Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Engineering - Industrial Equipments

Rating :
57/99

BSE: 500049 | NSE: BEL

63.05
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  62.50
  •  63.55
  •  61.50
  •  63.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11478106
  •  7185.51
  •  122.10
  •  56.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,387.08
  • 11.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,448.55
  • 5.38%
  • 1.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.14%
  • 1.22%
  • 6.03%
  • FII
  • DII
  • Others
  • 10.71%
  • 29.84%
  • 1.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.53
  • 11.39
  • 11.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.57
  • 18.69
  • 10.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 9.07
  • 7.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.96
  • 21.48
  • 15.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.86
  • 3.47
  • 3.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.40
  • 11.80
  • 11.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
2,278.08
2,738.71
-16.82%
2,748.32
3,393.78
-19.02%
2,124.50
2,132.44
-0.37%
3,899.28
0.00
0
Expenses
1,921.38
1,970.09
-2.47%
2,199.60
2,532.64
-13.15%
1,769.42
1,813.62
-2.44%
2,946.07
0.00
0
EBITDA
356.70
768.62
-53.59%
548.72
861.14
-36.28%
355.08
318.82
11.37%
953.21
0.00
0
EBIDTM
15.66%
28.07%
19.97%
25.37%
16.71%
14.95%
24.45%
0.00%
Other Income
33.39
19.19
74.00%
11.53
10.31
11.83%
25.84
7.68
236.46%
36.20
0.00
0
Interest
0.12
0.37
-67.57%
1.23
0.13
846.15%
0.32
0.84
-61.90%
11.94
0.00
0
Depreciation
91.70
84.84
8.09%
91.22
79.68
14.48%
88.36
74.22
19.05%
98.79
0.00
0
PBT
298.27
702.60
-57.55%
467.80
791.64
-40.91%
292.24
251.44
16.23%
878.68
0.00
0
Tax
85.74
198.45
-56.80%
132.61
221.84
-40.22%
86.25
71.94
19.89%
288.10
0.00
0
PAT
212.53
504.15
-57.84%
335.19
569.80
-41.17%
205.99
179.50
14.76%
590.58
0.00
0
PATM
9.33%
18.41%
12.20%
16.79%
9.70%
8.42%
15.15%
0.00%
EPS
0.91
2.12
-57.08%
1.41
2.39
-41.00%
0.86
0.77
11.69%
2.45
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
11,050.18
12,164.17
10,400.80
8,668.34
7,353.77
7,092.63
6,517.86
6,272.73
5,914.19
5,740.36
5,364.53
Net Sales Growth
33.70%
16.95%
19.99%
17.88%
3.68%
8.82%
3.91%
6.06%
3.03%
7.01%
 
Cost Of Goods Sold
5,284.42
5,906.96
5,481.63
4,392.30
3,809.62
3,897.96
3,757.12
3,892.91
3,643.51
3,224.71
3,096.10
Gross Profit
5,765.76
6,257.21
4,919.17
4,276.04
3,544.15
3,194.67
2,760.74
2,379.82
2,270.68
2,515.65
2,268.43
GP Margin
52.18%
51.44%
47.30%
49.33%
48.20%
45.04%
42.36%
37.94%
38.39%
43.82%
42.29%
Total Expenditure
8,836.47
9,396.54
8,617.91
6,955.01
6,020.82
5,917.44
5,628.64
5,639.32
5,299.38
4,731.69
4,517.60
Power & Fuel Cost
-
43.88
37.78
37.99
45.85
44.61
42.02
36.97
38.43
33.40
29.76
% Of Sales
-
0.36%
0.36%
0.44%
0.62%
0.63%
0.64%
0.59%
0.65%
0.58%
0.55%
Employee Cost
-
1,895.14
1,787.57
1,559.44
1,267.21
1,281.00
1,062.63
1,124.70
1,093.11
1,052.09
1,017.62
% Of Sales
-
15.58%
17.19%
17.99%
17.23%
18.06%
16.30%
17.93%
18.48%
18.33%
18.97%
Manufacturing Exp.
-
156.14
165.84
139.87
158.73
185.28
171.33
138.71
154.13
114.75
116.52
% Of Sales
-
1.28%
1.59%
1.61%
2.16%
2.61%
2.63%
2.21%
2.61%
2.00%
2.17%
General & Admin Exp.
-
218.50
183.97
169.48
149.69
143.03
131.71
128.47
108.35
95.33
78.74
% Of Sales
-
1.80%
1.77%
1.96%
2.04%
2.02%
2.02%
2.05%
1.83%
1.66%
1.47%
Selling & Distn. Exp.
-
60.00
58.22
35.18
37.85
24.91
25.12
30.77
21.99
25.69
22.48
% Of Sales
-
0.49%
0.56%
0.41%
0.51%
0.35%
0.39%
0.49%
0.37%
0.45%
0.42%
Miscellaneous Exp.
-
1,115.92
902.90
620.75
551.87
340.66
438.71
286.78
239.85
185.74
22.48
% Of Sales
-
9.17%
8.68%
7.16%
7.50%
4.80%
6.73%
4.57%
4.06%
3.24%
2.92%
EBITDA
2,213.71
2,767.63
1,782.89
1,713.33
1,332.95
1,175.19
889.22
633.41
614.81
1,008.67
846.93
EBITDA Margin
20.03%
22.75%
17.14%
19.77%
18.13%
16.57%
13.64%
10.10%
10.40%
17.57%
15.79%
Other Income
106.96
214.77
452.22
498.74
599.57
511.67
473.38
654.63
618.19
310.46
383.06
Interest
13.61
15.93
6.36
17.87
9.74
7.44
6.81
6.66
4.58
4.72
5.62
Depreciation
370.07
338.13
271.72
211.63
191.96
166.15
149.87
136.49
125.57
126.91
122.30
PBT
1,936.99
2,628.34
1,957.03
1,982.57
1,730.82
1,513.27
1,205.91
1,144.89
1,102.85
1,187.51
1,102.08
Tax
592.70
780.31
549.78
485.54
427.22
316.22
254.24
236.26
255.52
309.35
333.26
Tax Rate
30.60%
29.69%
28.09%
24.49%
24.68%
20.90%
21.08%
20.59%
23.17%
26.05%
31.12%
PAT
1,344.29
1,847.76
1,407.94
1,497.24
1,304.24
1,197.21
951.31
910.77
846.74
877.84
737.31
PAT before Minority Interest
1,343.49
1,848.03
1,407.25
1,497.03
1,303.60
1,197.05
951.67
911.19
847.33
878.16
737.47
Minority Interest
-0.80
-0.27
0.69
0.21
0.64
0.16
-0.36
-0.42
-0.59
-0.32
-0.16
PAT Margin
12.17%
15.19%
13.54%
17.27%
17.74%
16.88%
14.60%
14.52%
14.32%
15.29%
13.74%
PAT Growth
7.25%
31.24%
-5.96%
14.80%
8.94%
25.85%
4.45%
7.56%
-3.54%
19.06%
 
