Nifty
Sensex
:
:
10616.70
35414.60
40.40 (0.38%)
154.06 (0.44%)

Aluminium & Aluminium Products

Rating :
32/99

BSE: 532787 | NSE: ESSDEE

20.30
0.95 (4.91%)
15-Nov-2018 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  19.85
  •  20.30
  •  18.40
  •  19.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45328
  •  9.20
  •  92.75
  •  12.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 65.83
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 926.23
  • N/A
  • -0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.97%
  • 3.57%
  • 30.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.35%
  • 7.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -48.07
  • -77.46
  • -91.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.92
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 0.66
  • -0.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.16
  • 8.55
  • 6.70

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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
0.83
456.80
855.92
719.36
718.92
659.13
680.68
588.46
451.52
316.94
Net Sales Growth
-
-99.82%
-46.63%
18.98%
0.06%
9.07%
-3.17%
15.67%
30.33%
42.46%
 
Cost Of Goods Sold
-
81.00
298.24
549.19
412.19
435.04
403.51
426.72
353.42
283.07
200.60
Gross Profit
-
-80.18
158.57
306.74
307.17
283.88
255.62
253.95
235.04
168.45
116.35
GP Margin
-
-9660.24%
34.71%
35.84%
42.70%
39.49%
38.78%
37.31%
39.94%
37.31%
36.71%
Total Expenditure
-
403.31
560.74
676.81
548.60
572.80
509.52
508.77
429.83
444.09
228.52
Power & Fuel Cost
-
1.03
15.15
32.10
33.56
29.36
23.25
18.32
16.82
8.29
4.68
% Of Sales
-
124.10%
3.32%
3.75%
4.67%
4.08%
3.53%
2.69%
2.86%
1.84%
1.48%
Employee Cost
-
18.76
39.88
43.14
45.15
47.38
31.99
27.00
20.70
12.07
7.19
% Of Sales
-
2260.24%
8.73%
5.04%
6.28%
6.59%
4.85%
3.97%
3.52%
2.67%
2.27%
Manufacturing Exp.
-
0.24
5.19
14.47
14.85
14.17
11.94
10.02
8.56
9.25
2.56
% Of Sales
-
28.92%
1.14%
1.69%
2.06%
1.97%
1.81%
1.47%
1.45%
2.05%
0.81%
General & Admin Exp.
-
5.41
13.27
26.12
25.18
22.32
25.40
18.29
23.14
85.00
9.83
% Of Sales
-
651.81%
2.90%
3.05%
3.50%
3.10%
3.85%
2.69%
3.93%
18.83%
3.10%
Selling & Distn. Exp.
-
0.05
1.78
5.58
9.61
9.18
8.17
8.31
6.93
2.99
3.57
% Of Sales
-
6.02%
0.39%
0.65%
1.34%
1.28%
1.24%
1.22%
1.18%
0.66%
1.13%
Miscellaneous Exp.
-
296.80
187.24
6.21
8.05
15.35
5.25
0.10
0.24
43.42
3.57
% Of Sales
-
35759.04%
40.99%
0.73%
1.12%
2.14%
0.80%
0.01%
0.04%
9.62%
0.03%
EBITDA
-
-402.48
-103.94
179.11
170.76
146.12
149.61
171.91
158.63
7.43
88.42
EBITDA Margin
-
-48491.57%
-22.75%
20.93%
23.74%
20.32%
22.70%
25.26%
26.96%
1.65%
27.90%
Other Income
-
7.40
44.92
8.23
3.35
40.58
23.06
25.99
15.60
4.41
8.00
Interest
-
115.16
100.19
83.53
66.45
46.36
37.40
23.42
20.98
15.57
7.63
Depreciation
-
47.03
47.10
47.41
43.37
36.13
35.62
20.28
17.41
10.38
3.54
PBT
-
-557.27
-206.32
56.41
64.29
104.22
99.65
154.20
135.84
-14.12
85.26
Tax
-
10.10
-51.99
19.00
13.42
30.79
31.61
36.18
-57.45
25.65
11.81
Tax Rate
-
-1.81%
25.20%
33.68%
20.87%
29.54%
31.72%
23.46%
-42.29%
-181.66%
13.85%
PAT
-
-567.37
-154.33
37.41
50.87
73.43
68.04
118.01
193.28
-24.00
73.45
PAT before Minority Interest
-
-567.37
-154.33
37.41
50.87
73.43
68.04
118.01
193.28
-39.77
73.45
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.77
0.00
PAT Margin
-
-68357.83%
-33.79%
4.37%
7.07%
10.21%
10.32%
17.34%
32.85%
-5.32%
23.17%
PAT Growth
-
-
-
-26.46%
-30.72%
7.92%
-42.34%
-38.94%
-
-
 
