Nifty

:

24270.85

Sensex

:

77763.91

95.15 (0.39%)
261.79 (0.34%)

Login

Nifty
Sensex

:
:

24270.85
77763.91

95.15 (0.39%)
261.79 (0.34%)

The Anup Engineering Ltd.

Engineering

Rating :

59/99

BSE: 542460 | NSE: ANUP

Watchlist

NSE BSE

2313.40

03-Jul-2026

Open
High
Low
Previous Close

2288
2353
2285.9
2267.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

38753
89916507.9
2954.9
1422.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,642.29
42.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,737.49
0.52%
6.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
21.29
21.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
19.08
14.84

PAT CAGR (%)

10 Years
5 Years
3 Years

-
17.19
32.00

P:E (Median)

8 Years
5 Years
3 Years

-
33.83
40.29

P:BV (Average)

8 Years
5 Years
3 Years

-
5.57
7.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
24.73
33.23

Earnings Forecasts:

(Updated: 04-07-2026)

Description 2026 2027 2028 2029
Adj EPS 39 5 9.56 61.9
P/E Ratio 59.32 462.68 241.99 37.37
Revenue 36.36 30.52 - 858.33
EBITDA 895.35 1078.4 1237.1 190.07
Net Income 197.3 231.4 280.8 124.03
ROA 124.83 148.9 - 12.1
P/B Ratio - - - 6.60
ROE 5.68 4.98 - 18
FCFF 16.27 17.03 - 63.61
FCFF Yield 148.53 109.17 - 1.37
Net Debt 3.2 2.35 - -
BVPS - - - 350.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 194.80 204.89 -4.92% 192.57 171.01 12.61% 232.64 187.87 23.83% 169.42 144.28 17.42%
Expenses 158.75 158.95 -0.13% 150.08 130.63 14.89% 181.37 144.93 25.14% 130.05 111.53 16.61%
EBITDA 36.05 45.93 -21.51% 42.49 40.38 5.23% 51.28 42.94 19.42% 39.37 32.75 20.21%
EBIDTM 18.51% 22.42% 22.07% 23.61% 22.04% 22.86% 23.24% 22.70%
Other Income 0.52 0.91 -42.86% 0.17 0.55 -69.09% 0.33 1.37 -75.91% 2.28 2.56 -10.94%
Interest 2.13 0.57 273.68% 3.25 0.68 377.94% 2.07 0.93 122.58% 0.85 1.01 -15.84%
Depreciation 7.42 6.25 18.72% 6.87 6.00 14.50% 6.53 5.70 14.56% 6.36 5.45 16.70%
PBT 27.01 40.02 -32.51% 31.23 34.24 -8.79% 43.00 37.69 14.09% 34.45 28.85 19.41%
Tax 1.55 10.70 -85.51% 6.51 2.88 126.04% 10.98 5.38 104.09% 8.92 5.01 78.04%
PAT 25.47 29.32 -13.13% 24.72 31.37 -21.20% 32.03 32.31 -0.87% 25.53 23.84 7.09%
PATM 13.07% 14.31% 12.84% 18.34% 13.77% 17.20% 15.07% 16.52%
EPS 12.73 14.66 -13.17% 12.36 15.68 -21.17% 16.01 16.16 -0.93% 12.77 11.92 7.13%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 207.86 221.70 -6.24% 206.92 171.74 20.48% 232.28 193.14 20.27% 175.23 145.99 20.03%
Expenses 169.62 172.09 -1.44% 162.83 132.69 22.71% 180.80 149.80 20.69% 134.88 112.98 19.38%
EBITDA 38.24 49.61 -22.92% 44.09 39.05 12.91% 51.48 43.34 18.78% 40.35 33.01 22.24%
EBIDTM 18.40% 22.38% 21.31% 22.74% 22.16% 22.44% 23.03% 22.61%
