Nifty
Sensex
:
:
10682.20
35647.62
0.00 (0.00%)
190.46 (0.54%)

Engineering - Construction

Rating :
71/99

BSE: 539302 | NSE: POWERMECH

919.40
7.90 (0.87%)
16-Nov-2018 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  922.95
  •  940.00
  •  888.00
  •  911.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12703
  •  116.79
  •  1078.00
  •  697.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,339.56
  • 15.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,543.23
  • 0.11%
  • 1.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.19%
  • 2.59%
  • 10.87%
  • FII
  • DII
  • Others
  • 0.39%
  • 13.03%
  • 9.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.22
  • 3.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.42
  • 2.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.19
  • 2.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.43

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
534.50
345.19
54.84%
461.93
358.38
28.89%
489.60
0.00
0.00
354.67
0.00
0.00
Expenses
466.03
300.10
55.29%
401.17
312.46
28.39%
425.51
0.00
0.00
307.49
0.00
0.00
EBITDA
68.47
45.09
51.85%
60.76
45.92
32.32%
64.09
0.00
0.00
47.18
0.00
0.00
EBIDTM
12.81%
13.06%
13.15%
12.81%
13.09%
0.00%
13.30%
0.00%
Other Income
3.75
1.94
93.30%
2.82
2.80
0.71%
0.09
0.00
0.00
1.88
0.00
0.00
Interest
13.26
8.68
52.76%
11.57
7.61
52.04%
9.98
0.00
0.00
9.61
0.00
0.00
Depreciation
12.36
10.90
13.39%
10.54
10.24
2.93%
10.89
0.00
0.00
10.81
0.00
0.00
PBT
46.61
27.46
69.74%
41.47
30.87
34.34%
43.31
0.00
0.00
28.64
0.00
0.00
Tax
13.08
8.17
60.10%
10.90
9.45
15.34%
13.27
0.00
0.00
8.33
0.00
0.00
PAT
33.52
19.29
73.77%
30.57
21.42
42.72%
30.04
0.00
0.00
20.30
0.00
0.00
PATM
6.27%
5.59%
6.62%
5.98%
6.14%
0.00%
5.72%
0.00%
EPS
19.31
11.57
66.90%
16.58
12.36
34.14%
17.74
0.00
0.00
12.33
0.00
0.00

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
1,840.70
1,547.83
1,338.20
1,378.21
1,366.22
1,200.27
935.79
705.05
491.81
319.30
Net Sales Growth
161.62%
15.67%
-2.90%
0.88%
13.83%
28.26%
32.73%
43.36%
54.03%
 
