Nifty
Sensex
:
:
10684.50
35534.49
67.80 (0.64%)
273.95 (0.78%)

Rubber Products

Rating :
41/99

BSE: 590023 | NSE: ELGIRUBCO

27.60
-0.25 (-0.90%)
16-Nov-2018 | 10:26AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.60
  •  27.60
  •  27.60
  •  27.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18
  •  0.00
  •  59.60
  •  25.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 139.39
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 404.45
  • N/A
  • 3.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.94%
  • 5.55%
  • 23.80%
  • FII
  • DII
  • Others
  • 0%
  • 4.58%
  • 2.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.91
  • -5.09
  • 1.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.80
  • -9.78
  • 4.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.36
  • -33.75
  • -21.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 5.27
  • 5.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.22
  • 16.71
  • 16.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
98.81
89.74
10.11%
105.55
103.66
1.82%
90.71
91.06
-0.38%
93.14
92.47
0.72%
Expenses
93.01
89.43
4.00%
91.63
95.07
-3.62%
90.04
84.01
7.18%
90.22
87.03
3.67%
EBITDA
5.80
0.31
1,770.97%
13.92
8.59
62.05%
0.67
7.05
-90.50%
2.93
5.45
-46.24%
EBIDTM
5.87%
0.34%
13.19%
8.29%
0.73%
7.74%
3.14%
5.67%
Other Income
4.95
6.82
-27.42%
-1.15
3.39
-
6.98
1.17
496.58%
0.28
1.23
-77.24%
Interest
5.32
3.83
38.90%
4.60
4.33
6.24%
4.65
3.88
19.85%
3.87
3.34
15.87%
Depreciation
4.52
4.45
1.57%
4.91
4.32
13.66%
4.39
4.27
2.81%
4.22
5.27
-19.92%
PBT
0.90
-1.16
-
2.81
3.14
-10.51%
-1.42
0.07
-
-5.26
-1.94
-
Tax
0.74
-0.37
-
1.24
2.03
-38.92%
-0.57
-0.10
-
0.70
0.25
180.00%
PAT
0.17
-0.79
-
1.57
1.11
41.44%
-0.85
0.17
-
-5.96
-2.19
-
PATM
0.17%
-0.88%
1.48%
1.07%
-0.93%
0.19%
-6.39%
-2.28%
EPS
0.03
-0.16
-
0.31
0.22
40.91%
-0.17
0.03
-
-1.19
-0.44
-

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
388.21
376.51
375.05
362.33
439.79
488.79
477.47
478.39
322.73
70.12
56.40
Net Sales Growth
2.99%
0.39%
3.51%
-17.61%
-10.02%
2.37%
-0.19%
48.23%
360.25%
24.33%
 