Other Income 0.25 0.69 -63.77% 0.19 0.68 -72.06% 0.36 1.42 -74.65% 2.34 2.56 -8.59%
Interest 2.21 0.63 250.79% 3.51 0.74 374.32% 2.10 0.95 121.05% 0.87 1.01 -13.86%
Depreciation 7.55 6.28 20.22% 7.05 6.18 14.08% 6.71 5.88 14.12% 6.53 5.47 19.38%
PBT 28.73 43.39 -33.79% 32.27 32.80 -1.62% 43.02 37.93 13.42% 35.28 29.09 21.28%
Tax 2.18 11.85 -81.60% 6.74 2.58 161.24% 10.96 5.40 102.96% 9.02 5.07 77.91%
PAT 26.54 31.54 -15.85% 25.53 30.21 -15.49% 32.05 32.53 -1.48% 26.26 24.02 9.33%
PATM 12.77% 14.22% 12.34% 17.59% 13.80% 16.84% 14.99% 16.45%
EPS 13.25 15.75 -15.87% 12.75 15.09 -15.51% 16.01 16.25 -1.48% 13.11 12.07 8.62%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 789.43 708.26 550.38 411.34 288.24 279.13 245.46 243.90 0.00 Net Sales Growth 11.49% 28.69% 33.80% 42.71% 3.26% 13.72% 0.64% 0 Cost Of Goods Sold 382.94 386.52 284.98 221.83 140.17 148.07 110.37 115.75 0.00 Gross Profit 406.49 321.74 265.40 189.51 148.07 131.07 135.09 128.15 0.00 GP Margin 51.49% 45.43% 48.22% 46.07% 51.37% 46.96% 55.04% 52.54% 0 Total Expenditure 620.25 543.76 422.08 327.48 217.36 209.09 175.69 179.01 0.01 Power & Fuel Cost - 6.69 6.96 3.57 2.72 1.58 1.79 2.09 0.00 % Of Sales - 0.94% 1.26% 0.87% 0.94% 0.57% 0.73% 0.86% 0 Employee Cost - 39.09 32.26 20.96 20.35 17.38 16.20 15.46 0.00 % Of Sales - 5.52% 5.86% 5.10% 7.06% 6.23% 6.60% 6.34% 0 Manufacturing Exp. - 77.87 69.47 65.62 42.16 30.27 35.12 29.34 0.00 % Of Sales - 10.99% 12.62% 15.95% 14.63% 10.84% 14.31% 12.03% 0 General & Admin Exp. - 12.42 8.28 3.38 4.16 3.53 3.64 3.15 0.01 % Of Sales - 1.75% 1.50% 0.82% 1.44% 1.26% 1.48% 1.29% 0 Selling & Distn. Exp. - 8.12 5.28 5.39 3.94 3.72 5.07 8.60 0.00 % Of Sales - 1.15% 0.96% 1.31% 1.37% 1.33% 2.07% 3.53% 0 Miscellaneous Exp. - 13.04 14.85 6.73 3.85 4.55 3.49 4.63 0.00 % Of Sales - 1.84% 2.70% 1.64% 1.34% 1.63% 1.42% 1.90% 0 EBITDA 169.19 164.50 128.30 83.86 70.88 70.04 69.77 64.89 -0.01 EBITDA Margin 21.43% 23.23% 23.31% 20.39% 24.59% 25.09% 28.42% 26.61% 0 Other Income 3.30 5.17 9.06 1.24 4.54 3.73 4.07 4.58 0.00 Interest 8.30 5.49 3.73 2.56 1.91 1.55 1.92 2.75 0.00 Depreciation 27.18 23.39 17.46 12.54 11.59 10.51 8.92 7.93 0.00 PBT 135.69 140.80 116.18 70.00 61.92 61.71 63.00 58.79 -0.01 Tax 27.96 23.95 12.70 18.57 -0.93 7.94 20.03 16.80 0.00 Tax Rate 20.61% 17.01% 10.93% 26.53% -1.50% 12.87% 31.79% 28.58% 0.00% PAT 107.75 116.85 103.47 51.43 62.85 53.76 42.97 41.99 -0.01 PAT before Minority Interest 107.75 116.85 103.47 51.43 62.85 53.76 42.97 41.99 -0.01 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 13.65% 16.50% 18.80% 12.50% 21.80% 19.26% 17.51% 17.22% 0 PAT Growth -7.78% 12.93% 101.19% -18.17% 16.91% 25.11% 2.33% - EPS 53.88 58.43 51.74 25.72 31.43 26.88 21.49 21.00 -0.01

