Nifty
:
22570.35
Sensex
:
74339.44
167.95 (0.75%)
486.50 (0.66%)
Nifty
Sensex
:
:
22570.35
74339.44
167.95 (0.75%)
486.50 (0.66%)

Eimco Elecon (India) Ltd.

Engineering - Industrial Equipments

Rating :
69/99

BSE: 523708 | NSE: EIMCOELECO

NSE BSE
2099.20
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2150.00
  •  2173.00
  •  2020.25
  •  2126.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  37084
  •  763.49
  •  2173.00
  •  520.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,185.58
  • 30.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,177.56
  • 0.24%
  • 3.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.06%
  • 3.51%
  • 19.62%
  • FII
  • DII
  • Others
  • 0.2%
  • 0.00%
  • 2.61%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.13
  • -1.34
  • 11.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.76
  • -0.57
  • 17.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.34
  • -3.41
  • 20.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.36
  • 20.55
  • 25.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 0.86
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.98
  • 10.89
  • 12.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
84.30
64.24
31.23%
48.25
38.09
26.67%
51.11
36.89
38.55%
43.78
33.48
30.76%
Expenses
67.59
50.77
33.13%
40.36
32.11
25.69%
38.31
30.62
25.11%
41.30
34.90
18.34%
EBITDA
16.71
13.47
24.05%
7.88
5.98
31.77%
12.80
6.27
104.15%
2.48
-1.42
-
EBIDTM
19.82%
20.97%
16.34%
15.70%
25.04%
17.01%
5.67%
-4.24%
Other Income
4.71
2.37
98.73%
4.10
2.95
38.98%
3.23
3.55
-9.01%
4.56
0.19
2,300.00%
Interest
0.30
0.13
130.77%
0.32
0.24
33.33%
0.16
0.05
220.00%
0.17
0.08
112.50%
Depreciation
2.08
2.09
-0.48%
1.86
1.94
-4.12%
1.78
1.90
-6.32%
1.74
1.88
-7.45%
PBT
19.04
13.62
39.79%
9.80
6.75
45.19%
14.09
7.87
79.03%
5.13
-3.19
-
Tax
4.21
3.86
9.07%
2.25
1.86
20.97%
3.30
1.81
82.32%
-0.22
-1.91
-
PAT
14.84
9.77
51.89%
7.55
4.89
54.40%
10.79
6.06
78.05%
5.35
-1.28
-
PATM
17.60%
15.20%
15.64%
12.84%
21.12%
16.44%
12.23%
-3.83%
EPS
25.72
17.01
51.21%
13.09
8.51
53.82%
18.72
10.57
77.11%
9.30
-2.25
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
227.44
172.70
84.44
126.13
107.91
184.73
140.08
171.19
140.03
Net Sales Growth
31.70%
104.52%
-33.05%
16.88%
-41.59%
31.87%
-18.17%
22.25%
 
Cost Of Goods Sold
115.83
90.00
36.72
66.61
55.19
99.75
71.70
89.49
65.69
Gross Profit
111.61
82.69
47.73
59.52
52.73
84.99
68.37
81.70
74.34
GP Margin
49.07%
47.88%
56.53%
47.19%
48.86%
46.01%
48.81%
47.72%
53.09%
Total Expenditure
187.56
148.39
78.55
115.27
102.06
159.71
125.10
149.33
117.34
Power & Fuel Cost
-
0.90
0.74
0.57
0.28
0.09
0.16
0.08
0.02
% Of Sales
-
0.52%
0.88%
0.45%
0.26%
0.05%
0.11%
0.05%
0.01%
Employee Cost
-
15.26
12.49
10.59
13.33
15.50
15.37
14.93
14.45
% Of Sales
-
8.84%
14.79%
8.40%
12.35%
8.39%
10.97%
8.72%
10.32%
Manufacturing Exp.
-
9.89
9.00
6.50
6.74
6.44
6.58
8.17
6.28
% Of Sales
-
5.73%
10.66%
5.15%
6.25%
3.49%
4.70%
4.77%
4.48%
General & Admin Exp.
-
10.24
7.69
8.80
11.00
10.37
10.48
11.29
11.81
% Of Sales
-
5.93%
9.11%
6.98%
10.19%
5.61%
7.48%
6.60%
8.43%
Selling & Distn. Exp.
-
21.51
11.42
21.08
14.20
26.04
19.49
23.03
18.15
% Of Sales
-
12.46%
13.52%
16.71%
13.16%
14.10%
13.91%
13.45%
12.96%
Miscellaneous Exp.
-
0.59
0.51
1.12
1.34
1.53
1.32
2.34
0.94
% Of Sales
-
0.34%
0.60%
0.89%
1.24%
0.83%
0.94%
1.37%
0.67%
EBITDA
39.87
24.31
5.89
10.86
5.85
25.02
14.98
21.86
22.69
EBITDA Margin
17.53%
14.08%
6.98%
8.61%
5.42%
13.54%
10.69%
12.77%
16.20%
Other Income
16.60
9.06
12.51
11.33
10.70
10.94
9.99
13.48
7.53
Interest
0.95
0.50
0.43
0.62
0.51
0.57
0.54
0.38
0.29
Depreciation
7.46
7.80
8.09
7.30
5.84
4.97
4.99
5.18
6.30
PBT
48.06
25.06
9.88
14.27
10.20
30.42
19.44
29.79
23.63
Tax
9.54
5.62
1.36
3.01
0.80
7.20
2.99
4.70
6.17
Tax Rate
19.85%
22.43%
13.77%
21.09%
7.84%
23.67%
15.38%
15.78%
26.11%
PAT
38.53
19.52
8.68
11.26
9.41
23.22
16.44
25.09
17.46
PAT before Minority Interest
38.53
19.52
8.68
11.26
9.41
23.22
16.44
25.09
17.46
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.94%
11.30%
10.28%
8.93%
8.72%
12.57%
11.74%
14.66%
12.47%
PAT Growth
98.20%
124.88%
-22.91%
19.66%
-59.47%
41.24%
-34.48%
43.70%
 