Cost Of Goods Sold
230.01
-8.55
-2.90
0.46
0.76
-1.29
64.80
55.46
29.90
28.98
Gross Profit
1,610.69
1,556.38
1,341.10
1,377.75
1,365.47
1,201.56
870.99
649.59
461.91
290.32
GP Margin
87.50%
100.55%
100.22%
99.97%
99.95%
100.11%
93.08%
92.13%
93.92%
90.92%
Total Expenditure
1,600.20
1,345.56
1,172.28
1,196.26
1,199.22
1,044.90
813.61
591.61
415.30
274.83
Power & Fuel Cost
-
34.28
28.74
24.99
24.98
22.88
3.91
3.07
2.45
1.14
% Of Sales
-
2.21%
2.15%
1.81%
1.83%
1.91%
0.42%
0.44%
0.50%
0.36%
Employee Cost
-
305.76
218.07
147.97
113.74
102.57
66.83
49.82
35.18
39.30
% Of Sales
-
19.75%
16.30%
10.74%
8.33%
8.55%
7.14%
7.07%
7.15%
12.31%
Manufacturing Exp.
-
945.92
846.81
958.98
1,017.79
889.47
667.85
475.85
342.83
200.99
% Of Sales
-
61.11%
63.28%
69.58%
74.50%
74.11%
71.37%
67.49%
69.71%
62.95%
General & Admin Exp.
-
47.21
59.23
47.68
28.54
20.91
9.25
6.70
4.56
4.28
% Of Sales
-
3.05%
4.43%
3.46%
2.09%
1.74%
0.99%
0.95%
0.93%
1.34%
Selling & Distn. Exp.
-
0.06
0.07
0.07
0.12
0.14
0.39
0.32
0.18
0.08
% Of Sales
-
0.00%
0.01%
0.01%
0.01%
0.01%
0.04%
0.05%
0.04%
0.03%
Miscellaneous Exp.
-
20.88
22.25
16.11
13.29
10.22
0.57
0.39
0.19
0.07
% Of Sales
-
1.35%
1.66%
1.17%
0.97%
0.85%
0.06%
0.06%
0.04%
0.02%
EBITDA
240.50
202.27
165.92
181.95
167.00
155.37
122.18
113.44
76.51
44.47
EBITDA Margin
13.07%
13.07%
12.40%
13.20%
12.22%
12.94%
13.06%
16.09%
15.56%
13.93%
Other Income
8.54
6.72
7.70
5.54
5.76
10.81
4.62
4.08
2.60
1.71
Interest
44.42
35.88
32.93
32.94
29.43
26.61
16.79
13.02
8.14
5.79
Depreciation
44.60
42.84
40.93
39.00
36.78
32.84
33.58
38.63
24.25
15.72
PBT
160.03
130.28
99.77
115.55
106.55
106.73
76.44
65.87
46.73
24.67
Tax
45.58
39.23
35.68
40.55
34.98
38.53
25.27
25.83
18.92
10.77
Tax Rate
28.48%
30.11%
35.76%
35.09%
32.83%
36.10%
33.06%
33.02%
33.46%
33.51%
PAT
114.43
79.68
64.12
74.80
71.40
68.10
51.17
52.41
37.61
21.38
PAT before Minority Interest
97.25
91.05
64.09
74.99
71.57
68.20
51.17
52.41
37.61
21.38
Minority Interest
-17.18
-11.37
0.03
-0.19
-0.17
-0.10
0.00
0.00
0.00
0.00
PAT Margin
6.22%
5.15%
4.79%
5.43%
5.23%
5.67%
5.47%
7.43%
7.65%
6.70%
PAT Growth
181.09%
24.27%
-14.28%
4.76%
4.85%
33.09%
-2.37%
39.35%
75.91%
 
Unadjusted EPS
65.96
54.01
43.96
54.08
57.48
57.23
47.58
48.74
41.79
23.76

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
698.48
621.25
555.06
354.72
273.61
204.32
154.44
103.20
67.71
Share Capital
14.71
14.71
14.71
12.58
10.94
10.75
10.75
10.75
24.00
Total Reserves
683.77
606.54
540.35
342.13
262.67
193.56
143.68
92.45
43.71
Non-Current Liabilities
107.47
112.63
116.53
105.61
128.86
117.75
150.67
104.96
48.21
Secured Loans
27.71
13.60
21.35
36.57
16.17
10.56
22.38
26.29
19.75
Unsecured Loans
0.00
1.90
0.00
0.00
11.25
17.48
35.13
19.80
0.00
Long Term Provisions
2.30
0.41
0.24
0.19
0.00
0.00
0.00
0.00
0.00
Current Liabilities
872.29
822.93
789.53
707.26
553.37
443.23
266.91
168.98
110.48
Trade Payables
307.45
265.35
270.47
222.15
187.62
146.72
68.36
50.45
34.61
Other Current Liabilities
193.71
186.04
160.67
157.99
136.82
132.78
115.22
81.07
54.56
Short Term Borrowings
246.23
164.25
191.85
199.74
139.40
87.16
31.43
9.30
9.29
Short Term Provisions
124.89
207.29
166.54
127.38
89.53
76.56
51.90
28.15
12.01
Total Liabilities
1,692.03
1,558.92
1,461.56
1,167.84
955.99
765.35
572.02
377.14
226.40
Net Block
202.55
206.46
197.78
183.21
178.06
169.90
169.67
121.51
75.91
Gross Block
319.85
281.44
236.78
343.78
302.54
262.38
228.94
154.53
94.59
Accumulated Depreciation
117.30
74.97
39.00
160.57
124.47
92.48
59.27
33.02
18.67
Non Current Assets
447.62
458.60
434.11
363.85
357.91
275.29
252.09
192.35
122.09
Capital Work in Progress
5.99
11.93
22.00
16.30
6.77
6.94
3.56
4.09
5.95
Non Current Investment
0.13
0.91
0.31
0.02
0.02
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
194.07
193.58
188.73
164.32
173.06
3.18
2.49
4.18
0.97
Other Non Current Assets
44.89
45.72
25.29
0.00
0.00
94.97
76.36
62.55
39.23
Current Assets
1,244.41
1,100.32
1,027.46
803.25
598.07
490.06
319.92
184.78
104.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
47.21
43.69
31.29
32.09
24.30
19.25
11.06
7.78
4.76
Sundry Debtors
308.60
294.87
272.18
195.37
149.24
177.03
147.57
73.21
43.79
Cash & Bank
94.77
34.75
43.19
67.83
68.84
56.72
42.04
42.55
33.36
Other Current Assets
793.83
237.27
276.17
178.27
355.68
237.06
119.25
61.25
22.39
Short Term Loans & Adv.
479.46
489.74
404.64
329.70
218.95
127.48
85.89
33.20
12.01
Net Current Assets
372.12
277.39
237.92
95.99
44.69
46.83
53.01
15.81
-6.17
Total Assets
1,692.03
1,558.92
1,461.57
1,167.84
955.99
765.35
572.01
377.13
226.39

