Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Engineering - Industrial Equipments

Rating :
62/99

BSE: 500049 | NSE: BEL

183.05
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  184.60
  •  185.25
  •  181.80
  •  184.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4812249
  •  8834.18
  •  187.75
  •  86.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44,967.32
  • 21.42
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 43,315.15
  • 1.52%
  • 4.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.14%
  • 0.31%
  • 5.03%
  • FII
  • DII
  • Others
  • 14.1%
  • 28.45%
  • 0.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 12.01
  • 7.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 13.65
  • 7.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 6.56
  • 8.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.94
  • 17.81
  • 14.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 3.36
  • 2.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.50
  • 11.18
  • 9.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
6,917.47
5,816.77
18.92%
2,320.39
2,278.08
1.86%
3,195.24
2,748.32
16.26%
1,675.59
2,124.50
-21.13%
Expenses
4,936.57
4,322.81
14.20%
1,864.17
1,921.38
-2.98%
2,567.93
2,199.60
16.75%
1,529.51
1,769.42
-13.56%
EBITDA
1,980.90
1,493.96
32.59%
456.22
356.70
27.90%
627.31
548.72
14.32%
146.08
355.08
-58.86%
EBIDTM
28.64%
25.68%
19.66%
15.66%
19.63%
19.97%
8.72%
16.71%
Other Income
57.51
28.64
100.80%
23.51
33.39
-29.59%
27.46
11.53
138.16%
16.48
25.84
-36.22%
Interest
5.60
1.93
190.16%
0.40
0.12
233.33%
0.30
1.23
-75.61%
0.07
0.32
-78.12%
Depreciation
96.84
100.58
-3.72%
99.78
91.70
8.81%
96.68
91.22
5.99%
94.02
88.36
6.41%
PBT
1,935.97
1,420.09
36.33%
379.55
298.27
27.25%
557.79
467.80
19.24%
68.47
292.24
-76.57%
Tax
580.24
381.17
52.23%
109.43
85.74
27.63%
161.83
132.61
22.03%
20.94
86.25
-75.72%
PAT
1,355.73
1,038.92
30.49%
270.12
212.53
27.10%
395.96
335.19
18.13%
47.53
205.99
-76.93%
PATM
19.60%
17.86%
11.64%
9.33%
12.39%
12.20%
2.84%
9.70%
EPS
5.61
4.30
30.47%
1.14
0.91
25.27%
1.64
1.41
16.31%
0.22
0.86
-74.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
14,108.69
12,967.67
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
Net Sales Growth
8.80%
6.61%
16.95%
19.99%
17.88%
3.68%
8.82%
3.91%
6.06%
3.03%
 
