Nifty

:

16945.05

Sensex

:

57527.10

-131.85 (-0.77%)
-398.18 (-0.69%)

Login

Nifty
Sensex

:
:

16945.05
57527.10

-131.85 (-0.77%)
-398.18 (-0.69%)

Elantas Beck India Ltd.

Chemicals

Rating :

66/99

BSE: 500123 | NSE: DRBECK

Watchlist

NSE BSE

4912.65

24-Mar-2023

Day's Open
Day's High
Day's Low
Previous Close

4948.35
5000.00
4830.90
4879.10

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

79
19.48
5180.00
3333.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,894.59
39.83
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,876.95
0.10%
6.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.64
6.42
9.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.65
-
7.77

PAT CAGR (%)

10 Years
5 Years
3 Years

9.26
3.96
10.51

P:E (Median)

8 Years
5 Years
3 Years

32.27
38.97
40.77

P:BV (Average)

8 Years
5 Years
3 Years

5.68
5.68
5.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.57
25.94
28.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 164.62 145.51 13.13% 152.89 132.63 15.28% 170.92 114.91 48.74% 156.27 129.08 21.06%
Expenses 135.01 123.77 9.08% 128.56 117.02 9.86% 141.29 99.41 42.13% 126.06 103.67 21.60%
EBITDA 29.62 21.74 36.25% 24.33 15.61 55.86% 29.63 15.49 91.28% 30.21 25.41 18.89%
EBIDTM 17.99% 14.94% 15.91% 11.77% 17.33% 13.48% 19.33% 19.69%
Other Income 6.80 4.09 66.26% 5.25 5.47 -4.02% 1.17 4.38 -73.29% 4.41 2.39 84.52%
Interest 0.10 0.00 0 0.19 0.00 0 0.00 0.00 0 0.33 0.25 32.00%
Depreciation 3.13 3.14 -0.32% 3.08 3.07 0.33% 3.15 3.03 3.96% 3.04 2.87 5.92%
PBT 35.48 22.32 58.96% 34.75 27.52 26.27% 27.65 16.85 64.09% 31.25 24.68 26.62%
Tax 9.00 5.73 57.07% 7.74 7.94 -2.52% 7.08 4.27 65.81% 7.54 6.56 14.94%
PAT 26.48 16.59 59.61% 27.01 19.58 37.95% 20.57 12.58 63.51% 23.71 18.12 30.85%
PATM 16.09% 11.40% 17.67% 14.76% 12.04% 10.95% 15.17% 14.04%
EPS 33.52 21.01 59.54% 34.19 24.78 37.97% 26.04 15.93 63.47% 30.02 22.94 30.86%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Net Sales 644.70 522.13 383.13 394.07 409.12 382.56 365.25 344.16 341.45 304.32 274.46 Net Sales Growth 23.47% 36.28% -2.78% -3.68% 6.94% 4.74% 6.13% 0.79% 12.20% 10.88% Cost Of Goods Sold 430.34 324.78 215.81 236.15 251.71 218.70 204.98 201.87 223.80 197.70 180.54 Gross Profit 214.36 197.35 167.33 157.92 157.41 163.86 160.27 142.30 117.65 106.63 93.93 GP Margin 33.25% 37.80% 43.67% 40.07% 38.48% 42.83% 43.88% 41.35% 34.46% 35.04% 34.22% Total Expenditure 530.92 443.87 312.79 340.24 344.35 304.30 286.61 281.90 299.30 265.06 243.30 Power & Fuel Cost - 7.06 5.29 5.82 6.29 7.39 6.28 6.68 7.23 6.62 5.86 % Of Sales - 1.35% 1.38% 1.48% 1.54% 1.93% 1.72% 1.94% 2.12% 2.18% 2.14% Employee Cost - 31.07 28.12 27.35 25.59 22.63 22.25 21.37 18.98 16.96 16.47 % Of Sales - 5.95% 7.34% 6.94% 6.25% 5.92% 6.09% 6.21% 5.56% 5.57% 6.00% Manufacturing Exp. - 42.36 27.79 30.71 27.12 23.59 21.47 21.60 20.38 18.21 17.05 % Of Sales - 8.11% 7.25% 7.79% 6.63% 6.17% 5.88% 6.28% 5.97% 5.98% 6.21% General & Admin Exp. - 10.35 9.62 12.94 10.01 10.79 8.88 11.20 10.77 8.19 6.05 % Of Sales - 1.98% 2.51% 3.28% 2.45% 2.82% 2.43% 3.25% 3.15% 2.69% 2.20% Selling & Distn. Exp. - 14.81 12.08 12.14 11.67 10.74 10.79 10.00 9.40 7.56 6.56 % Of Sales - 2.84% 3.15% 3.08% 2.85% 2.81% 2.95% 2.91% 2.75% 2.48% 2.39% Miscellaneous Exp. - 13.44 14.08 15.12 11.97 10.47 11.96 9.19 8.75 9.83 6.56 % Of Sales - 2.57% 3.67% 3.84% 2.93% 2.74% 3.27% 2.67% 2.56% 3.23% 3.93% EBITDA 113.79 78.26 70.34 53.83 64.77 78.26 78.64 62.26 42.15 39.26 31.16 EBITDA Margin 17.65% 14.99% 18.36% 13.66% 15.83% 20.46% 21.53% 18.09% 12.34% 12.90% 11.35% Other Income 17.63 16.33 21.79 17.66 11.93 8.62 7.64 5.61 8.48 10.90 10.71 Interest 0.62 0.25 0.22 0.34 0.23 0.21 0.21 0.19 0.24 0.18 0.10 Depreciation 12.40 12.11 11.70 7.35 6.58 5.59 5.19 5.94 5.42 5.38 4.74 PBT 129.13 82.23 80.21 63.79 69.88 81.09 80.89 61.73 44.97 44.60 37.02 Tax 31.36 24.50 18.45 14.23 23.38 26.01 26.40 19.98 13.36 12.85 9.45 Tax Rate 24.29% 26.81% 23.00% 22.31% 26.22% 32.08% 32.64% 32.37% 29.71% 28.81% 25.53% PAT 97.77 66.88 61.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 PAT before Minority Interest 97.77 66.88 61.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.17% 12.81% 16.12% 12.58% 16.08% 14.40% 14.92% 12.13% 9.26% 10.43% 10.05% PAT Growth 46.21% 8.29% 24.62% -24.66% 19.43% 1.08% 30.48% 32.11% -0.44% 15.12% EPS 123.76 84.66 78.18 62.73 83.27 69.72 68.97 52.86 40.01 40.19 34.91