Unadjusted EPS
5.63
7.74
5.83
5.94
55.70
149.65
118.91
113.85
105.84
109.73
92.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
9,211.50
8,015.68
7,735.77
9,246.16
8,317.71
7,440.84
6,647.14
5,901.95
5,149.85
4,477.01
Share Capital
243.66
243.66
223.36
240.00
80.00
80.00
80.00
80.00
80.00
80.00
Total Reserves
8,967.84
7,772.02
7,512.41
9,006.16
8,237.71
7,360.84
6,567.14
5,821.93
5,069.83
4,396.99
Non-Current Liabilities
675.02
605.56
567.01
443.74
97.16
984.09
1,043.25
1,075.02
1,120.34
-157.04
Secured Loans
0.00
33.33
16.67
0.00
0.35
0.27
0.22
0.13
0.25
1.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.22
0.22
Long Term Provisions
923.64
818.60
891.50
700.19
434.15
1,277.75
1,280.23
1,300.47
1,300.18
0.00
Current Liabilities
10,448.75
9,896.18
8,750.83
8,451.04
7,896.66
8,087.32
8,745.47
9,823.75
8,954.75
7,120.47
Trade Payables
1,434.05
1,368.99
1,297.37
1,162.26
1,184.33
1,233.98
1,174.32
1,103.47
852.33
623.01
Other Current Liabilities
8,533.88
8,059.45
7,022.81
6,967.99
5,405.62
5,684.23
6,269.14
7,436.35
6,745.90
3,835.48
Short Term Borrowings
0.00
13.70
13.58
28.39
24.73
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
480.82
454.04
417.07
292.40
1,281.98
1,169.11
1,302.01
1,283.93
1,356.52
2,661.98
Total Liabilities
20,348.57
18,530.45
17,067.33
18,145.71
16,317.64
16,516.02
16,439.27
16,803.73
15,227.46
11,442.64
Net Block
2,297.50
1,838.94
1,500.98
1,231.84
1,073.01
694.73
600.19
529.93
503.01
510.73
Gross Block
3,308.76
2,512.18
1,902.36
1,421.87
2,894.40
2,365.99
2,185.90
2,004.22
1,887.33
1,798.80
Accumulated Depreciation
1,011.26
673.24
401.38
190.03
1,821.39
1,671.26
1,585.71
1,474.28
1,384.32
1,288.07
Non Current Assets
4,474.13
4,225.93
3,000.83
2,313.05
1,381.28
2,236.33
2,099.96
1,992.25
1,827.45
543.46
Capital Work in Progress
849.03
940.05
742.81
429.79
140.33
458.23
328.00
146.99
58.36
32.73
Non Current Investment
964.52
937.45
491.08
462.46
0.05
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
298.30
280.29
183.60
140.05
78.26
989.59
1,091.83
1,197.98
1,155.42
0.00
Other Non Current Assets
64.78
229.20
82.36
48.91
89.64
93.78
79.95
117.35
110.66
0.00
Current Assets
15,874.44
14,304.52
14,066.50
15,832.66
14,936.36
14,279.68
14,339.31
14,811.48
13,400.01
10,899.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4,443.35
4,579.36
4,881.67
4,157.01
3,424.21
3,339.74
3,255.28
2,733.69
2,364.91
2,468.85
Sundry Debtors
5,373.67
5,014.30
4,368.26
3,721.91
3,805.32
4,155.88
3,363.56
2,716.74
2,915.05
2,195.02
Cash & Bank
971.87
841.07
3,827.19
7,216.11
6,037.92
4,604.53
5,330.51
6,820.36
6,536.92
3,586.70
Other Current Assets
5,085.55
2,155.43
198.04
283.96
1,668.90
2,179.54
2,389.95
2,540.69
1,583.13
2,648.61
Short Term Loans & Adv.
2,100.04
1,714.36
791.34
453.67
1,596.35
2,095.75
2,292.89