EPS
66.43
33.66
14.97
19.41
16.22
40.03
28.34
43.26
30.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
350.73
332.84
327.31
318.93
314.32
294.59
281.63
261.07
Share Capital
5.77
5.77
5.77
5.77
5.77
5.77
5.77
5.77
Total Reserves
344.96
327.07
321.54
313.16
308.55
288.82
275.86
255.30
Non-Current Liabilities
5.45
7.06
35.84
32.13
30.20
24.98
44.43
67.42
Secured Loans
0.00
0.00
0.65
1.10
1.26
0.62
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.14
0.22
25.44
19.96
19.41
15.82
35.31
56.47
Current Liabilities
39.85
53.08
31.65
21.97
27.71
33.38
22.29
28.73
Trade Payables
18.33
16.92
19.35
17.06
19.88
24.42
13.84
22.88
Other Current Liabilities
11.60
7.49
6.53
3.60
4.03
7.22
6.00
3.69
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
9.92
28.66
5.77
1.32
3.80
1.74
2.45
2.16
Total Liabilities
396.03
392.98
394.80
373.03
372.23
352.95
348.35
357.22
Net Block
73.30
77.68
83.75
75.04
71.00
72.90
63.65
65.04
Gross Block
142.40
141.53
142.71
127.20
117.56
114.92
101.42
100.67
Accumulated Depreciation
69.10
63.85
58.96
52.16
46.56
42.02
37.77
35.63
Non Current Assets
244.64
168.38
191.27
263.45
253.81
179.94
183.38
202.19
Capital Work in Progress
0.52
0.05
0.40
10.72
9.22
0.73
0.00
0.16
Non Current Investment
166.43
87.23
75.24
150.79
148.70
86.29
80.69
75.12
Long Term Loans & Adv.
1.60
0.47
31.88
26.89
24.89
20.01
39.03
61.87
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
151.39
224.59
203.54
109.58
118.42
173.01
164.97
155.03
Current Investments
0.00
69.40
85.59
8.13
7.01
62.89
69.60
55.18
Inventories
78.79
70.94
37.19
52.70
40.16
39.25
34.19
37.71
Sundry Debtors
52.83
39.12
61.47
30.86
60.70
60.13
48.90
51.80
Cash & Bank
2.81
3.25
9.61
6.93
3.73
4.18
2.43
1.52
Other Current Assets
16.96
0.73
3.29
2.86
6.81
6.57
9.86
8.83
Short Term Loans & Adv.
16.07
41.15
6.38
8.10
3.62
3.38
6.36
5.23
Net Current Assets
111.54
171.51
171.88
87.61
90.71
139.64
142.68
126.30
Total Assets
396.03
392.97
394.81
373.03
372.23
352.95
348.35
357.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
6.66
-9.88
2.63
11.44
10.07
9.80
18.62
42.72
PBT
25.14
10.04
14.29
10.28
30.37
19.44
29.42
24.05
Adjustment
3.18
-3.61
3.88
-4.50
-5.01
-3.58
-5.03
-0.30
Changes in Working Capital
-17.38
-14.29
-12.56
11.18
-9.87
-1.12
-1.06
24.08
Cash after chg. in Working capital
10.95
-7.86
5.61
16.97
15.49
14.73
23.33
47.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.28
-2.01
-2.98
-5.53
-5.43
-4.93
-4.71
-5.11
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.66
8.13
3.47
-2.91
-8.02
-5.18
-14.26
-41.99
Net Fixed Assets
-1.34
1.53
-5.19
-11.14
-11.13
-14.23
-0.59
Net Investments
-11.14
4.35
-1.89
-3.13
-6.57
0.94
-20.91
Others
7.82
2.25
10.55
11.36
9.68
8.11
7.24
Cash from Financing Activity
-2.43
-4.61
-3.42
-5.33
-2.51
-2.88
-3.46
-3.48
Net Cash Inflow / Outflow
-0.42
-6.36
2.68
3.20
-0.46
1.74
0.90
-2.74
Opening Cash & Equivalents
3.08
9.43
6.76
3.56
4.02
2.28
1.38
4.12
Closing Cash & Equivalent
2.66
3.08
9.43
6.76
3.56
4.02
2.28
1.38

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
608.02
577.01
567.42
552.89
544.90
510.70
488.23
452.58
ROA
4.95%
2.20%
2.93%
2.52%
6.40%
4.69%
7.11%
4.89%
ROE
5.71%
2.63%
3.48%
2.97%
7.63%
5.71%
9.25%
6.69%
ROCE
7.50%
3.17%
4.59%
3.37%
10.14%
6.93%
11.12%
9.16%
Fixed Asset Turnover
1.22
0.59
0.93
0.88
1.59
1.31
1.83
1.49
Receivable days
97.17
217.39
133.59
154.84
119.37
139.96
99.12
126.43
Inventory Days
158.22
233.69
130.07
157.05
78.45
94.27
70.77
92.05
Payable days
71.48
180.30
99.75
70.73
54.16
56.75
48.80
73.01
Cash Conversion Cycle
183.92
270.79
163.90
241.16
143.65
177.48
121.09
145.47
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Interest Cover
51.18
24.24
23.88
21.02
54.51
37.00
78.87
81.55

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Eimco Elecon (India) - Quarterly Results
    18th Apr 2024, 14:21 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.