Unadjusted EPS
-
-177.04
-48.16
11.67
15.87
22.91
21.23
37.34
15.98
-14.29
26.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
180.08
748.15
911.35
876.62
825.05
758.59
698.10
506.71
332.83
371.92
Share Capital
32.05
32.05
32.05
32.05
32.05
32.05
32.05
27.82
27.82
27.82
Total Reserves
148.04
716.10
879.31
844.57
793.00
726.54
666.05
327.58
305.01
344.09
Non-Current Liabilities
56.72
250.64
269.74
308.65
250.56
179.86
129.50
125.47
156.77
104.51
Secured Loans
0.40
194.50
143.76
197.16
157.51
85.51
80.95
178.65
126.75
99.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.03
21.12
0.09
Long Term Provisions
35.30
35.55
52.84
52.94
51.93
132.84
97.38
0.00
0.00
0.00
Current Liabilities
1,061.22
739.04
654.69
502.87
371.97
389.54
302.98
262.29
183.80
50.90
Trade Payables
43.66
85.92
150.19
138.55
91.12
70.25
106.95
127.94
74.17
30.44
Other Current Liabilities
146.27
265.47
159.83
122.17
75.15
24.45
22.90
0.02
0.02
0.00
Short Term Borrowings
860.80
377.78
317.01
225.21
175.34
265.69
131.93
0.00
0.00
0.00
Short Term Provisions
10.49
9.88
27.66
16.94
30.36
29.15
41.19
134.33
109.61
20.46
Total Liabilities
1,298.02
1,737.83
1,835.78
1,688.14
1,447.58
1,327.99
1,130.58
894.47
798.90
527.33
Net Block
841.22
870.01
920.63
708.99
569.83
509.36
280.15
269.60
400.10
94.06
Gross Block
1,278.29
1,260.80
1,271.50
1,009.18
826.90
730.47
465.71
403.47
739.79
100.31
Accumulated Depreciation
437.07
390.79
350.87
300.19
257.07
221.11
185.56
133.87
282.90
6.25
Non Current Assets
1,265.88
1,110.71
1,098.55
948.97
705.59
614.81
539.55
378.43
400.12
187.74
Capital Work in Progress
29.86
126.05
113.90
187.82
117.28
92.86
246.08
108.80
0.00
61.82
Non Current Investment
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
31.86
Long Term Loans & Adv.
392.83
97.79
50.70
43.01
18.46
12.58
13.30
0.00
0.00
0.00
Other Non Current Assets
1.95
16.84
13.30
9.13
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
32.14
627.12
737.24
739.17
741.99
713.18
591.02
516.04
398.78
339.58
Current Investments
0.13
0.00
0.00
0.00
0.00
74.29
58.61
0.00
0.00
0.00
Inventories
11.48
86.90
95.84
119.00
121.59
81.91
58.58
54.64
43.58
41.62
Sundry Debtors
0.00
474.05
563.92
528.63
493.48
412.62
366.03
350.11
274.38
147.59
Cash & Bank
0.89
7.26
7.30
5.17
14.11
29.87
18.97
15.84
12.38
19.44
Other Current Assets
19.63
1.17
19.17
22.95
112.81
114.49
88.84
95.46
68.44
130.93
Short Term Loans & Adv.
19.00
57.75
51.00
63.41
62.38
47.82