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Shareholder's Funds 504.67 441.59 384.03 339.01 277.63 221.89 171.71 135.63 108.30 128.13 Share Capital 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 Total Reserves 496.75 433.67 376.10 331.09 269.70 213.96 163.78 127.70 100.38 120.20 Non-Current Liabilities 17.43 14.49 12.07 14.22 7.08 4.29 4.64 5.68 6.46 6.57 Secured Loans 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 Long Term Provisions 4.61 4.85 4.06 4.27 4.60 4.68 3.47 3.22 3.50 3.57 Current Liabilities 96.39 80.17 60.25 61.83 63.19 64.35 59.24 51.08 86.29 120.16 Trade Payables 76.09 60.69 36.49 48.79 43.87 41.27 38.15 33.51 23.96 25.46 Other Current Liabilities 16.49 14.02 21.86 10.96 16.69 15.54 13.54 10.96 10.30 9.40 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 3.81 5.47 1.90 2.08 2.63 7.54 7.55 6.61 52.03 85.29 Total Liabilities 618.49 536.25 456.35 415.06 347.90 290.53 235.59 192.39 201.05 254.86 Net Block 97.76 102.71 110.24 64.63 39.67 36.39 44.80 44.85 47.93 49.21 Gross Block 139.93 133.17 129.39 76.66 45.24 96.20 100.46 93.90 91.66 88.32 Accumulated Depreciation 42.17 30.47 19.15 12.03 5.58 59.81 55.67 49.04 43.73 39.11 Non Current Assets 161.04 163.46 148.43 91.81 59.23 44.75 48.97 49.84 51.32 53.35 Capital Work in Progress 19.48 17.66 10.29 0.43 15.31 5.42 0.23 1.02 0.04 0.28 Non Current Investment 0.00 0.00 0.00 5.23 0.05 0.15 0.15 0.15 0.15 0.15 Long Term Loans & Adv. 6.80 15.91 8.21 8.50 4.20 2.55 3.57 3.33 2.61 3.09 Other Non Current Assets 37.00 27.18 19.68 13.03 0.01 0.24 0.22 0.50 0.59 0.62 Current Assets 457.45 372.80 307.93 323.24 288.67 245.78 186.62 142.55 149.74 201.50 Current Investments 261.35 217.72 159.84 173.64 138.69 109.29 64.00 30.16 45.33 99.99 Inventories 83.93 52.68 49.77 51.13 44.89 56.21 50.65 51.54 43.77 44.71 Sundry Debtors 86.84 70.51 61.09 83.57 73.13 53.14 55.62 49.49 46.71 38.49 Cash & Bank 17.64 26.62 24.41 10.11 21.95 17.21 11.68 7.44 11.00 14.81 Other Current Assets 7.70 3.25 3.77 3.56 10.01 9.94 4.67 3.92 2.92 3.50 Short Term Loans & Adv. 4.95 2.02 9.04 1.24 2.77 2.24 2.10 1.51 1.10 1.29 Net Current Assets 361.06 292.62 247.67 261.42 225.48 181.43 127.38 91.47 63.45 81.35 Total Assets 618.49 536.26 456.36 415.05 347.90 290.53 235.59 192.39 201.06 254.85