Cost Of Goods Sold
7,826.04
7,069.54
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
Gross Profit
6,282.65
5,898.13
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
GP Margin
44.53%
45.48%
51.44%
47.30%
49.33%
48.20%
45.04%
42.36%
37.94%
38.39%
43.82%
Total Expenditure
10,898.18
10,440.43
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
Power & Fuel Cost
-
41.60
43.88
37.78
37.99
45.85
44.61
42.02
36.97
38.43
33.40
% Of Sales
-
0.32%
0.36%
0.36%
0.44%
0.62%
0.63%
0.64%
0.59%
0.65%
0.58%
Employee Cost
-
2,074.74
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
% Of Sales
-
16.00%
15.58%
17.19%
17.99%
17.23%
18.06%
16.30%
17.93%
18.48%
18.33%
Manufacturing Exp.
-
145.43
156.14
165.84
139.87
158.73
185.28
171.33
138.71
154.13
114.75
% Of Sales
-
1.12%
1.28%
1.59%
1.61%
2.16%
2.61%
2.63%
2.21%
2.61%
2.00%
General & Admin Exp.
-
196.51
218.50
183.97
169.48
149.69
143.03
131.71
128.47
108.35
95.33
% Of Sales
-
1.52%
1.80%
1.77%
1.96%
2.04%
2.02%
2.02%
2.05%
1.83%
1.66%
Selling & Distn. Exp.
-
61.31
60.00
58.22
35.18
37.85
24.91
25.12
30.77
21.99
25.69
% Of Sales
-
0.47%
0.49%
0.56%
0.41%
0.51%
0.35%
0.39%
0.49%
0.37%
0.45%
Miscellaneous Exp.
-
851.30
1,115.92
902.90
620.75
551.87
340.66
438.71
286.78
239.85
25.69
% Of Sales
-
6.56%
9.17%
8.68%
7.16%
7.50%
4.80%
6.73%
4.57%
4.06%
3.24%
EBITDA
3,210.51
2,527.24
2,767.63
1,782.89
1,713.33
1,332.95
1,175.19
889.22
633.41
614.81
1,008.67
EBITDA Margin
22.76%
19.49%
22.75%
17.14%
19.77%
18.13%
16.57%
13.64%
10.10%
10.40%
17.57%
Other Income
124.96
330.68
214.77
452.22
498.74
599.57
511.67
473.38
654.63
618.19
310.46
Interest
6.37
7.66
15.93
6.36
17.87
9.74
7.44
6.81
6.66
4.58
4.72
Depreciation
387.32
371.86
338.13
271.72
211.63
191.96
166.15
149.87
136.49
125.57
126.91
PBT
2,941.78
2,478.40
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
Tax
872.44
685.77
780.31
549.78
485.54
427.22
316.22
254.24
236.26
255.52
309.35
Tax Rate
29.66%
27.67%
29.69%
28.09%
24.49%
24.68%
20.90%
21.08%
20.59%
23.17%
26.05%
PAT
2,069.34
1,791.76
1,847.76
1,407.94
1,497.24
1,304.24
1,197.21
951.31
910.77
846.74
877.84
PAT before Minority Interest
2,068.52
1,792.63
1,848.03
1,407.25
1,497.03
1,303.60
1,197.05
951.67
911.19
847.33
878.16
Minority Interest
-0.82
-0.87
-0.27
0.69
0.21
0.64
0.16
-0.36
-0.42
-0.59
-0.32
PAT Margin
14.67%
13.82%
15.19%
13.54%
17.27%
17.74%
16.88%
14.60%
14.52%
14.32%
15.29%
PAT Growth
15.44%
-3.03%
31.24%
-5.96%
14.80%
8.94%
25.85%
4.45%
7.56%
-3.54%
 