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
Cash From Operating Activity
35.77
119.08
-16.96
3.86
26.75
18.07
42.05
51.56
PBT
130.05
100.33
115.82
106.55
106.73
76.44
78.24
56.54
Adjustment
72.54
68.57
66.87
60.76
52.87
45.76
35.27
20.11
Changes in Working Capital
-126.82
-9.75
-163.43
-125.79
-99.63
-78.25
-49.35
-20.09
Cash after chg. in Working capital
75.77
159.15
19.27
41.52
59.97
43.94
64.16
56.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.00
-40.07
-36.23
-37.66
-33.22
-25.87
-22.11
-5.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-41.80
-39.68
-62.92
-45.24
-41.60
-39.79
-71.94
-70.04
Net Fixed Assets
-20.87
-5.24
110.10
-43.74
-35.70
-36.48
-73.37
Net Investments
-1.60
-2.63
0.00
-1.47
-5.12
-0.05
0.00
Others
-19.33
-31.81
-173.02
-0.03
-0.78
-3.26
1.43
Cash from Financing Activity
49.58
-73.26
70.76
41.94
16.30
29.48
27.33
15.84
Net Cash Inflow / Outflow
43.55
6.14
-9.12
0.55
1.45
7.75
-2.56
-2.64
Opening Cash & Equivalents
8.56
2.42
11.54
11.01
9.56
1.80
4.36
7.00
Closing Cash & Equivalent
52.11
8.56
2.42
11.56
11.01
9.55
1.80
4.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
474.81
422.31
377.32
281.32
223.29
169.65
128.23
100.64
52.29
ROA
5.60%
4.24%
5.70%
6.74%
7.92%
7.65%
11.04%
12.46%
9.44%
ROE
13.80%
10.90%
16.50%
22.81%
28.54%
28.52%
40.96%
48.80%
40.57%
ROCE
18.17%
16.20%
19.92%
22.55%
29.94%
29.08%
40.55%
43.91%
32.61%
Fixed Asset Turnover
5.15
5.16
4.75
4.23
4.25
3.81
3.68
3.95
3.38
Receivable days
71.15
77.33
61.91
46.03
49.61
63.30
57.15
43.41
50.05
Inventory Days
10.72
10.23
8.39
7.53
6.62
5.91
4.88
4.65
5.45
Payable days
78.65
85.62
76.20
62.20
57.86
46.83
34.75
35.67
44.12
Cash Conversion Cycle
3.22
1.94
-5.89
-8.63
-1.63
22.39
27.27
12.40
11.38
Total Debt/Equity
0.43
0.34
0.45
0.93
0.91
0.81
0.76
0.73
0.72
Interest Cover
4.63
4.03
4.51
4.62
5.01
5.55
7.01
7.95
6.55

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.