2,460.32
1,549.26
2,616.17
Net Current Assets
5,425.69
4,408.34
5,315.67
7,381.62
7,039.70
6,192.36
5,593.84
4,987.73
4,445.26
3,778.71
Total Assets
20,348.57
18,530.45
17,067.33
18,145.71
16,317.64
16,516.01
16,439.27
16,803.73
15,227.46
11,442.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,546.08
-686.59
-60.94
2,260.06
1,433.74
-569.02
-1,539.56
178.90
3,026.77
1,053.69
PBT
2,666.98
1,980.81
2,008.91
1,763.97
1,513.27
1,205.91
1,147.45
1,102.85
1,187.51
1,070.73
Adjustment
412.12
114.73
-277.85
-275.93
-170.25
-418.21
-394.28
-405.33
-114.49
-91.82
Changes in Working Capital
-793.43
-2,130.18
-1,161.21
1,202.31
436.19
-1,237.06
-2,104.48
-281.13
2,302.32
429.52
Cash after chg. in Working capital
2,285.67
-34.64
569.85
2,690.35
1,779.20
-449.36
-1,351.31
416.39
3,375.33
1,408.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-771.79
-681.42
-649.82
-430.29
-355.55
-205.51
-244.89
-343.43
-348.90
-361.36
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
32.20
29.47
19.03
0.00
10.08
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-928.14
-6.41
3,114.65
-1,470.34
-839.15
759.36
1,753.14
-953.46
-1,003.57
-1,230.66
Net Fixed Assets
-681.99
-779.27
-696.70
1,048.47
-201.40
-188.88
-219.51
-168.46
-113.08
-106.98
Net Investments
-116.11
-443.44
-140.58
-300.12
-7.14
0.00
0.00
0.00
0.00
0.00
Others
-130.04
1,216.30
3,951.93
-2,218.69
-630.61
948.24
1,972.65
-785.00
-890.49
-1,123.68
Cash from Financing Activity
-662.67
-1,202.38
-2,856.80
-317.70
-209.02
-213.34
-157.44
-239.48
-180.69
-176.63
Net Cash Inflow / Outflow
-44.73
-1,895.38
196.91
472.02
385.56
-23.01
56.14
-1,014.05
1,842.52
-353.60
Opening Cash & Equivalents
804.43
2,699.81
2,502.90
2,030.88
1,785.57
1,808.58
1,752.44
2,766.49
923.98
1,277.74
Closing Cash & Equivalent
759.70
804.43
2,699.81
2,502.90
2,171.13
1,785.57
1,808.58
1,752.44
2,766.49
924.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
37.80
32.90
31.49
35.02
31.51
28.19
25.18
22.36
19.51
16.96
ROA
9.51%
7.91%
8.50%
7.57%
7.29%
5.78%
5.48%
5.29%
6.59%
6.66%
ROE
21.45%
17.87%
17.63%
14.84%
15.19%
13.51%
14.52%
15.33%
18.24%
17.56%
ROCE
30.50%
24.70%
23.43%
19.76%
19.27%
17.22%
18.39%
20.04%
24.76%
25.62%
Fixed Asset Turnover
4.18
4.75
5.55
3.58
2.70
2.89
3.00
3.07
3.15
3.12
Receivable days
155.85
163.31
160.12
177.73
204.28
208.87
176.28
172.20
160.79
151.59
Inventory Days
135.37
164.67
178.90
179.01
173.56
183.20
173.63
155.90
152.10
165.84
Payable days
60.79
63.45
67.95
78.35
78.60
84.21
76.68
71.72
58.20
67.48
Cash Conversion Cycle
230.43
264.53
271.07
278.38
299.25
307.86
273.22
256.38
254.69
249.95
Total Debt/Equity
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
165.99
308.71
111.94
178.70
204.26
178.15
173.35
241.91
252.65
191.63

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.