Nifty
Sensex
:
:
10576.30
35141.99
-6.20 (-0.06%)
-2.50 (-0.01%)

Engineering - Construction

Rating :
68/99

BSE: 504112 | NSE: NELCO

238.30
-6.80 (-2.77%)
14-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  245.45
  •  248.95
  •  235.00
  •  245.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29213
  •  69.61
  •  373.45
  •  103.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 555.51
  • 26.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 601.28
  • N/A
  • 11.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.09%
  • 2.48%
  • 35.87%
  • FII
  • DII
  • Others
  • 0.1%
  • 4.12%
  • 7.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -9.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 86.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 28.73
  • 38.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.82
  • 15.23
  • 16.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.60
  • 22.38
  • 15.36

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
45.19
36.12
25.11%
49.03
37.20
31.80%
39.05
36.99
5.57%
37.24
36.49
2.06%
Expenses
37.94
31.62
19.99%
40.43
31.94
26.58%
30.87
33.03
-6.54%
30.05
31.98
-6.04%
EBITDA
7.25
4.50
61.11%
8.60
5.26
63.50%
8.18
3.96
106.57%
7.19
4.51
59.42%
EBIDTM
16.04%
12.46%
17.54%
14.14%
20.95%
10.71%
19.31%
12.36%
Other Income
1.14
2.49
-54.22%
0.72
0.48
50.00%
0.85
1.39
-38.85%
1.12
2.04
-45.10%
Interest
1.59
1.53
3.92%
1.47
1.70
-13.53%
1.21
1.88
-35.64%
1.49
2.06
-27.67%
Depreciation
2.96
2.10
40.95%
2.89
2.21
30.77%
2.84
2.10
35.24%
2.34
2.14
9.35%
PBT
3.84
3.36
14.29%
4.96
1.83
171.04%
4.98
1.37
263.50%
4.48
2.35
90.64%
Tax
-6.15
0.61
-
1.02
0.00
0.00
1.35
0.59
128.81%
1.15
0.06
1,816.67%
PAT
9.99
2.75
263.27%
3.94
1.83
115.30%
3.63
0.78
365.38%
3.33
2.29
45.41%
PATM
22.11%
7.61%
8.04%
4.92%
9.30%
2.11%
8.94%
6.28%
EPS
4.42
1.25
253.60%
1.72
0.87
97.70%
1.68
0.43
290.70%
1.50
1.00
50.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Mar 08
Net Sales
170.51
149.61
143.67
199.94
134.31
134.74
160.72
131.76
158.02
362.70
209.40
Net Sales Growth
16.15%
4.13%
-28.14%
48.86%
-0.32%
-16.16%
21.98%
-16.62%
-56.43%
73.21%
 
