Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Engineering - Construction

Rating :
37/99

BSE: 539126 | NSE: MEP

40.35
-0.50 (-1.22%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  41.00
  •  41.40
  •  40.10
  •  40.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192388
  •  77.63
  •  105.90
  •  39.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 749.38
  • 9.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,668.87
  • 0.73%
  • 3.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.74%
  • 5.76%
  • 9.78%
  • FII
  • DII
  • Others
  • 0.19%
  • 7.42%
  • 13.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.15
  • 6.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 22.96
  • -10.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 74.95
  • 9.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 36.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.45

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
575.24
409.08
40.62%
825.34
380.08
117.15%
776.24
431.61
79.85%
756.62
388.99
94.51%
Expenses
293.70
223.25
31.56%
546.85
198.72
175.19%
530.69
130.01
308.19%
496.63
87.90
464.99%
EBITDA
281.53
185.83
51.50%
278.48
181.36
53.55%
245.56
301.60
-18.58%
259.99
301.09
-13.65%
EBIDTM
48.94%
45.43%
33.74%
47.72%
31.63%
69.88%
34.36%
77.40%
Other Income
17.76
29.01
-38.78%
15.42
41.65
-62.98%
35.08
29.57
18.63%
14.60
17.70
-17.51%
Interest
116.16
114.15
1.76%
117.33
115.90
1.23%
118.72
120.46
-1.44%
120.84
121.27
-0.35%
Depreciation
148.72
77.96
90.76%
127.32
90.78
40.25%
123.14
195.81
-37.11%
127.04
192.96
-34.16%
PBT
3.50
22.73
-84.60%
49.26
16.33
201.65%
38.78
14.90
160.27%
26.72
4.56
485.96%
Tax
6.56
11.58
-43.35%
19.45
4.56
326.54%
13.72
5.13
167.45%
8.44
1.68
402.38%
PAT
-3.07
11.15
-
29.80
11.77
153.19%
25.06
9.77
156.50%
18.28
2.88
534.72%
PATM
-0.53%
2.73%
3.61%
3.10%
3.23%
2.26%
2.42%
0.74%
EPS
0.04
0.40
-90.00%
1.43
0.80
78.75%
1.64
0.74
121.62%
1.53
0.06
2,450.00%

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
Net Sales
2,933.44
2,322.02
1,729.07
1,905.19
2,008.78
1,197.91
1,280.03
1,080.11
449.38
328.31
Net Sales Growth
82.23%
34.29%
-9.24%
-5.16%
67.69%
-6.42%
18.51%
140.36%
36.88%
 
