
Total Assets
165
180
164
168
156
158
103

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
35
19
14
12
10
-7
8
PBT
12
14
8
0
0
13
9
Adjustment
17
15
12
10
14
4
5
Changes in Working Capital
10
-6
-4
4
-2
-21
-3
Cash after chg. in Working capital
39
23
16
14
12
-4
11
Interest Paid
0
0
0
0
0
0
0
Tax Paid
-4
-5
-3
-1
-2
-3
-2
Other Direct Exp. Paid
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
Cash From Investing Activity
-8
-12
-3
-13
-12
-20
-4
Net Fixed Assets
-4
-12
-4
11
-7
-15
Net Investments
3
0
0
-3
-3
-3
Others
-7
0
1
-21
-2
-2
Cash from Financing Activity
-29
-5
-12
1
4
29
-4
Net Cash Inflow / Outflow
-2
2
-2
0
1
2
0
Opening Cash & Equivalents
4
2
4
3
2
0
0
Closing Cash & Equivalent
2
4
2
4
3
2
0

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
28
27
23
22
21
22
19
ROA
4%
5%
3%
-2%
0%
7%
6%
ROE
16%
22%
12%
-7%
-2%
25%
17%
ROCE
14%
16%
12%
5%
7%
19%
15%
Fixed Asset Turnover
2.25
2.52
2.30
1.76
1.85
2.56
2.78
Receivable days
81
83
96
103
96
91
89
Inventory Days
77
77
81
97
101
98
106
Payable days
33
38
44
46
55
54
35
Cash Conversion Cycle
125
122
134
154
142
135
160
Total Debt/Equity
1.73
2.06
2.36
2.46
2.35
1.91
1.38
Interest Cover
3
3
2
1
1
4
4

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.