Cost Of Goods Sold
193.42
181.38
175.84
165.32
231.99
260.46
252.21
283.93
189.99
39.59
28.62
Gross Profit
194.79
195.13
199.21
197.02
207.80
228.32
225.26
194.45
132.74
30.53
27.78
GP Margin
50.18%
51.83%
53.12%
54.38%
47.25%
46.71%
47.18%
40.65%
41.13%
43.54%
49.26%
Total Expenditure
364.90
358.69
354.02
347.75
439.99
458.97
439.80
452.54
288.38
64.52
50.56
Power & Fuel Cost
-
18.99
17.82
23.18
28.35
30.18
29.85
25.72
14.27
5.71
4.90
% Of Sales
-
5.04%
4.75%
6.40%
6.45%
6.17%
6.25%
5.38%
4.42%
8.14%
8.69%
Employee Cost
-
73.21
81.47
83.26
74.96
65.98
63.91
58.08
33.26
8.63
4.54
% Of Sales
-
19.44%
21.72%
22.98%
17.04%
13.50%
13.39%
12.14%
10.31%
12.31%
8.05%
Manufacturing Exp.
-
29.63
23.90
23.72
38.73
38.56
42.93
38.89
24.94
5.10
6.83
% Of Sales
-
7.87%
6.37%
6.55%
8.81%
7.89%
8.99%
8.13%
7.73%
7.27%
12.11%
General & Admin Exp.
-
21.92
20.07
20.48
23.90
22.40
17.73
17.48
7.88
1.71
2.07
% Of Sales
-
5.82%
5.35%
5.65%
5.43%
4.58%
3.71%
3.65%
2.44%
2.44%
3.67%
Selling & Distn. Exp.
-
19.31
19.48
22.84
30.36
31.92
27.02
17.75
8.77
1.41
1.11
% Of Sales
-
5.13%
5.19%
6.30%
6.90%
6.53%
5.66%
3.71%
2.72%
2.01%
1.97%
Miscellaneous Exp.
-
14.25
15.44
8.95
11.71
9.47
6.15
10.70
9.27
2.36
1.11
% Of Sales
-
3.78%
4.12%
2.47%
2.66%
1.94%
1.29%
2.24%
2.87%
3.37%
4.41%
EBITDA
23.32
17.82
21.03
14.58
-0.20
29.82
37.67
25.85
34.35
5.60
5.84
EBITDA Margin
6.01%
4.73%
5.61%
4.02%
-0.05%
6.10%
7.89%
5.40%
10.64%
7.99%
10.35%
Other Income
11.06
12.93
12.62
10.41
11.02
14.69
14.88
16.25
8.60
4.42
5.86
Interest
18.44
16.95
15.36
14.79
12.06
10.63
7.99
5.17
1.99
0.11
0.31
Depreciation
18.04
17.98
18.22
20.79
18.30
13.38
11.48
12.06
8.74
4.47
2.43
PBT
-2.97
-4.18
0.07
-10.58
-19.53
20.49
33.09
24.87
32.22
5.43
8.96
Tax
2.11
1.01
2.46
0.66
2.76
9.53
10.94
10.53
12.54
1.87
3.20
Tax Rate
-71.04%
-21.81%
-156.69%
-6.12%
-14.09%
46.51%
32.69%
42.49%
39.09%
34.44%
35.71%
PAT
-5.07
-5.64
-4.03
-11.45
-22.35
10.96
22.53
14.24
19.54
3.57
5.76
PAT before Minority Interest
-5.07
-5.64
-4.03
-11.45
-22.35
10.96
22.53
14.24
19.54
3.57
5.76
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
-1.31%
-1.50%
-1.07%
-3.16%
-5.08%
2.24%
4.72%
2.98%
6.05%
5.09%
10.21%
PAT Growth
0.00%
-
-
-
-
-51.35%
58.22%
-27.12%
447.34%
-38.02%
 
Unadjusted EPS
-1.02
-113.00
-0.80
-2.29
-4.47
2.19
4.50
2.85
3.90
0.33
0.54

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
238.62
248.83
262.45
267.08
295.95
270.09
248.78
231.64
87.48
83.90
Share Capital
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
10.70
10.70
Total Reserves
233.62
243.82
257.44
262.08
290.94
265.09
243.77
226.63
76.78
73.20
Non-Current Liabilities
74.98
72.75
88.59
90.75
59.72
45.19
12.78
17.81
-0.57
-0.28
Secured Loans
104.27
102.11
108.56
107.62
72.83
40.60
3.93
3.32
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.02
0.02
0.02
0.27
0.27
2.18
4.49
6.60
0.00
0.00
Current Liabilities
245.19
204.65
197.15
177.94
164.45
124.87
85.22
68.01
17.23
24.50
Trade Payables
34.15
28.68
38.61
51.00
51.73
48.96
30.18
33.87
2.27
2.00
Other Current Liabilities
30.84
28.87
32.04
29.10
27.01
16.11
12.21
9.24
6.06
6.21
Short Term Borrowings
176.19
143.99
120.16
88.88
74.81
46.87
28.15
12.22
0.00
0.00
Short Term Provisions
4.00
3.10
6.34
8.96
10.90
12.93
14.68
12.68
8.91
16.30
Total Liabilities
558.79
526.23
548.19
535.77
520.12
440.15
346.78
317.46
104.14
108.13
Net Block
245.26
234.49
257.95
245.31
183.11
104.55
107.07
90.96
50.08
36.99
Gross Block
300.79
233.06
616.41
549.66
510.90
381.35
371.58
151.62
76.54
59.14
Accumulated Depreciation
55.53
-1.42
358.46
304.35
327.79
276.80
264.50
60.66
26.46
22.15
Non Current Assets
310.73
286.68
337.84
305.77
239.71
198.39
133.23
111.45
53.10
58.41
Capital Work in Progress
28.59
30.35
38.38
22.17
26.87
1.56
3.91
0.86
0.08
5.97
Non Current Investment
8.54
7.21
0.68
1.48
2.00
2.48
2.68
2.83
2.94
15.45
Long Term Loans & Adv.
28.26
14.52
12.70
10.87
7.72
61.40
7.23
5.16
0.00
0.00
Other Non Current Assets
0.09
0.12
28.15
25.94
20.01
28.41
12.34
11.64
0.00
0.00
Current Assets
248.06
239.55
210.33
230.01
280.41
241.77
213.55
206.01
51.05
49.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.49
0.49
0.27
0.00
0.00
Inventories
139.94
120.67
105.16
112.14
125.97
103.74
101.55
86.56
14.64
11.41
Sundry Debtors
54.00
60.54
59.11
64.50
76.79
73.07
71.99
61.70
12.05
6.79
Cash & Bank
31.82
32.84
12.68
27.77
49.36
26.55
20.61
34.64
5.52
6.64
Other Current Assets
22.29
4.72
3.91
5.63
28.29
37.93
18.91
22.83
18.83
24.81
Short Term Loans & Adv.
15.72
20.77
29.48
19.95
23.43
30.41
13.39
19.95
18.64
24.42
Net Current Assets
2.87
34.90
13.19
52.07
115.96
116.89
128.33
138.00
33.81
25.16
Total Assets
558.79
526.23
548.18
535.78
520.12
440.16
346.78
317.46
104.15
108.13