34.52
95.45
68.33
129.74
Net Current Assets
-1,029.08
-111.92
82.55
236.30
370.02
323.64
288.04
253.76
214.98
288.68
Total Assets
1,298.02
1,737.83
1,835.79
1,688.14
1,447.58
1,327.99
1,130.57
894.47
798.90
527.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
-163.66
-35.50
234.01
214.03
100.82
43.16
132.91
40.52
132.63
-93.40
PBT
-557.27
-206.32
56.41
64.29
104.22
99.65
154.20
135.84
-14.12
85.26
Adjustment
452.92
168.42
128.90
103.50
53.01
71.38
32.03
-34.33
94.88
11.19
Changes in Working Capital
-59.26
2.67
49.65
50.63
-52.29
-125.15
-21.49
-35.32
73.15
-180.56
Cash after chg. in Working capital
-163.61
-35.22
234.96
218.42
104.94
45.88
164.74
66.18
153.91
-84.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.05
-0.28
-0.96
-4.39
-4.12
-2.71
-31.82
-25.67
-21.28
-9.29
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
-18.97
-21.93
-189.46
-252.39
-46.21
-127.38
-216.39
-212.74
-144.73
-68.14
Net Fixed Assets
89.12
-3.36
-181.58
-252.80
-118.36
-94.97
-182.17
-295.98
-47.59
-85.91
Net Investments
-0.27
-0.13
0.00
0.00
74.29
-24.72
-58.61
113.44
-81.61
19.74
Others
-107.82
-18.44
-7.88
0.41
-2.14
-7.69
24.39
-30.20
-15.53
-1.97
Cash from Financing Activity
176.27
57.40
-42.42
29.40
-70.38
95.12
86.61
175.68
5.04
124.02
Net Cash Inflow / Outflow
-6.36
-0.04
2.13
-8.96
-15.76
10.90
3.13
3.46
-7.06
-37.53
Opening Cash & Equivalents
7.23
7.27
5.15
14.11
29.87
18.97
15.84
12.38
19.44
56.97
Closing Cash & Equivalent
0.87
7.23
7.27
5.15
14.11
29.87
18.97
15.84
12.38
19.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
53.39
230.65
281.57
270.73
254.64
233.91
215.03
124.50
116.39
133.66
ROA
-37.38%
-8.64%
2.12%
3.24%
5.29%
5.54%
11.66%
22.83%
-6.00%
17.62%
ROE
-124.66%
-18.80%
4.23%
6.04%
9.38%
9.46%
22.79%
57.67%
-11.43%
24.71%
ROCE
-36.07%
-7.46%
10.11%
10.28%
13.07%
13.68%
22.20%
26.83%
0.31%
24.93%
Fixed Asset Turnover
0.00
0.37
0.82
0.97
1.15
1.33
1.85
1.15
1.30
5.80
Receivable days
0.00
400.01
212.01
209.53
185.20
178.86
162.67
173.01
140.57
102.29
Inventory Days
0.00
70.42
41.69
49.32
41.60
32.27
25.72
27.21
28.38
33.66
Payable days
159.83
105.85
76.67
74.41
51.71
62.43
83.51
85.97
59.54
39.53
Cash Conversion Cycle
-159.83
364.58
177.04
184.45
175.09
148.71
104.87
114.26
109.41
96.41
Total Debt/Equity
5.03
0.92
0.58
0.54
0.48
0.47
0.31
0.58
0.46
0.27
Interest Cover
-3.84
-1.06
1.68
1.97
3.25
3.66
7.58
7.47
0.09
12.17

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.