Cost Of Goods Sold
72.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,860.72
2,322.02
1,729.07
1,905.19
2,008.78
1,197.91
1,280.03
1,080.11
449.38
328.31
GP Margin
97.52%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,867.87
1,449.28
440.28
374.40
1,565.21
887.38
915.17
731.12
372.01
322.83
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
85.20
73.35
74.43
76.11
49.86
52.52
41.29
15.38
5.96
% Of Sales
-
3.67%
4.24%
3.91%
3.79%
4.16%
4.10%
3.82%
3.42%
1.82%
Manufacturing Exp.
-
556.60
157.20
109.49
93.65
802.77
833.95
667.90
321.49
312.66
% Of Sales
-
23.97%
9.09%
5.75%
4.66%
67.01%
65.15%
61.84%
71.54%
95.23%
General & Admin Exp.
-
782.27
196.83
178.86
1,386.40
20.15
17.11
14.97
30.73
2.82
% Of Sales
-
33.69%
11.38%
9.39%
69.02%
1.68%
1.34%
1.39%
6.84%
0.86%
Selling & Distn. Exp.
-
1.43
3.41
3.44
1.12
0.47
6.30
2.08
0.36
0.34
% Of Sales
-
0.06%
0.20%
0.18%
0.06%
0.04%
0.49%
0.19%
0.08%
0.10%
Miscellaneous Exp.
-
23.79
9.48
8.18
7.93
14.13
5.29
4.88
4.04
1.06
% Of Sales
-
1.02%
0.55%
0.43%
0.39%
1.18%
0.41%
0.45%
0.90%
0.32%
EBITDA
1,065.56
872.74
1,288.79
1,530.79
443.57
310.53
364.86
348.99
77.37
5.48
EBITDA Margin
36.32%
37.59%
74.54%
80.35%
22.08%
25.92%
28.50%
32.31%
17.22%
1.67%
Other Income
82.86
120.35
86.37
75.70
32.52
43.29
22.04
56.49
14.20
0.82
Interest
473.05
469.60
493.09
642.19
403.61
379.71
376.50
376.59
129.86
5.34
Depreciation
526.22
418.92
868.01
1,012.19
179.94
130.31
98.97
94.69
38.66
0.47
PBT
118.26
104.56
14.06
-47.88
-107.47
-156.20
-88.58
-65.80
-76.95
0.49
Tax
48.17
38.31
63.25
-15.76
7.87
-23.59
-26.09
-5.32
13.61
1.76
Tax Rate
40.73%
36.64%
36.78%
32.92%
-7.32%
15.10%
29.45%
8.09%
-17.69%
359.18%
PAT
70.07
66.25
108.74
-32.13
-115.33
-133.48
-62.48
-55.11
-85.28
-1.27
PAT before Minority Interest
70.07
66.25
108.74
-32.13
-115.33
-132.61
-62.49
-60.48
-90.56
-1.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
-0.87
0.01
5.37
5.28
0.00
PAT Margin
2.39%
2.85%
6.29%
-1.69%
-5.74%
-11.14%
-4.88%
-5.10%
-18.98%
-0.39%
PAT Growth
96.99%
-39.07%
-
-
-
-
-
-
-
 
Unadjusted EPS
4.64
4.37
6.70
-2.31
-10.51
-12.92
-6.25
-13.08
-75.81
-1.13

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
Shareholder's Funds
59.83
-7.92
-112.44
-226.44
-87.83
28.54
91.02
12.04
97.33
Share Capital
162.57
162.57
162.57
111.49
100.00
100.00
100.00
11.25
11.25
Total Reserves
-102.74
-170.48
-275.01
-337.94
-187.83
-116.80
-54.31
0.79
86.08
Non-Current Liabilities
2,838.96
3,088.71
3,270.79
3,052.04
2,951.59
2,865.06
2,974.96
2,647.72
0.10
Secured Loans
2,520.58
2,514.95
2,638.72
2,956.76
2,866.26
2,905.25
2,967.89
2,640.77
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
7.55
18.47
1.47
0.00
Long Term Provisions
5.60
28.04
122.80
85.07
4.32
1.15
0.86
0.55
0.21
Current Liabilities
1,907.76
1,662.95
2,071.68
798.62
596.91
345.61
236.67
684.31
132.15
Trade Payables
700.59
825.47
1,573.27
266.28
146.36
22.21
24.11
9.33
0.84
Other Current Liabilities
1,012.81
546.00
231.04
324.70
311.54
279.99
164.80
547.35
17.83
Short Term Borrowings
124.57
201.19
246.12
207.16
138.68
38.84
44.88
126.09
113.17
Short Term Provisions
69.79
90.29
21.25
0.48
0.34
4.57
2.88
1.53
0.32
Total Liabilities
4,806.55
4,743.74
5,230.03
3,624.22
3,461.55
3,239.21
3,302.65
3,349.44
229.58
Net Block
2,478.93
2,464.72
3,587.82
2,155.93
2,363.69
2,151.22
2,207.36
2,254.33
1.70
Gross Block
5,506.34
5,168.09
5,591.83
2,688.07
2,723.45
2,151.22
2,207.36
2,254.33
1.70
Accumulated Depreciation
3,027.42
2,703.37
2,004.01
532.14
359.76
0.00
0.00
0.00
0.00
Non Current Assets
3,663.70
3,818.19
4,649.26
3,208.77
3,146.81
2,883.34
2,548.71
2,637.45
7.00
Capital Work in Progress
26.68
28.15
6.67
16.27
5.78
0.00
0.00
0.00
0.00
Non Current Investment
239.73
166.25
21.66
21.61
0.63
3.04
0.04
94.04
0.04
Long Term Loans & Adv.
858.69
1,125.13
985.41
972.47
750.55
702.73
266.01
213.53
5.26
Other Non Current Assets
59.67
33.93
47.70
42.48
26.16
26.35
75.31
75.55
0.00
Current Assets
1,142.85
925.55
580.77
415.44
314.74
355.87
753.94
711.99
222.57
Current Investments
0.00
0.00
0.00
10.63
0.00
0.00
2.78
0.36
0.20
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
86.44
35.40
0.17
25.83
28.75
38.40
4.49
28.50
28.52
Cash & Bank
112.54
144.22
148.96
134.82
162.26
153.90
82.38
60.78
20.33
Other Current Assets
943.86
457.25
115.39
70.96
123.73
163.57
664.29
622.36
173.52
Short Term Loans & Adv.
448.49
288.69
316.25
173.21
81.90
157.89
651.92
620.56
173.43
Net Current Assets
-764.91
-737.40
-1,490.91
-383.18
-282.17
10.26
517.27
27.69
90.42
Total Assets
4,806.55
4,743.74
5,230.03
3,624.21
3,461.55
3,239.21
3,302.65
3,349.44
229.57