Description TTM Mar 25 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 822.29 732.79 411.34 288.24 279.13 245.46 Net Sales Growth 12.25% 78.15% 42.71% 3.26% 13.72% Cost Of Goods Sold 393.30 397.67 221.83 140.17 148.07 110.37 Gross Profit 428.99 335.12 189.51 148.07 131.07 135.09 GP Margin 52.17% 45.73% 46.07% 51.37% 46.96% 55.04% Total Expenditure 648.13 565.27 327.48 217.38 209.16 175.69 Power & Fuel Cost - 7.23 3.57 2.73 1.59 1.79 % Of Sales - 0.99% 0.87% 0.95% 0.57% 0.73% Employee Cost - 44.12 20.96 20.35 17.38 16.20 % Of Sales - 6.02% 5.10% 7.06% 6.23% 6.60% Manufacturing Exp. - 80.28 65.65 42.16 30.27 35.12 % Of Sales - 10.96% 15.96% 14.63% 10.84% 14.31% General & Admin Exp. - 13.76 4.10 4.17 3.54 3.65 % Of Sales - 1.88% 1.00% 1.45% 1.27% 1.49% Selling & Distn. Exp. - 8.13 7.23 3.94 3.72 5.07 % Of Sales - 1.11% 1.76% 1.37% 1.33% 2.07% Miscellaneous Exp. - 14.08 4.15 3.86 4.59 3.49 % Of Sales - 1.92% 1.01% 1.34% 1.64% 1.42% EBITDA 174.16 167.52 83.86 70.86 69.97 69.77 EBITDA Margin 21.18% 22.86% 20.39% 24.58% 25.07% 28.42% Other Income 3.14 5.13 1.24 3.77 3.55 4.07 Interest 8.69 5.63 2.56 1.91 1.55 1.92 Depreciation 27.84 23.82 12.54 11.59 10.51 8.92 PBT 139.30 143.20 70.00 61.12 61.47 63.00 Tax 28.90 24.90 18.57 -0.93 7.94 20.03 Tax Rate 20.75% 17.39% 26.53% -1.52% 12.92% 31.79% PAT 110.38 118.30 51.43 62.05 53.52 42.97 PAT before Minority Interest 110.38 118.30 51.43 62.05 53.52 42.97 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 13.42% 16.14% 12.50% 21.53% 19.17% 17.51% PAT Growth -6.69% 130.02% -17.12% 15.94% 24.55% EPS 55.19 59.15 25.72 31.03 26.76 21.49