Cost Of Goods Sold
27.49
18.44
25.39
42.14
42.94
54.25
74.27
58.62
70.51
219.68
91.20
Gross Profit
143.02
131.17
118.28
157.80
91.37
80.49
86.45
73.14
87.51
143.01
118.20
GP Margin
83.88%
87.67%
82.33%
78.92%
68.03%
59.74%
53.79%
55.51%
55.38%
39.43%
56.45%
Total Expenditure
139.29
125.34
126.73
181.16
129.96
136.23
151.54
138.35
164.96
332.53
185.97
Power & Fuel Cost
-
2.05
1.94
2.77
1.18
1.70
1.99
1.68
1.65
2.25
1.36
% Of Sales
-
1.37%
1.35%
1.39%
0.88%
1.26%
1.24%
1.28%
1.04%
0.62%
0.65%
Employee Cost
-
22.56
21.18
27.94
22.71
22.83
21.83
21.34
24.79
36.37
23.14
% Of Sales
-
15.08%
14.74%
13.97%
16.91%
16.94%
13.58%
16.20%
15.69%
10.03%
11.05%
Manufacturing Exp.
-
48.99
43.62
17.23
16.81
13.74
10.84
8.38
10.13
12.02
34.86
% Of Sales
-
32.75%
30.36%
8.62%
12.52%
10.20%
6.74%
6.36%
6.41%
3.31%
16.65%
General & Admin Exp.
-
22.30
21.48
70.16
28.40
27.57
23.66
29.08
40.30
36.73
28.26
% Of Sales
-
14.91%
14.95%
35.09%
21.15%
20.46%
14.72%
22.07%
25.50%
10.13%
13.50%
Selling & Distn. Exp.
-
1.70
2.01
3.21
2.40
2.40
2.71
1.93
5.01
7.51
3.85
% Of Sales
-
1.14%
1.40%
1.61%
1.79%
1.78%
1.69%
1.46%
3.17%
2.07%
1.84%
Miscellaneous Exp.
-
9.30
11.11
17.71
15.52
13.74
16.24
17.32
12.57
17.97
3.85
% Of Sales
-
6.22%
7.73%
8.86%
11.56%
10.20%
10.10%
13.15%
7.95%
4.95%
1.57%
EBITDA
31.22
24.27
16.94
18.78
4.35
-1.49
9.18
-6.59
-6.94
30.17
23.43
EBITDA Margin
18.31%
16.22%
11.79%
9.39%
3.24%
-1.11%
5.71%
-5.00%
-4.39%
8.32%
11.19%
Other Income
3.83
5.80
6.12
5.64
4.11
3.14
6.85
3.30
5.62
5.09
1.36
Interest
5.76
5.93
8.50
13.09
9.50
9.98
9.01
8.18
14.72
21.25
12.64
Depreciation
11.03
9.49
8.02
11.11
9.19
8.92
8.84
7.78
7.15
11.42
5.97
PBT
18.26
14.65
6.54
0.22
-10.23
-17.24
-1.82
-19.25
-23.18
2.59
6.19
Tax
-2.63
3.11
0.65
0.00
0.52
-0.27
0.16
-0.64
7.24
10.07
1.62
Tax Rate
-14.40%
21.23%
9.94%
0.00%
23.85%
1.57%
18.60%
3.90%
25.15%
143.45%
26.17%
PAT
20.89
11.54
5.89
1.77
1.66
-16.98
0.70
-15.78
21.55
-3.05
4.57
PAT before Minority Interest
20.89
11.54
5.89
1.77
1.66
-16.98
0.70
-15.78
21.55
-3.05
4.57
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
12.25%
7.71%
4.10%
0.89%
1.24%
-12.60%
0.44%
-11.98%
13.64%
-0.84%
2.18%
PAT Growth
173.07%
95.93%
232.77%
6.63%
-
-
-
-
-
-
 
