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

Compressors / Pumps

Rating :
58/99

BSE: 531431 | NSE: SHAKTIPUMP

385.10
3.20 (0.84%)
14-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  384.95
  •  396.40
  •  378.05
  •  381.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60295
  •  232.20
  •  789.90
  •  293.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 702.03
  • 16.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 786.71
  • 0.97%
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.95%
  • 13.51%
  • 22.75%
  • FII
  • DII
  • Others
  • 0.46%
  • 0.08%
  • 15.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.37
  • 18.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.31
  • 30.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.43
  • 217.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.44
  • 17.13
  • 45.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.48
  • 2.42
  • 2.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.07
  • 10.58
  • 13.08

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
138.72
67.70
104.90%
96.01
89.91
6.78%
130.76
0.00
0.00
147.68
105.01
40.63%
Expenses
117.83
56.83
107.34%
82.86
77.23
7.29%
107.66
0.00
0.00
117.20
90.24
29.88%
EBITDA
20.89
10.88
92.00%
13.15
12.69
3.62%
23.10
0.00
0.00
30.48
14.77
106.36%
EBIDTM
15.06%
16.06%
13.69%
14.11%
17.66%
0.00%
20.64%
14.07%
Other Income
0.36
0.55
-34.55%
2.10
0.85
147.06%
1.66
0.00
0.00
0.99
1.62
-38.89%
Interest
4.70
3.00
56.67%
3.21
3.16
1.58%
4.30
0.00
0.00
3.54
4.98
-28.92%
Depreciation
3.73
3.50
6.57%
3.55
3.41
4.11%
3.49
0.00
0.00
3.55
3.25
9.23%
PBT
12.82
4.92
160.57%
8.49
6.96
21.98%
16.96
0.00
0.00
24.38
8.16
198.77%
Tax
3.54
1.91
85.34%
1.85
1.96
-5.61%
7.38
0.00
0.00
7.70
4.05
90.12%
PAT
9.27
3.02
206.95%
6.64
5.00
32.80%
9.59
0.00
0.00
16.68
4.10
306.83%
PATM
6.68%
4.45%
6.92%
5.56%
7.33%
0.00%
11.29%
3.91%
EPS
5.04
1.64
207.32%
3.61
2.72
32.72%
5.22
0.00
0.00
9.07
2.23
306.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Net Sales
513.17
436.61
429.04
264.23
296.62
292.09
208.80
191.53
62.00
41.07
Net Sales Growth
95.40%
1.76%
62.37%
-10.92%
1.55%
39.89%
9.02%
208.92%
50.96%
 