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 610.50 528.45 437.68 394.45 337.39 322.91 288.22 0.04 Share Capital 20.03 9.95 9.90 9.88 9.83 10.20 10.19 0.05 Total Reserves 587.12 505.92 426.41 383.53 326.58 312.16 277.75 -0.01 Non-Current Liabilities 24.58 29.48 42.12 11.98 12.56 15.08 12.61 0.00 Secured Loans 8.24 13.79 30.03 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.23 2.40 0.00 0.33 0.09 0.00 0.00 0.00 Current Liabilities 277.30 250.51 163.11 118.47 81.00 84.07 95.59 0.00 Trade Payables 86.01 62.92 65.83 41.87 26.95 23.19 42.05 0.00 Other Current Liabilities 158.88 168.78 81.14 65.59 53.43 60.00 45.75 0.00 Short Term Borrowings 12.65 0.00 0.00 0.00 0.00 0.00 7.38 0.00 Short Term Provisions 19.75 18.81 16.15 11.01 0.62 0.88 0.41 0.00 Total Liabilities 912.38 808.44 642.91 524.90 430.95 422.06 396.42 0.04 Net Block 340.86 313.22 217.39 203.11 211.78 171.27 173.03 0.00 Gross Block 434.40 384.70 272.11 245.87 243.15 192.63 185.66 0.00 Accumulated Depreciation 93.54 71.48 54.72 42.76 31.37 21.36 12.63 0.00 Non Current Assets 391.82 343.66 308.73 245.68 214.52 205.86 220.01 0.00 Capital Work in Progress 9.92 15.56 87.03 12.61 1.53 12.29 1.69 0.00 Non Current Investment 33.00 0.00 0.00 20.16 0.01 20.34 0.00 0.00 Long Term Loans & Adv. 4.86 4.07 2.59 8.29 1.20 1.82 45.29 0.00 Other Non Current Assets 3.18 10.81 1.73 1.51 0.00 0.15 0.00 0.00 Current Assets 520.56 464.77 334.18 279.23 216.43 216.21 176.41 0.04 Current Investments 10.63 103.86 0.00 0.00 0.00 23.89 0.00 0.00 Inventories 142.89 165.28 126.92 90.20 66.78 106.18 88.46 0.00 Sundry Debtors 269.46 127.24 148.56 124.80 110.31 64.39 69.53 0.00 Cash & Bank 10.46 21.27 32.60 51.27 23.61 2.03 0.18 0.02 Other Current Assets 87.12 7.38 14.14 6.12 15.74 19.72 18.23 0.02 Short Term Loans & Adv. 72.45 39.73 11.96 6.85 7.96 18.70 14.44 0.02 Net Current Assets 243.26 214.27 171.07 160.76 135.43 132.13 80.82 0.04 Total Assets 912.38 808.43 642.91 524.91 430.95 422.07 396.42 0.04

Description Mar 25 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 611.96 437.68 393.41 337.15 322.91 Share Capital 20.03 9.90 9.88 9.83 10.20 Total Reserves 588.58 426.41 382.49 326.34 312.16 Non-Current Liabilities 27.64 42.12 11.98 12.56 15.08 Secured Loans 8.24 30.03 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 5.78 0.00 0.33 0.09 0.00 Current Liabilities 286.55 163.11 119.92 81.01 84.07 Trade Payables 88.41 65.83 43.30 26.95 23.19 Other Current Liabilities 161.32 81.14 65.61 53.44 60.00 Short Term Borrowings 15.66 0.00 0.00 0.00 0.00 Short Term Provisions 21.16 16.15 11.01 0.62 0.88 Total Liabilities 926.15 642.91 525.31 430.72 422.06 Net Block 362.78 217.39 203.11 211.78 171.27 Gross Block 465.10 272.11 245.87 243.15 192.63 Accumulated Depreciation 102.32 54.72 42.76 31.37 21.36 Non Current Assets 380.86 308.73 245.79 214.52 205.85 Capital Work in Progress 9.92 87.03 30.66 1.53 12.29 Non Current Investment 0.00 0.00 0.00 0.00 20.33 Long Term Loans & Adv. 4.98 2.59 10.51 1.21 1.82 Other Non Current Assets 3.18 1.73 1.51 0.00 0.15 Current Assets 545.30 334.18 279.52 216.21 216.22 Current Investments 10.63 0.00 0.00 0.00 23.89 Inventories 147.29 126.92 90.20 66.78 106.18 Sundry Debtors 283.65 148.56 124.80 110.12 64.39 Cash & Bank 15.68 32.60 51.30 23.61 2.04 Other Current Assets 88.04 14.14 6.12 7.78 19.72 Short Term Loans & Adv. 73.23 11.96 7.11 7.93 18.70 Net Current Assets 258.75 171.07 159.60 135.19 132.14 Total Assets 926.16 642.91 525.31 430.73 422.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity -7.67 169.38 30.02 73.81 52.99 31.57 55.14 -0.03 PBT 140.80 116.18 70.00 61.92 61.71 63.00 58.79 -0.01 Adjustment 25.22 18.28 12.96 11.14 9.93 6.31 5.41 0.00 Changes in Working Capital -148.53 44.95 -39.83 -14.95 -6.35 -17.41 6.64 -0.02 Cash after chg. in Working capital 17.49 179.41 43.13 58.11 65.28 51.90 70.83 -0.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -25.17 -10.03 -13.11 15.71 -12.29 -20.33 -15.69 0.00 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 22.40 -152.52 -33.38 -61.15 -11.92 -15.23 -57.79 0.00 Net Fixed Assets -44.06 -41.12 -100.66 -13.80 -39.76 -17.57 -187.35 Net Investments 60.23 -103.86 20.16 -20.15 44.22 -44.23 0.00 Others 6.23 -7.54 47.12 -27.20 -16.38 46.57 129.56 Cash from Financing Activity -32.43 -30.22 24.96 -7.07 -38.02 -15.53 2.63 0.05 Net Cash Inflow / Outflow -17.70 -13.36 21.59 5.60 3.06 0.81 -0.02 0.02 Opening Cash & Equivalents 17.75 31.09 9.50 3.87 0.81 0.01 0.02 0.00 Closing Cash & Equivalent 0.05 17.75 31.09 9.46 3.87 0.81 0.01 0.02

