Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Electric Equipment

Rating :
50/99

BSE: 506261 | NSE: Not Listed

34.15
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  35.00
  •  35.00
  •  33.75
  •  33.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23
  •  0.24
  •  44.90
  •  22.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 110.82
  • 7.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 133.82
  • 2.93%
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.84%
  • 1.18%
  • 43.32%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.00%
  • 2.57%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.62
  • 5.45
  • 2.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.82
  • 0.76
  • 0.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.47
  • 6.80
  • -2.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.66
  • 13.10
  • 8.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 1.26
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 6.49
  • 5.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
34.33
49.25
-30.29%
57.26
0.00
0
58.55
0.00
0
54.21
0.00
0
Expenses
30.64
46.91
-34.68%
48.86
0.00
0
49.43
0.00
0
47.14
0.00
0
EBITDA
3.69
2.34
57.69%
8.40
0.00
0
9.12
0.00
0
7.07
0.00
0
EBIDTM
10.75%
4.74%
14.67%
0.00%
15.58%
0.00%
13.04%
0.00%
Other Income
0.25
0.49
-48.98%
0.94
0.00
0
0.85
0.00
0
0.64
0.00
0
Interest
0.29
0.56
-48.21%
0.36
0.00
0
0.45
0.00
0
0.62
0.00
0
Depreciation
1.45
1.48
-2.03%
1.61
0.00
0
1.56
0.00
0
1.52
0.00
0
PBT
0.01
1.49
-99.33%
8.61
0.00
0
6.67
0.00
0
2.10
0.00
0
Tax
0.09
0.50
-82.00%
2.39
0.00
0
1.23
0.00
0
-0.37
0.00
-
PAT
-0.08
0.99
-
6.22
0.00
0
5.44
0.00
0
2.47
0.00
0
PATM
-0.24%
2.01%
10.86%
0.00%
9.29%
0.00%
4.56%
0.00%
EPS
-0.03
0.30
-
1.91
0.00
0
1.67
0.00
0
0.76
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
219.26
201.17
190.71
168.18
171.49
Net Sales Growth
-
8.99%
5.48%
13.40%
-1.93%
 
Cost Of Goods Sold
-
151.82
138.84
126.72
110.61
126.35
Gross Profit
-
67.44
62.33
64.00
57.57
45.15
GP Margin
-
30.76%
30.98%
33.56%
34.23%
26.33%
Total Expenditure
-
192.14
174.10
159.34
142.07
154.88
Power & Fuel Cost
-
4.82
4.91
4.42
4.44
3.67
% Of Sales
-
2.20%
2.44%
2.32%
2.64%
2.14%
Employee Cost
-
16.40
12.82
11.63
10.75
9.60
% Of Sales
-
7.48%
6.37%
6.10%
6.39%
5.60%
Manufacturing Exp.
-
11.79
11.13
10.47
10.00
9.62
% Of Sales
-
5.38%
5.53%
5.49%
5.95%
5.61%
General & Admin Exp.
-
2.12
2.07
1.79
1.96
1.53
% Of Sales
-
0.97%
1.03%
0.94%
1.17%
0.89%
Selling & Distn. Exp.
-
1.34
1.36
1.38
0.83
0.83
% Of Sales
-
0.61%
0.68%
0.72%
0.49%
0.48%
Miscellaneous Exp.
-
3.85
2.96
2.93
3.47
3.29
% Of Sales
-
1.76%
1.47%
1.54%
2.06%
1.92%
EBITDA
-
27.12
27.07
31.37
26.11
16.61
EBITDA Margin
-
12.37%
13.46%
16.45%
15.53%
9.69%
Other Income
-
2.92
1.75
0.62
1.03
0.34
Interest
-
2.18
2.08
3.01
3.59
3.68
Depreciation
-
6.18
6.28
6.40
6.37
6.63
PBT
-
21.68
20.45
22.58
17.18
6.65
Tax
-
3.74
7.11
7.82
6.30
2.04
Tax Rate
-
19.83%
30.26%
35.42%
36.67%
30.68%
PAT
-
15.12
16.40
14.27
10.88
4.60
PAT before Minority Interest
-
15.12
16.40
14.27
10.88
4.60
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.90%
8.15%
7.48%
6.47%
2.68%
PAT Growth
-
-7.80%
14.93%
31.16%
136.52%
 