EPS
8.49
7.35
7.58
5.78
6.14
5.35
4.91
3.90
3.74
3.48
3.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
10,071.53
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
Share Capital
243.66
243.66
243.66
223.36
240.00
80.00
80.00
80.00
80.00
80.00
Total Reserves
9,827.87
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
Non-Current Liabilities
898.19
675.02
605.56
567.01
443.74
1,027.63
984.09
1,043.25
1,075.02
1,120.34
Secured Loans
0.00
0.00
33.33
16.67
0.00
0.35
0.27
0.22
0.13
0.25
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.22
Long Term Provisions
1,164.27
923.64
818.60
891.50
700.19
1,364.62
1,277.75
1,280.23
1,300.47
1,300.18
Current Liabilities
12,865.72
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
Trade Payables
2,450.13
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
Other Current Liabilities
10,081.08
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
Short Term Borrowings
0.00
0.00
13.70
13.58
28.39
24.73
0.00
0.00
0.00
0.00
Short Term Provisions
334.51
480.82
454.04
417.07
292.40
1,281.98
1,169.11
1,302.01
1,283.93
1,356.52
Total Liabilities
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
17,248.11
16,516.02
16,439.27
16,803.73
15,227.46
Net Block
2,712.50
2,297.50
1,838.94
1,500.98
1,231.84
1,073.01
694.73
600.19
529.93
503.01
Gross Block
4,092.34
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
Accumulated Depreciation
1,379.84
1,011.26
673.24
401.38
190.03
1,821.39
1,671.26
1,585.71
1,474.28
1,384.32
Non Current Assets
5,111.52
4,474.13
4,225.93
3,000.83
2,313.05
2,311.75
2,236.33
2,099.96
1,992.25
1,827.45
Capital Work in Progress
827.98
849.03
940.05
742.81
429.79
140.33
458.23
328.00
146.99
58.36
Non Current Investment
1,110.41
964.52
937.45
491.08
462.46
0.05
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
44.22
270.62
280.29
183.60
140.05
1,008.72
989.59
1,091.83
1,197.98
1,155.42
Other Non Current Assets
416.41
92.46
229.20
82.36
48.91
89.64
93.78
79.95
117.35
110.66
Current Assets
18,738.09
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3,958.30
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
Sundry Debtors
6,724.02
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
Cash & Bank
1,660.50
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
Other Current Assets
6,395.27
3,018.92
2,155.43
198.04
737.63
1,668.90
2,179.54
2,389.95
2,540.69
1,583.13
Short Term Loans & Adv.
2,021.72
2,066.63
1,714.36
791.34
453.67
1,596.35
2,095.75
2,292.89
2,460.32
1,549.26
Net Current Assets
5,872.37
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
Total Assets
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
17,248.11
16,516.01
16,439.27
16,803.73
15,227.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,570.41
1,513.88
-686.59
-60.94
2,260.06
1,433.74
-569.02
-1,539.56
178.90
3,026.77
PBT
2,510.49
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
Adjustment
328.33
412.12
114.73
-277.85
-275.93
-170.25
-418.21
-394.28
-405.33
-114.49
Changes in Working Capital
305.83
-793.43
-2,130.18
-1,161.21
1,202.31
436.19
-1,237.06
-2,104.48
-281.13
2,302.32
Cash after chg. in Working capital
3,144.65
2,285.67
-34.64
569.85
2,690.35
1,779.20
-449.36
-1,351.31
416.39
3,375.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-574.24
-771.79
-681.42
-649.82
-430.29
-355.55
-205.51
-244.89
-343.43
-348.90
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
0.00
0.00
29.47
19.03
0.00
10.08
85.84
0.00
105.94
0.34
Cash From Investing Activity
-648.96
-895.94
-6.41
3,114.65
-1,470.34
-839.15
759.36
1,753.14
-953.46
-1,003.57
Net Fixed Assets
-743.14
-681.99
-779.27
-696.70
1,048.47
-201.40
-188.88
-219.51
-168.46
-113.08
Net Investments
-142.39
-116.11
-443.44
-140.58
-300.12
-7.14
0.00
0.00
0.00
0.00
Others
236.57
-97.84
1,216.30
3,951.93
-2,218.69
-630.61
948.24
1,972.65
-785.00
-890.49
Cash from Financing Activity
-1,060.52
-662.67
-1,202.38
-2,856.80
-317.70
-209.02
-213.34
-157.44
-239.48
-180.69
Net Cash Inflow / Outflow
860.93
-44.73
-1,895.38
196.91
472.02
385.56
-23.01
56.14
-1,014.05
1,842.52
Opening Cash & Equivalents
759.70
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
Closing Cash & Equivalent
1,620.63
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
41.33
37.80
32.90
31.49
35.02
31.50
28.18
25.18
22.35
19.50
ROA
8.11%
9.51%
7.91%
8.50%
7.57%
7.09%
5.78%
5.48%
5.29%
6.59%
ROE
18.59%
21.45%
17.87%
17.63%
14.84%
15.20%
13.51%
14.52%
15.34%
18.25%
ROCE
25.73%
30.50%
24.70%
23.43%
19.76%
19.27%
17.22%
18.39%
20.05%
24.77%
Fixed Asset Turnover
3.50
4.18
4.75
5.55
3.58
2.70
2.89
3.00
3.07
3.15
Receivable days
170.26
155.85
163.31
160.12
177.73
204.28
208.87
176.28
172.20
160.79
Inventory Days
118.24
135.37
164.67
178.90
179.01
173.56
183.20
173.63
155.90
152.10
Payable days
72.42
60.79
63.45
67.95
78.35
78.60
84.21
76.68
71.72
58.20
Cash Conversion Cycle
216.07
230.43
264.53
271.07
278.38
299.25
307.86
273.22
256.38
254.69
Total Debt/Equity
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
324.55
165.99
308.71
111.94
178.70
204.26
178.15
173.35
241.91
252.65

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.