Cost Of Goods Sold
296.71
238.06
234.24
130.40
129.77
125.58
98.15
94.79
44.37
30.04
Gross Profit
216.46
198.54
194.80
133.83
166.84
166.50
110.65
96.75
17.63
11.03
GP Margin
42.18%
45.47%
45.40%
50.65%
56.25%
57.00%
52.99%
50.51%
28.44%
26.86%
Total Expenditure
425.55
359.17
368.59
244.10
249.46
248.75
178.72
160.95
53.39
35.89
Power & Fuel Cost
-
2.15
2.23
2.17
2.03
1.92
1.71
1.38
0.33
0.28
% Of Sales
-
0.49%
0.52%
0.82%
0.68%
0.66%
0.82%
0.72%
0.53%
0.68%
Employee Cost
-
44.55
41.32
42.02
35.08
25.70
21.13
14.71
2.11
1.49
% Of Sales
-
10.20%
9.63%
15.90%
11.83%
8.80%
10.12%
7.68%
3.40%
3.63%
Manufacturing Exp.
-
13.13
12.22
8.91
8.30
7.30
5.17
3.40
2.34
1.16
% Of Sales
-
3.01%
2.85%
3.37%
2.80%
2.50%
2.48%
1.78%
3.77%
2.82%
General & Admin Exp.
-
23.44
21.02
21.56
17.31
13.25
12.04
8.79
1.94
1.14
% Of Sales
-
5.37%
4.90%
8.16%
5.84%
4.54%
5.77%
4.59%
3.13%
2.78%
Selling & Distn. Exp.
-
33.47
31.46
37.14
56.71
74.75
40.21
37.38
2.26
1.74
% Of Sales
-
7.67%
7.33%
14.06%
19.12%
25.59%
19.26%
19.52%
3.65%
4.24%
Miscellaneous Exp.
-
4.36
26.09
1.91
0.24
0.24
0.31
0.51
0.03
0.04
% Of Sales
-
1.00%
6.08%
0.72%
0.08%
0.08%
0.15%
0.27%
0.05%
0.10%
EBITDA
87.62
77.44
60.45
20.13
47.16
43.34
30.08
30.58
8.61
5.18
EBITDA Margin
17.07%
17.74%
14.09%
7.62%
15.90%
14.84%
14.41%
15.97%
13.89%
12.61%
Other Income
5.11
3.49
2.11
8.77
11.48
10.19
6.69
1.04
0.11
0.06
Interest
15.75
14.01
16.51
14.32
13.23
12.60
12.19
9.30
3.19
1.96
Depreciation
14.32
13.95
12.80
12.06
9.82
6.77
5.01
4.05
1.20
0.77
PBT
62.65
52.97
33.25
2.52
35.59
34.16
19.57
18.28
4.33
2.51
Tax
20.47
18.86
11.60
1.45
9.30
9.19
2.75
4.44
0.42
0.41
Tax Rate
32.67%
35.61%
34.89%
57.54%
26.13%
26.90%
14.05%
24.29%
9.70%
16.33%
PAT
42.18
34.11
21.65
1.07
26.28
24.98
16.82
13.84
3.90
2.10
PAT before Minority Interest
42.18
34.11
21.65
1.07
26.28
24.98
16.82
13.84
3.90
2.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.22%
7.81%
5.05%
0.40%
8.86%
8.55%
8.06%
7.23%
6.29%
5.11%
PAT Growth
248.02%
57.55%
1,923.36%
-95.93%
5.20%
48.51%
21.53%
254.87%
85.71%
 