Description Mar 25 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity -7.15 30.02 74.04 52.98 31.57 PBT 143.20 70.00 61.12 61.47 63.00 Adjustment 26.13 13.25 11.22 9.93 6.31 Changes in Working Capital -148.24 -40.12 -14.00 -6.11 -17.41 Cash after chg. in Working capital 21.09 43.13 58.34 65.28 51.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -28.25 -13.11 15.70 -12.29 -20.33 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 21.91 -33.38 -61.35 -11.92 -15.22 Net Fixed Assets -85.18 -100.66 -13.80 -39.76 Net Investments -43.63 20.16 -20.15 44.22 Others 150.72 47.12 -27.40 -16.38 Cash from Financing Activity -30.48 24.96 -7.07 -38.02 -15.53 Net Cash Inflow / Outflow -15.72 21.59 5.63 3.05 0.82 Opening Cash & Equivalents 17.75 9.50 3.87 0.82 0.00 Closing Cash & Equivalent 2.51 31.09 9.50 3.87 0.82

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 303.17 259.22 220.44 398.14 342.19 316.05 282.47 7.86 ROA 13.58% 14.26% 8.81% 13.15% 12.61% 10.50% 21.18% -25.91% ROE 20.81% 21.73% 12.40% 17.22% 16.32% 14.08% 29.16% -27.23% ROCE 24.70% 23.52% 16.75% 17.44% 19.16% 20.99% 41.63% -27.23% Fixed Asset Turnover 1.73 1.68 1.59 1.18 1.28 1.30 1.31 0.00 Receivable days 102.22 91.45 121.28 148.40 114.22 99.57 104.06 0.00 Inventory Days 79.41 96.89 96.33 99.08 113.09 144.72 132.38 0.00 Payable days 70.32 82.45 88.60 89.60 61.80 66.86 45.95 0.00 Cash Conversion Cycle 111.31 105.90 129.01 157.88 165.50 177.43 190.49 0.00 Total Debt/Equity 0.04 0.04 0.08 0.00 0.00 0.00 0.03 0.00 Interest Cover 26.66 32.15 28.31 33.40 40.76 33.87 22.36 0.00

Description Mar 25 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 303.90 220.44 397.09 341.95 316.05 ROA 15.08% 8.80% 12.98% 12.55% 10.18% ROE 22.64% 12.41% 17.04% 16.26% 13.33% ROCE 26.73% 16.77% 17.26% 19.09% 20.10% Fixed Asset Turnover 1.99 1.59 1.18 1.28 1.27 Receivable days 107.64 121.28 148.28 114.09 95.74 Inventory Days 68.29 96.33 99.08 113.09 157.89 Payable days 70.78 89.77 91.46 61.80 47.54 Cash Conversion Cycle 105.15 127.84 155.90 165.38 206.10 Total Debt/Equity 0.05 0.08 0.00 0.00 0.00 Interest Cover 26.43 28.31 32.97 40.61 33.87

Top Investors:

hdfc small cap fund

abakkus emerging opportunities fund-1

bhupendra m shah

the new india assurance company limited

chetan jayantilal shah

gokul mrugesh jaykrishna

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback