Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Compressors / Pumps

Rating :
66/99

BSE: 522074 | NSE: ELGIEQUIP

246.55
-5.35 (-2.12%)
12-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  254.35
  •  254.35
  •  246.00
  •  251.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5886
  •  14.51
  •  349.90
  •  225.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,027.12
  • 40.60
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,184.40
  • 0.47%
  • 5.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.90%
  • 0.00%
  • 24.39%
  • FII
  • DII
  • Others
  • 0.03%
  • 11.25%
  • 32.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 3.52
  • 4.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 11.88
  • 6.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 15.52
  • 23.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.28
  • 44.90
  • 45.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.29
  • 4.94
  • 5.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.44
  • 22.42
  • 23.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
451.81
372.86
21.17%
413.46
371.75
11.22%
462.21
372.49
24.09%
415.41
349.88
18.73%
Expenses
408.41
328.11
24.47%
374.07
339.43
10.21%
410.64
334.45
22.78%
367.93
322.07
14.24%
EBITDA
43.40
44.75
-3.02%
39.39
32.32
21.88%
51.57
38.03
35.60%
47.48
27.81
70.73%
EBIDTM
9.61%
12.00%
9.53%
8.69%
11.16%
10.21%
11.43%
7.95%
Other Income
2.66
3.08
-13.64%
2.27
2.87
-20.91%
3.93
5.42
-27.49%
2.38
1.19
100.00%
Interest
2.34
1.33
75.94%
1.95
1.34
45.52%
1.92
0.98
95.92%
1.37
2.38
-42.44%
Depreciation
12.46
11.24
10.85%
10.50
10.64
-1.32%
11.28
12.79
-11.81%
11.53
10.87
6.07%
PBT
31.26
35.27
-11.37%
29.20
20.46
42.72%
42.31
29.69
42.51%
36.96
15.76
134.52%
Tax
7.57
9.40
-19.47%
11.04
7.36
50.00%
15.43
9.22
67.35%
9.12
3.64
150.55%
PAT
23.69
25.86
-8.39%
18.16
13.11
38.52%
26.88
20.47
31.31%
27.84
12.12
129.70%
PATM
5.24%
6.94%
4.39%
3.53%
5.82%
5.49%
6.70%
3.46%
EPS
1.61
1.67
-3.59%
1.17
0.86
36.05%
1.71
1.32
29.55%
1.77
0.80
121.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
1,742.89
1,605.31
1,370.11
1,400.82
1,314.27
1,350.40
1,144.52
991.69
941.04
676.96
553.08
Net Sales Growth
18.81%
17.17%
-2.19%
6.59%
-2.68%
17.99%
15.41%
5.38%
39.01%
22.40%
 