Unadjusted EPS
9.32
5.31
2.75
0.68
0.85
-7.29
0.45
-6.81
9.81
1.45
2.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Mar 08
Shareholder's Funds
33.77
21.87
15.85
16.90
15.91
32.53
32.83
48.37
31.30
29.60
Share Capital
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
Total Reserves
10.95
-0.95
-6.97
-5.92
-6.91
9.72
10.01
25.55
8.48
6.78
Non-Current Liabilities
11.81
4.58
4.49
28.03
29.33
30.93
35.37
73.50
97.39
87.78
Secured Loans
4.58
1.56
0.00
2.74
2.63
0.99
0.78
3.05
20.83
29.58
Unsecured Loans
3.00
0.12
0.29
0.49
0.71
1.15
1.55
69.83
75.45
60.09
Long Term Provisions
4.21
3.48
4.37
23.84
24.56
25.35
27.27
0.00
0.00
0.00
Current Liabilities
116.15
103.30
134.89
120.34
138.03
139.53
126.08
75.56
135.92
102.44
Trade Payables
32.51
23.68
30.91
35.49
43.37
38.15
58.08
31.03
93.27
79.22
Other Current Liabilities
43.44
24.25
15.80
18.46
13.67
9.88
11.54
29.48
29.22
14.11
Short Term Borrowings
38.39
52.32
84.51
62.02
76.28
85.59
49.44
0.00
0.00
0.00
Short Term Provisions
1.81
3.05
3.67
4.37
4.71
5.91
7.02
15.05
13.42
9.11
Total Liabilities
161.73
129.75
155.23
165.27
183.27
202.99
194.28
197.43
264.61
219.82
Net Block
50.76
35.60
27.61
35.46
37.42
38.72
41.62
36.94
38.48
31.33
Gross Block
78.75
54.73
38.72
118.89
110.79
104.47
98.94
87.29
85.50
68.00
Accumulated Depreciation
27.99
19.13
11.11
83.44
73.37
65.75
57.32
50.35
47.02
36.66
Non Current Assets
85.88
68.59
69.44
84.24
81.34
76.92
74.27
46.12
45.51
44.07
Capital Work in Progress
4.68
2.85
6.11
3.36
0.73
0.20
0.54
1.85
0.42
2.96
Non Current Investment
5.76
5.27
8.77
8.33
8.14
7.83
7.53
7.33
6.61
9.77
Long Term Loans & Adv.
24.62
24.87
26.95
37.09
35.06
30.18
24.57
0.00
0.00
0.00
Other Non Current Assets
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
75.85
61.16
85.79
81.03
101.92
126.07
120.01
151.31
218.04
171.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.87
9.01
8.00
15.14
19.63
20.97
18.96
13.98
30.45
30.07
Sundry Debtors
54.73
33.65
43.11
38.64
56.01
76.00
66.45
111.74
151.24
105.54
Cash & Bank
4.25
3.58
5.27
4.91
3.97
5.14
7.11
6.94
17.11
13.87
Other Current Assets
8.00
7.06
4.71
15.82
22.31
23.97
27.49
18.64
19.25
22.05
Short Term Loans & Adv.
4.00
7.86
24.70
6.52
3.25
7.33
11.90
18.64
19.25
22.05
Net Current Assets
-40.30
-42.14
-49.10
-39.31
-36.10
-13.46
-6.07
75.75
82.12
69.09
Total Assets
161.73
129.75
155.23
165.27
183.26
202.99
194.28
197.43
264.61
219.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Mar 08
Cash From Operating Activity
32.15
37.93
2.68
31.71
25.50
-26.92
41.99
-36.93
11.94
34.93
PBT
15.22
6.93
2.21
-10.24
-17.24
-1.82
-19.25
-23.18
2.59
7.44
Adjustment
13.21
14.19
21.45
17.04
17.45
16.69
13.40
19.02
27.79
16.83
Changes in Working Capital
6.00
11.88
-11.90
15.66
31.42
-36.89
47.72
-30.72
-14.92
14.71
Cash after chg. in Working capital
34.43
33.00
11.76
22.47
31.63
-22.02
41.87
-34.88
15.46
38.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.28
4.93
-9.08
-3.17
-6.12
-4.90
0.13
-2.05
-3.52
-4.05
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
-14.26
-2.51
-7.71
-7.20
-8.01
-6.03
-10.09
-8.42
2.73
-8.12
Net Fixed Assets
25.89
-10.57
58.95
-5.87
-3.49
-2.86
-9.12
0.51
-7.86
-5.46
Net Investments
-0.01
0.86
-4.92
-0.13
-0.01
0.00
0.00
0.00
2.87
0.00
Others
-40.14
7.20
-61.74
-1.20
-4.51
-3.17
-0.97
-8.93
7.72
-2.66
Cash from Financing Activity
-12.19
-40.12
5.37
-23.58
-18.34
30.96
-31.46
35.18
-11.44
-16.27
Net Cash Inflow / Outflow
5.70
-4.70
0.34
0.93
-0.84
-2.00
0.45
-10.17
3.23
10.54
Opening Cash & Equivalents
-2.32
2.38
4.59
3.65
4.50
6.49
6.16
17.11
13.87
3.33
Closing Cash & Equivalent
3.38
-2.32
4.93
4.59
3.65
4.50
6.61
6.94
17.11
13.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Mar 08
Book Value (Rs.)
14.80
9.58
6.95
7.41
6.97
14.26
14.39
21.20
13.25
11.12
ROA
7.92%
4.13%
1.10%
0.95%
-8.79%
0.35%
-8.06%
9.33%
-1.26%
2.31%
ROE
41.48%
31.23%
10.81%
10.10%
-70.09%
2.13%
-38.87%
54.82%
-10.96%
21.48%
ROCE
25.37%
16.78%
16.14%
12.96%
-6.65%
9.50%
-7.95%
35.12%
23.41%
16.56%
Fixed Asset Turnover
2.24
3.07
2.54
1.18
1.26
1.61
1.44
1.87
4.90
3.42
Receivable days
107.81
97.51
74.62
127.52
178.01
158.61
242.65
297.11
124.50
153.03
Inventory Days
21.81
21.61
21.13
46.86
54.75
44.46
44.86
50.21
29.34
47.29
Payable days
98.67
95.73
114.18
156.16
140.16
139.61
159.04
175.45
105.22
142.19
Cash Conversion Cycle
30.95
23.38
-18.43
18.22
92.59
63.45
128.47
171.87
48.61
58.14
Total Debt/Equity
1.48
2.59
5.36
3.93
5.09
2.74
1.62
1.51
3.18
3.53
Interest Cover
3.47
1.77
1.14
1.23
-0.73
1.10
-1.01
2.96
1.33
1.49

News Update:


  • NELCO reports over 3-fold jump in Q2 consolidated net profit
    22nd Oct 2018, 11:18 AM

    Total consolidated income of the company increased by 19.99% at Rs 46.33 crore for Q2FY19

    Read More
  • NELCO’s arm partners with Vistara
    4th Oct 2018, 12:00 PM

    Tatanet Services has successfully established satellite based connectivity solution in collaboration with Vistara

    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.