Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Compressors / Pumps

Rating :
77/99

BSE: 505872 | NSE: Not Listed

887.75
2.15 (0.24%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  896.95
  •  906.80
  •  870.00
  •  885.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8092
  •  71.84
  •  987.00
  •  501.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 864.97
  • 10.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,006.18
  • 0.45%
  • 2.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.82%
  • 6.45%
  • 14.87%
  • FII
  • DII
  • Others
  • 0.01%
  • 5.44%
  • 4.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 9.79
  • 25.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.57
  • 11.74
  • 18.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.10
  • 22.60
  • 40.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.04
  • 22.76
  • 22.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.61
  • 2.20
  • 1.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.07
  • 11.77
  • 11.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
844.55
708.42
730.92
483.02
511.05
509.56
368.26
Net Sales Growth
-
19.22%
-3.08%
51.32%
-5.48%
0.29%
38.37%
 
Cost Of Goods Sold
-
397.64
331.89
306.68
244.06
258.64
284.95
231.71
Gross Profit
-
446.90
376.52
424.24
238.96
252.41
224.61
136.55
GP Margin
-
52.92%
53.15%
58.04%
49.47%
49.39%
44.08%
37.08%
Total Expenditure
-
753.51
658.04
682.50
418.33
429.45
440.88
323.06
Power & Fuel Cost
-
11.38
16.05
17.33
12.22
13.86
10.83
6.07
% Of Sales
-
1.35%
2.27%
2.37%
2.53%
2.71%
2.13%
1.65%
Employee Cost
-
170.89
165.98
205.82
85.57
81.82
77.63
36.04
% Of Sales
-
20.23%
23.43%
28.16%
17.72%
16.01%
15.23%
9.79%
Manufacturing Exp.
-
42.68
34.38
30.64
18.77
23.80
21.56
17.17
% Of Sales
-
5.05%
4.85%
4.19%
3.89%
4.66%
4.23%
4.66%
General & Admin Exp.
-
83.99
66.11
63.80
23.21
20.91
21.62
14.68
% Of Sales
-
9.94%
9.33%
8.73%
4.81%
4.09%
4.24%
3.99%
Selling & Distn. Exp.
-
9.90
12.05
12.23
8.83
14.83
6.94
6.23
% Of Sales
-
1.17%
1.70%
1.67%
1.83%
2.90%
1.36%
1.69%
Miscellaneous Exp.
-
37.01
31.58
46.00
25.67
15.60
17.36
11.16
% Of Sales
-
4.38%
4.46%
6.29%
5.31%
3.05%
3.41%
3.03%
EBITDA
-
91.04
50.38
48.42
64.69
81.60
68.68
45.20
EBITDA Margin
-
10.78%
7.11%
6.62%
13.39%
15.97%
13.48%
12.27%
Other Income
-
22.48
6.69
11.18
2.43
1.78
25.54
5.08
Interest
-
22.40
27.44
27.42
28.58
23.01
19.38
14.31
Depreciation
-
22.14
21.71
26.85
7.21
6.75
6.74
2.37
PBT
-
68.99
7.91
5.32
31.34
53.62
68.10
33.60
Tax
-
33.07
12.18
9.28
12.60
14.94
13.49
10.66
Tax Rate
-
47.93%
153.98%
174.44%
40.20%
27.86%
19.81%
31.73%
PAT
-
40.33
4.72
1.01
18.49
30.21
40.96
22.38
PAT before Minority Interest
-
35.92
-4.27
-3.96
18.75
38.68
54.61
22.94
Minority Interest
-
4.41
8.99
4.97
-0.26
-8.47
-13.65
-0.56
PAT Margin
-
4.78%
0.67%
0.14%
3.83%
5.91%
8.04%
6.08%
PAT Growth
-
754.45%
367.33%
-94.54%
-38.80%
-26.25%
83.02%
 