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
7.36
-6.38
81.65
62.66
152.30
4.46
10.85
15.53
-3.24
-1.13
PBT
-4.63
-1.56
-10.79
-19.53
20.49
33.09
24.87
32.08
5.43
8.96
Adjustment
28.98
27.22
79.20
19.48
31.30
8.28
4.23
16.73
3.51
1.08
Changes in Working Capital
-15.72
-29.64
16.05
68.64
107.58
-22.05
-7.32
-16.21
-10.34
-8.03
Cash after chg. in Working capital
8.62
-3.98
84.46
68.58
159.37
19.32
21.77
32.60
-1.39
2.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.26
-2.39
-2.82
-5.92
-7.07
-14.86
-10.92
-17.06
-1.85
-3.14
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
-20.66
-1.25
-82.78
-71.14
-110.59
0.86
-17.33
-8.28
3.51
-1.75
Net Fixed Assets
-5.10
101.70
-59.29
-13.04
-19.54
-3.80
-10.66
-38.67
-1.86
-14.39
Net Investments
-1.33
-6.53
38.33
-22.37
-2.07
-2.12
-13.95
-18.80
-2.29
11.82
Others
-14.23
-96.42
-61.82
-35.73
-88.98
6.78
7.28
49.19
7.66
0.82
Cash from Financing Activity
13.40
3.54
-13.96
-13.32
-12.39
-6.57
-5.18
-4.02
-1.38
-1.56
Net Cash Inflow / Outflow
0.10
-4.09
-15.09
-21.80
29.33
-1.25
-11.66
3.23
-1.12
-4.44
Opening Cash & Equivalents
6.74
10.82
27.77
45.25
15.93
17.18
28.84
31.41
6.64
11.08
Closing Cash & Equivalent
6.83
6.74
12.68
23.45
45.25
15.93
17.18
34.64
5.52
6.64

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.)
47.68
49.72
50.11
53.36
59.13
53.96
49.71
46.28
8.18
7.84
ROA
-1.04%
-0.75%
-2.11%
-4.23%
2.28%
5.73%
4.29%
9.27%
3.36%
5.11%
ROE
-2.32%
-1.61%
-4.42%
-7.94%
3.87%
8.69%
5.93%
12.25%
4.16%
7.47%
ROCE
2.35%
2.73%
0.83%
-1.65%
7.68%
12.83%
11.24%
20.25%
6.47%
11.43%
Fixed Asset Turnover
1.42
0.92
0.64
0.87
1.14
1.33
1.90
2.97
1.07
1.08
Receivable days
55.13
56.13
60.43
56.15
53.58
52.86
48.99
39.78
47.26
57.05
Inventory Days
125.45
105.95
106.24
94.64
82.13
74.81
68.93
54.59
65.36
81.84
Payable days
33.15
36.21
48.11
44.49
39.89
33.26
25.20
23.86
11.72
59.13
Cash Conversion Cycle
147.43
125.87
118.57
106.30
95.82
94.41
92.73
70.51
100.90
79.76
Total Debt/Equity
1.24
1.06
0.98
0.75
0.51
0.34
0.14
0.08
0.00
0.00
Interest Cover
0.73
0.90
0.27
-0.63
2.93
5.19
5.79
17.11
52.11
29.96

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.