Cost Of Goods Sold
975.68
906.29
757.10
783.44
740.21
783.22
680.15
611.34
563.99
410.80
345.64
Gross Profit
767.21
699.03
613.01
617.38
574.05
567.18
464.36
380.34
377.05
266.15
207.45
GP Margin
44.02%
43.54%
44.74%
44.07%
43.68%
42.00%
40.57%
38.35%
40.07%
39.32%
37.51%
Total Expenditure
1,561.05
1,427.77
1,229.34
1,273.98
1,224.62
1,249.14
1,042.70
881.17
803.08
571.31
484.76
Power & Fuel Cost
-
18.09
15.67
16.10
14.74
12.82
9.49
8.26
7.51
5.37
4.85
% Of Sales
-
1.13%
1.14%
1.15%
1.12%
0.95%
0.83%
0.83%
0.80%
0.79%
0.88%
Employee Cost
-
281.26
253.82
256.74
249.86
232.84
163.33
108.35
95.17
63.34
52.05
% Of Sales
-
17.52%
18.53%
18.33%
19.01%
17.24%
14.27%
10.93%
10.11%
9.36%
9.41%
Manufacturing Exp.
-
62.33
54.00
74.66
79.73
81.99
72.72
66.31
64.53
43.16
36.94
% Of Sales
-
3.88%
3.94%
5.33%
6.07%
6.07%
6.35%
6.69%
6.86%
6.38%
6.68%
General & Admin Exp.
-
80.35
75.28
72.39
68.78
74.70
65.22
45.15
31.01
19.09
16.59
% Of Sales
-
5.01%
5.49%
5.17%
5.23%
5.53%
5.70%
4.55%
3.30%
2.82%
3.00%
Selling & Distn. Exp.
-
59.60
56.77
45.30
43.42
46.73
40.40
30.40
28.41
21.09
18.18
% Of Sales
-
3.71%
4.14%
3.23%
3.30%
3.46%
3.53%
3.07%
3.02%
3.12%
3.29%
Miscellaneous Exp.
-
19.86
16.69
25.36
27.87
16.84
11.38
11.35
12.46
8.45
18.18
% Of Sales
-
1.24%
1.22%
1.81%
2.12%
1.25%
0.99%
1.14%
1.32%
1.25%
1.91%
EBITDA
181.84
177.54
140.77
126.84
89.65
101.26
101.82
110.52
137.96
105.65
68.32
EBITDA Margin
10.43%
11.06%
10.27%
9.05%
6.82%
7.50%
8.90%
11.14%
14.66%
15.61%
12.35%
Other Income
11.24
12.27
12.08
9.12
10.01
9.14
16.24
16.23
11.72
8.20
6.92
Interest
7.58
7.38
9.32
13.95
17.05
11.69
6.81
2.62
1.92
1.24
1.56
Depreciation
45.77
44.69
44.64
43.57
36.57
26.24
18.18
13.52
11.47
10.45
8.27
PBT
139.73
137.74
98.88
78.43
46.04
72.47
93.06
110.61
136.30
102.15
65.41
Tax
43.16
41.31
26.45
24.42
20.29
26.93
32.87
35.04
47.15
36.12
24.66
Tax Rate
30.89%
30.60%
26.75%
32.96%
29.67%
37.16%
35.32%
31.68%
34.63%
38.41%
37.70%
PAT
96.57
93.69
72.43
49.66
48.10
45.55
60.19
75.57
88.99
57.92
40.74
PAT before Minority Interest
96.57
93.69
72.43
49.66
48.10
45.55
60.19
75.57
88.99
57.92
40.74
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
5.54%
5.84%
5.29%
3.55%
3.66%
3.37%
5.26%
7.62%
9.46%
8.56%
7.37%
PAT Growth
34.95%
29.35%
45.85%
3.24%
5.60%
-24.32%
-20.35%
-15.08%
53.64%
42.17%
 