Unadjusted EPS
22.94
18.56
11.78
0.64
16.79
16.39
11.49
10.11
7.77
4.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Shareholder's Funds
253.63
223.42
201.92
207.18
133.05
108.76
86.95
16.09
11.16
Share Capital
18.38
18.38
31.74
31.74
15.24
15.24
14.04
5.02
4.82
Total Reserves
235.25
205.04
170.17
175.43
114.81
93.52
69.30
7.13
6.33
Non-Current Liabilities
28.51
19.41
14.77
22.83
32.75
24.43
34.84
60.54
24.20
Secured Loans
14.65
7.10
6.48
16.58
26.99
19.90
31.38
26.15
13.43
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
33.49
9.81
Long Term Provisions
3.87
3.87
1.32
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
175.32
176.11
149.72
141.09
142.52
111.74
87.11
7.25
3.12
Trade Payables
49.79
58.16
24.49
26.66
27.15
20.28
14.75
5.96
2.11
Other Current Liabilities
31.05
38.35
32.65
25.26
30.64
19.48
12.85
0.26
0.18
Short Term Borrowings
91.27
75.82
82.39
70.43
68.83
62.54
51.32
0.00
0.00
Short Term Provisions
3.21
3.77
10.19
18.75
15.90
9.44
8.20
1.04
0.83
Total Liabilities
457.46
418.94
366.41
371.10
308.32
244.93
208.90
83.88
38.48
Net Block
121.06
121.20
110.09
105.97
89.58
80.27
52.47
28.70
11.28
Gross Block
201.89
188.08
110.09
148.20
122.02
106.04
73.82
34.20
15.57
Accumulated Depreciation
80.83
66.88
0.00
42.22
32.44
25.77
21.35
5.50
4.29
Non Current Assets
131.41
137.10
156.21
123.28
110.81
91.67
71.06
28.70
11.28
Capital Work in Progress
0.24
0.00
8.20
4.61
1.54
0.00
6.59
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.52
0.00
0.00
Long Term Loans & Adv.
10.11
15.90
10.36
12.70
19.69
11.40
11.48
0.00
0.00
Other Non Current Assets
0.00
0.00
27.56
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
326.04
281.51
210.20
230.43
181.33
147.39
133.05
52.40
27.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
116.14
103.52
108.01
97.11
71.12
68.48
73.44
20.07
12.78
Sundry Debtors
143.34
138.40
69.41
101.17
83.91
60.00
41.17
12.52
11.26
Cash & Bank
25.64
13.20
7.60
7.18
6.84
4.50
9.11
0.27
0.01
Other Current Assets
40.92
0.55
0.60
1.04
19.46
14.41
9.33
19.54
3.06
Short Term Loans & Adv.
39.21
25.83
24.58
23.92
18.92
13.72
9.10
19.49
3.02
Net Current Assets
150.73
105.40
60.47
89.34
38.81
35.65
45.94
45.15
23.99
Total Assets
457.45
418.95
366.41
371.09
308.32
244.94
208.90
83.88
38.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Cash From Operating Activity
19.58
52.82
32.95
-4.03
18.05
28.67
14.92
-1.79
-0.52
PBT
52.97
33.25
1.07
26.28
24.98
16.82
13.84
3.83
2.00
Adjustment
22.85
47.20
13.75
15.40
4.77
12.30
9.08
4.21
2.79
Changes in Working Capital
-37.94
-21.60
18.13
-45.71
-11.70
-0.46
-8.00
-9.54
-5.15
Cash after chg. in Working capital
37.88
58.86
32.95
-4.03
18.05
28.67
14.92
-1.50
-0.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.30
-6.03
0.00
0.00
0.00
0.00
0.00
-0.28
-0.16
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
-19.38
-17.28
-17.89
-25.48
-28.92
-28.90
-19.65
-37.74
-6.46
Net Fixed Assets
-11.44
-15.51
-19.76
-29.25
-17.52
-25.63
-46.21
-18.63
Net Investments
-8.14
-1.42
0.00
-0.08
0.00
0.52
-1.07
0.00
Others
0.20
-0.35
1.87
3.85
-11.40
-3.79
27.63
-19.11
Cash from Financing Activity
6.15
-33.29
-14.26
28.45
12.33
-2.12
7.25
39.78
6.96
Net Cash Inflow / Outflow
6.35
2.26
0.80
-1.06
1.46
-2.35
2.52
0.25
-0.01
Opening Cash & Equivalents
4.01
1.76
1.13
2.19
0.73
3.07
0.56
0.01
0.03
Closing Cash & Equivalent
10.36
4.01
1.94
1.13
2.19
0.73
3.08
0.27
0.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Jun 06
Book Value (Rs.)
137.99
121.37
111.63
104.39
74.70
67.49
55.93
9.33
11.48
ROA
7.78%
5.51%
0.29%
7.74%
9.03%
7.41%
9.45%
6.38%
5.46%
ROE
14.31%
10.56%
0.59%
18.21%
23.05%
18.54%
31.48%
38.19%
18.98%
ROCE
19.81%
16.10%
5.63%
18.71%
22.04%
17.39%
22.64%
14.02%
13.03%
Fixed Asset Turnover
2.24
2.88
2.10
2.24
2.60
2.37
3.58
2.49
2.64
Receivable days
117.77
88.39
114.64
111.68
88.43
86.67
50.63
69.99
100.06
Inventory Days
91.82
89.98
137.86
101.52
85.78
121.58
88.19
96.71
113.58
Payable days
57.08
48.76
36.22
38.17
34.24
38.22
23.15
26.43
21.31
Cash Conversion Cycle
152.50
129.62
216.28
175.03
139.97
170.03
115.67
140.26
192.33
Total Debt/Equity
0.43
0.40
0.52
0.54
0.99
0.89
1.13
6.36
2.10
Interest Cover
4.78
3.01
1.18
3.69
3.71
2.60
2.97
2.36
2.28

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.