Nifty
Sensex
:
:
11924.75
39683.29
80.65 (0.68%)
248.57 (0.63%)

Compressors / Pumps

Rating :
65/99

BSE: 522074 | NSE: ELGIEQUIP

264.90
2.00 (0.76%)
27-May-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  265.00
  •  268.45
  •  260.50
  •  262.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6663
  •  17.65
  •  314.90
  •  225.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,127.74
  • 43.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,285.02
  • 0.46%
  • 5.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.90%
  • 12.87%
  • 24.21%
  • FII
  • DII
  • Others
  • 0.02%
  • 10.07%
  • 20.93%

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
  • 40.31
  • 44.98
  • 43.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 5.19
  • 5.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.30
  • 23.21
  • 23.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
470.17
415.41
13.18%
451.81
372.86
21.17%
413.46
371.75
11.22%
462.21
372.49
24.09%
Expenses
422.72
367.93
14.89%
408.41
328.11
24.47%
374.07
339.43
10.21%
410.64
334.45
22.78%
EBITDA
47.46
47.48
-0.04%
43.40
44.75
-3.02%
39.39
32.32
21.88%
51.57
38.03
35.60%
EBIDTM
10.09%
11.43%
9.61%
12.00%
9.53%
8.69%
11.16%
10.21%
Other Income
2.06
2.38
-13.45%
2.66
3.08
-13.64%
2.27
2.87
-20.91%
3.93
5.42
-27.49%
Interest
2.74
1.37
100.00%
2.34
1.33
75.94%
1.95
1.34
45.52%
1.92
0.98
95.92%
Depreciation
14.51
11.53
25.85%
12.46
11.24
10.85%
10.50
10.64
-1.32%
11.28
12.79
-11.81%
PBT
32.27
36.96
-12.69%
31.26
35.27
-11.37%
29.20
20.46
42.72%
42.31
29.69
42.51%
Tax
9.23
9.12
1.21%
7.57
9.40
-19.47%
11.04
7.36
50.00%
15.43
9.22
67.35%
PAT
23.04
27.84
-17.24%
23.69
25.86
-8.39%
18.16
13.11
38.52%
26.88
20.47
31.31%
PATM
4.90%
6.70%
5.24%
6.94%
4.39%
3.53%
5.82%
5.49%
EPS
1.48
1.77
-16.38%
1.61
1.67
-3.59%
1.17
0.86
36.05%
1.71
1.32
29.55%

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
1,797.65
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
17.30%
17.17%
-2.19%
6.59%
-2.68%
17.99%
15.41%
5.38%
39.01%
22.40%
 
Cost Of Goods Sold
999.79
906.29
757.10
783.44
740.21
783.22
680.15
611.34
563.99
410.80
345.64
Gross Profit
797.86
699.03
613.01
617.38
574.05
567.18
464.36
380.34
377.05
266.15
207.45
GP Margin
44.38%
43.54%
44.74%
44.07%
43.68%
42.00%
40.57%
38.35%
40.07%
39.32%
37.51%
Total Expenditure
1,615.84
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
181.82
177.54
140.77
126.84
89.65
101.26
101.82
110.52
137.96
105.65
68.32
EBITDA Margin
10.11%
11.06%
10.27%
9.05%
6.82%
7.50%
8.90%
11.14%
14.66%
15.61%
12.35%
Other Income
10.92
12.27
12.08
9.12
10.01
9.14
16.24
16.23
11.72
8.20
6.92
Interest
8.95
7.38
9.32
13.95
17.05
11.69
6.81
2.62
1.92
1.24
1.56
Depreciation
48.75
44.69
44.64
43.57
36.57
26.24
18.18
13.52
11.47
10.45
8.27
PBT
135.04
137.74
98.88
78.43
46.04
72.47
93.06
110.61
136.30
102.15
65.41
Tax
43.27
41.31
26.45
24.42
20.29
26.93
32.87
35.04
47.15
36.12
24.66
Tax Rate
32.04%
30.60%
26.75%
32.96%
29.67%
37.16%
35.32%
31.68%
34.63%
38.41%
37.70%
PAT
91.77
93.69
72.43
49.66
48.10
45.55
60.19
75.57
88.99
57.92
40.74
PAT before Minority Interest
91.77
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
5.10%
5.84%
5.29%
3.55%
3.66%
3.37%
5.26%
7.62%
9.46%
8.56%
7.37%
PAT Growth
5.14%
29.35%
45.85%
3.24%
5.60%
-24.32%
-20.35%
-15.08%
53.64%
42.17%
 
Unadjusted EPS
5.97
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

News Update:


  • Elgi Equipments’ arm invests in Evergreen Compressed Air and Vacuum LLC
    24th May 2019, 14:49 PM

    Evergreen Compressed Air and Vacuum LLC will function as an exclusive dealer / distributor for Elgi Compressors USA for the ELGi rotary screw compressors

    Read More
  • Elgi Equipments launches direct drive reciprocating air compressor
    22nd Feb 2019, 10:58 AM

    These compressors are compact, silent and run for longer duty and best suited for applications in various industrial segments

    Read More

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.