Unadjusted EPS
6.26
6.02
4.67
3.22
3.04
2.87
3.80
4.77
5.62
7.34
6.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
688.95
606.90
546.21
493.42
463.61
433.59
397.63
338.32
263.21
199.69
Share Capital
15.85
15.85
15.85
15.85
15.85
15.85
15.85
15.85
7.82
6.27
Total Reserves
673.10
591.05
530.37
477.58
447.77
417.75
381.79
322.48
255.32
193.42
Non-Current Liabilities
72.14
107.74
152.05
189.97
230.99
237.67
4.03
3.05
4.50
-0.39
Secured Loans
60.28
96.58
139.12
168.78
214.51
0.00
0.00
0.00
2.66
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
219.82
0.00
0.00
0.10
0.00
Long Term Provisions
6.25
3.59
3.50
16.24
16.70
14.06
0.00
0.00
0.00
0.00
Current Liabilities
497.21
393.06
407.89
472.79
469.64
382.32
219.55
232.95
249.68
137.19
Trade Payables
213.39
171.30
169.58
165.59
196.82
176.45
118.44
99.30
105.14
52.62
Other Current Liabilities
102.70
93.47
100.21
104.00
87.57
53.45
24.47
25.72
31.45
10.12
Short Term Borrowings
162.50
114.49
122.56
161.01
122.83
67.85
9.12
7.36
0.00
0.00
Short Term Provisions
18.61
13.80
15.55
42.19
62.41
84.57
67.52
100.57
113.09
74.45
Total Liabilities
1,258.30
1,107.70
1,106.15
1,156.18
1,164.24
1,053.58
621.21
574.32
517.39
336.49
Net Block
429.05
436.57
461.98
454.09
391.08
297.05
108.68
86.99
72.80
65.51
Gross Block
561.80
521.26
506.44
700.54
584.32
466.80
240.37
207.14
182.83
158.09
Accumulated Depreciation
132.75
84.69
44.46
246.44
193.24
169.75
131.69
120.15
110.03
92.58
Non Current Assets
479.80
469.57
486.33
485.56
515.83
420.40
139.28
116.18
89.22
80.94
Capital Work in Progress
2.06
3.56
1.97
10.18
86.15
75.51
7.57
3.42
2.13
1.13
Non Current Investment
31.75
19.60
14.87
14.84
14.85
14.95
14.94
17.35
14.30
14.30
Long Term Loans & Adv.
16.95
9.78
7.52
6.45
23.75
32.88
8.09
8.43
0.00
0.00
Other Non Current Assets
0.00
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
778.49
638.13
619.82
670.62
648.41
633.19
481.93
458.14
427.02
252.59
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
273.68
226.05
225.64
266.26
252.74
233.16
120.65
114.76
81.00
70.45
Sundry Debtors
343.43
242.31
253.07
244.03
242.71
224.64
131.74
115.96
90.66
81.43
Cash & Bank
108.89
105.91
82.80
78.32
68.75
73.06
148.39
140.66
119.18
24.57
Other Current Assets
52.49
28.45
27.80
32.51
84.20
102.33
81.15
86.77
136.17
76.13
Short Term Loans & Adv.
22.85
35.41
30.52
49.50
56.94
80.38
70.93
77.26
128.34
74.95
Net Current Assets
281.28
245.07
211.93
197.83
178.77
250.87
262.38
225.19
177.34
115.39
Total Assets
1,258.29
1,107.70
1,106.15
1,156.18
1,164.24
1,053.59
621.21
574.32
517.39
336.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
48.52
125.55
125.69
78.03
97.45
-70.80
49.41
49.41
106.95
33.64
PBT
136.59
100.45
75.35
68.39
72.47
93.06
110.61
136.15
94.04
65.41
Adjustment
38.64
49.55
53.31
46.36
32.49
11.93
4.32
8.79
7.38
12.78
Changes in Working Capital
-86.38
-5.76
22.55
-19.54
20.09
-144.90
-30.97
-53.99
36.94
-23.86
Cash after chg. in Working capital
88.86
144.25
151.20
95.21
125.05
-39.91
83.96
90.94
138.37
54.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.33
-18.70
-25.51
-17.18
-27.60
-30.89
-34.55
-41.52
-31.41
-19.27
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
-55.25
-38.87
-14.75
-16.78
-122.17
-258.72
-23.53
-18.17
-23.14
-16.48
Net Fixed Assets
-19.43
-16.60
146.87
-49.16
-84.83
-83.49
-35.05
-14.85
-18.90
-18.61
Net Investments
-18.22
-19.12
-6.65
-30.70
-1.80
-20.01
-17.68
-0.64
-8.19
-4.50
Others
-17.60
-3.15
-154.97
63.08
-35.54
-155.22
29.20
-2.68
3.95
6.63
Cash from Financing Activity
-9.85
-77.40
-99.51
-51.68
20.41
254.20
-18.14
-9.78
10.80
-4.55
Net Cash Inflow / Outflow
-16.57
9.28
11.44
9.57
-4.31
-75.33
7.74
21.47
94.62
12.61
Opening Cash & Equivalents
81.95
72.67
62.35
68.75
73.06
148.39
140.65
119.18
24.57
11.96
Closing Cash & Equivalent
65.37
81.95
72.67
78.32
68.75
73.06
148.39
140.66
119.18
24.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
43.48
38.30
34.47
31.14
29.26
27.36
25.10
21.35
16.76
15.68
ROA
7.92%
6.54%
4.39%
4.15%
4.11%
7.19%
12.64%
16.30%
13.57%
12.01%
ROE
14.46%
12.56%
9.55%
10.05%
10.15%
14.48%
20.54%
29.65%
25.25%
22.40%
ROCE
15.70%
12.67%
10.29%
10.29%
11.06%
17.71%
30.10%
45.23%
41.29%
36.81%
Fixed Asset Turnover
3.00
2.80
2.43
2.12
2.68
3.42
4.69
5.13
4.19
4.02
Receivable days
65.89
62.87
61.88
65.21
60.57
53.75
43.09
37.68
43.98
53.80
Inventory Days
56.22
57.32
61.23
69.54
62.98
53.36
40.96
35.70
38.71
43.25
Payable days
50.17
52.43
47.19
48.24
49.21
46.15
36.82
38.28
41.91
44.28
Cash Conversion Cycle
71.94
67.76
75.92
86.51
74.34
60.96
47.23
35.10
40.78
52.77
Total Debt/Equity
0.39
0.41
0.56
0.74
0.73
0.66
0.02
0.02
0.01
0.00
Interest Cover
19.30
11.61
6.31
5.01
7.20
14.66
43.20
72.09
76.60
42.93

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.