Unadjusted EPS
-
41.03
7.27
1.03
21.76
37.92
51.41
28.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
293.33
258.58
245.31
248.11
136.24
110.52
73.06
Share Capital
9.77
9.77
9.77
9.77
7.97
7.97
7.97
Total Reserves
283.57
248.82
235.54
238.34
128.27
102.55
65.09
Non-Current Liabilities
35.31
108.32
154.38
40.41
87.40
100.63
89.00
Secured Loans
12.05
80.82
120.56
36.10
68.41
78.51
77.45
Unsecured Loans
11.30
14.59
19.96
0.00
15.15
20.09
8.20
Long Term Provisions
12.34
11.75
11.16
1.90
0.92
0.74
0.63
Current Liabilities
655.24
423.44
405.77
167.90
262.13
244.70
182.13
Trade Payables
194.25
150.01
121.15
65.06
103.36
89.35
90.41
Other Current Liabilities
309.77
124.38
111.61
48.28
78.40
88.04
32.69
Short Term Borrowings
131.60
139.36
159.79
46.02
75.46
62.85
46.01
Short Term Provisions
19.60
9.69
13.23
8.54
4.92
4.46
13.02
Total Liabilities
987.72
799.36
819.25
487.16
520.41
482.54
354.81
Net Block
182.26
180.45
207.43
141.00
153.11
136.71
74.74
Gross Block
219.51
204.96
465.85
217.14
211.73
197.77
120.53
Accumulated Depreciation
37.25
24.52
258.41
76.15
58.63
61.06
45.79
Non Current Assets
278.30
239.07
215.75
149.09
159.32
143.81
80.00
Capital Work in Progress
0.01
2.20
0.65
1.00
0.43
1.70
0.00
Non Current Investment
13.33
13.57
0.27
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
82.69
42.85
7.39
7.10
5.78
5.40
5.26
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
709.43
560.30
603.51
338.07
361.09
338.72
274.81
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
233.60
193.92
202.10
46.69
75.82
73.80
51.44
Sundry Debtors
353.52
303.47
329.41
225.58
236.62
221.39
190.74
Cash & Bank
32.16
25.23
35.48
30.40
18.35
12.49
7.97
Other Current Assets
90.15
23.06
5.03
1.37
30.31
31.05
24.66
Short Term Loans & Adv.
64.45
14.63
31.49
34.02
25.51
21.30
23.29
Net Current Assets
54.19
136.85
197.74
170.16
98.96
94.02
92.68
Total Assets
987.73
799.37
819.26
487.16
520.41
482.53
354.81

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
173.41
63.35
-96.94
26.02
37.54
40.51
-14.06
PBT
68.99
7.91
5.32
31.34
53.62
68.10
33.60
Adjustment
43.33
47.34
47.04
25.76
16.28
19.23
9.00
Changes in Working Capital
93.68
22.55
-132.38
-21.18
-25.29
-28.69
-46.25
Cash after chg. in Working capital
206.00
77.80
-80.02
35.92
44.61
58.65
-3.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.59
-14.45
-16.92
-9.90
-7.07
-18.14
-10.40
Other Direct Exp. Paid
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
Cash From Investing Activity
-36.32
-11.38
-91.43
-4.36
-12.23
-100.02
-29.53
Net Fixed Assets
-0.92
12.20
-1.43
-3.49
-5.76
-2.36
Net Investments
0.00
24.56
-28.43
0.00
-0.06
-29.61
Others
-35.40
-48.14
-61.57
-0.87
-6.41
-68.05
Cash from Financing Activity
-116.22
-72.50
193.44
-9.61
-19.44
62.13
43.06
Net Cash Inflow / Outflow
20.87
-20.54
5.08
12.05
5.86
2.63
-0.53
Opening Cash & Equivalents
23.45
29.98
30.40
18.35
12.49
7.97
1.07
Closing Cash & Equivalent
30.78
23.45
35.48
30.40
18.35
12.49
7.97

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
300.33
264.75
250.66
253.52
170.36
138.05
91.01
ROA
4.02%
-0.53%
-0.61%
3.72%
7.71%
13.04%
6.47%
ROE
13.02%
-1.70%
-1.61%
9.78%
31.48%
59.85%
31.64%
ROCE
18.32%
6.38%
7.06%
17.59%
24.28%
34.48%
23.19%
Fixed Asset Turnover
3.99
2.14
2.17
2.30
2.54
3.26
3.11
Receivable days
141.58
161.23
136.71
170.90
160.58
145.10
185.97
Inventory Days
92.13
100.89
61.29
45.30
52.46
44.09
50.15
Payable days
95.94
83.73
61.38
74.45
76.42
70.34
94.85
Cash Conversion Cycle
137.78
178.39
136.61
141.75
136.62
118.85
141.27
Total Debt/Equity
0.59
1.05
1.36
0.42
1.43
1.74
1.85
Interest Cover
4.08
1.29
1.19
2.10
3.33
4.51
3.35

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.