EPS
-
4.65
5.05
4.39
3.35
1.42

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
146.85
126.93
114.47
104.33
97.36
Share Capital
3.25
3.25
3.25
3.25
3.25
Total Reserves
143.60
123.69
111.22
101.09
94.11
Non-Current Liabilities
6.56
8.55
8.97
9.10
8.96
Secured Loans
0.03
0.81
0.00
0.04
0.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.14
0.94
0.87
0.72
0.63
Current Liabilities
37.32
26.67
28.54
31.09
41.15
Trade Payables
4.73
6.00
3.77
4.51
3.79
Other Current Liabilities
6.69
6.50
5.75
4.35
8.19
Short Term Borrowings
25.42
12.15
18.20
20.66
25.92
Short Term Provisions
0.48
2.02
0.82
1.57
3.25
Total Liabilities
190.73
162.25
152.08
144.62
147.57
Net Block
55.87
57.56
57.91
60.76
57.41
Gross Block
79.85
69.99
64.30
118.17
108.45
Accumulated Depreciation
23.98
12.43
6.39
57.41
51.04
Non Current Assets
74.70
68.02
67.36
70.02
66.33
Capital Work in Progress
2.89
0.83
0.85
1.22
1.60
Non Current Investment
3.62
2.34
2.27
0.00
0.00
Long Term Loans & Adv.
12.32
7.29
6.33
8.05
7.32
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
116.03
94.23
84.72
74.59
81.23
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
60.57
47.05
41.68
39.96
45.02
Sundry Debtors
44.96
41.89
39.28
28.82
30.58
Cash & Bank
2.82
2.23
1.79
2.08
2.08
Other Current Assets
7.69
0.26
0.19
0.60
3.55
Short Term Loans & Adv.
7.32
2.80
1.78
3.14
3.12
Net Current Assets
78.71
67.56
56.18
43.50
40.09
Total Assets
190.73
162.25
152.08
144.61
147.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
19.24
18.81
12.28
26.41
12.71
PBT
18.86
23.51
22.09
17.18
6.65
Adjustment
8.54
7.33
8.42
8.71
9.58
Changes in Working Capital
-1.82
-5.91
-9.82
5.59
-0.75
Cash after chg. in Working capital
25.58
24.93
20.69
31.49
15.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.34
-6.12
-8.42
-5.09
-2.76
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-15.04
-8.01
-3.43
-11.02
-6.38
Net Fixed Assets
-11.92
-5.67
54.24
-9.34
Net Investments
-1.36
0.11
-2.27
0.00
Others
-1.76
-2.45
-55.40
-1.68
Cash from Financing Activity
-3.09
-10.30
-8.93
-15.43
-6.25
Net Cash Inflow / Outflow
1.10
0.49
-0.08
-0.04
0.08
Opening Cash & Equivalents
0.09
0.22
0.30
0.34
0.05
Closing Cash & Equivalent
1.19
0.71
0.22
0.30
0.34

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
45.15
39.01
35.16
32.04
29.89
ROA
8.57%
10.44%
9.62%
7.45%
3.12%
ROE
11.07%
13.63%
13.08%
10.83%
4.75%
ROCE
13.48%
18.80%
19.52%
16.71%
8.34%
Fixed Asset Turnover
2.93
3.06
2.28
1.62
1.71
Receivable days
72.29
72.19
59.78
59.06
60.02
Inventory Days
89.58
78.93
71.67
84.50
88.37
Payable days
10.25
10.12
9.43
10.55
8.77
Cash Conversion Cycle
151.62
141.00
122.01
133.01
139.63
Total Debt/Equity
0.18
0.11
0.16
0.20
0.28
Interest Cover
9.64
12.28
8.34
5.79
2.81

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.