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
Cash From Operating Activity
709.73
462.88
452.55
275.53
469.57
431.32
306.21
-555.07
-119.93
PBT
109.27
172.18
-52.34
-107.47
-156.20
-88.58
-65.80
-76.95
0.49
Adjustment
787.47
1,118.43
1,584.15
551.24
484.34
454.87
415.14
154.39
5.00
Changes in Working Capital
-170.59
-785.44
-1,052.13
-128.47
150.04
64.94
-29.91
-608.34
-116.89
Cash after chg. in Working capital
726.16
505.17
479.67
315.31
478.18
431.23
319.43
-530.90
-111.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.43
-42.29
-27.12
-39.78
-8.61
0.09
-13.22
-24.17
-8.53
Other Direct Exp. Paid
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
Cash From Investing Activity
-372.62
-57.07
-72.73
-87.21
-47.83
-38.55
82.03
-2,457.22
11.79
Net Fixed Assets
60.92
-362.84
-1,053.87
-2.53
-10.08
-1.95
-5.60
-2.33
Net Investments
-108.74
-148.11
-312.40
-138.77
-39.06
-3.06
8.98
-37.48
Others
-324.80
453.88
1,293.54
54.09
1.31
-33.54
78.65
-2,417.41
Cash from Financing Activity
-337.89
-425.73
-373.64
-215.62
-396.50
-392.88
-374.52
3,038.39
115.13
Net Cash Inflow / Outflow
-0.78
-19.91
6.18
-27.30
25.24
-0.11
13.71
26.10
6.99
Opening Cash & Equivalents
35.38
55.30
49.11
76.41
51.18
51.28
37.57
11.47
4.48
Closing Cash & Equivalent
34.60
35.38
55.30
49.11
76.41
51.17
51.28
37.57
11.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
3.68
-0.49
-6.92
-20.31
-1.68
4.57
10.70
86.51
ROA
1.39%
2.18%
-0.73%
-3.36%
-1.91%
-1.82%
-5.06%
-0.55%
ROE
255.23%
0.00%
0.00%
0.00%
-432.59%
-209.52%
-165.60%
-1.31%
ROCE
19.01%
22.58%
19.65%
9.51%
9.06%
9.52%
3.01%
2.58%
Fixed Asset Turnover
0.44
0.32
0.46
0.83
0.59
0.48
0.40
193.24
Receivable days
9.58
3.75
2.49
5.84
6.11
5.57
23.16
31.71
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
261.99
396.99
279.73
149.80
8.50
7.57
4.94
0.96
Cash Conversion Cycle
-252.41
-393.23
-277.24
-143.96
-2.39
-2.00
18.22
30.75
Total Debt/Equity
50.68
-373.69
-27.15
-14.73
-183.91
68.95
271.98
1.32
Interest Cover
1.22
1.35
0.93
0.73
0.76
0.83
0.41
1.09

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.