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Cash From Operating Activity 28.51 79.40 47.86 33.02 50.83 55.86 46.38 30.62 23.22 25.60 PBT 91.38 80.21 63.79 89.16 81.09 80.89 61.73 44.97 44.60 37.02 Adjustment -8.82 -5.92 -3.58 -21.04 -0.39 0.06 3.30 0.72 -1.53 -3.53 Changes in Working Capital -35.22 21.36 3.49 -16.28 -5.44 1.14 1.78 -0.70 -7.71 1.25 Cash after chg. in Working capital 47.34 95.65 63.69 51.84 75.26 82.09 66.82 44.98 35.36 34.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.82 -16.25 -15.83 -18.82 -24.43 -26.24 -20.44 -14.36 -12.14 -9.15 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -32.72 -69.11 -39.62 -31.74 -44.62 -50.54 -41.87 18.63 61.68 -17.82 Net Fixed Assets -8.58 -11.15 -62.59 -16.54 41.07 -0.93 -5.77 -3.22 -3.10 -7.12 Net Investments -43.63 -57.88 19.03 -40.13 -29.30 -45.29 -33.84 15.17 54.66 -19.78 Others 19.49 -0.08 3.94 24.93 -56.39 -4.32 -2.26 6.68 10.12 9.08 Cash from Financing Activity -4.21 -4.21 -4.66 -4.49 -4.51 -5.01 -4.45 -50.97 -85.09 -4.21 Net Cash Inflow / Outflow -8.43 6.08 3.59 -3.20 1.70 0.31 0.06 -1.72 -0.20 3.57 Opening Cash & Equivalents 11.92 5.84 2.25 5.45 3.75 3.44 3.38 6.00 6.20 2.63 Closing Cash & Equivalent 3.49 11.92 5.84 2.25 5.45 3.75 3.44 4.28 6.00 6.20

Financial Ratios

Standalone

Right to Left

Description Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Book Value (Rs.) 636.59 557.02 484.41 427.63 350.20 279.89 216.59 171.08 136.61 161.62 ROA 11.58% 12.44% 11.37% 17.24% 17.26% 20.71% 19.51% 16.07% 13.93% 11.50% ROE 14.14% 14.96% 13.71% 21.34% 22.05% 27.69% 27.17% 25.91% 26.86% 17.60% ROCE 19.37% 19.48% 17.74% 29.00% 32.55% 41.21% 40.29% 37.07% 37.88% 23.69% Fixed Asset Turnover 3.82 2.92 3.82 6.71 5.74 4.17 3.98 4.12 3.79 3.92 Receivable days 55.00 62.69 67.00 69.90 56.76 48.44 49.64 45.90 45.62 45.46 Inventory Days 47.75 48.80 46.73 42.83 45.44 47.59 48.26 45.47 47.38 49.50 Payable days 76.86 58.91 48.16 51.60 54.73 53.23 47.27 36.91 35.10 36.72 Cash Conversion Cycle 25.89 52.58 65.57 61.13 47.47 42.80 50.63 54.47 57.90 58.24 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 367.54 368.45 189.78 382.21 389.19 394.83 329.54 188.52 251.73 365.76

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

tata mutual fund - tata small cap fund

pinebridge global funds - pinebridge india equity fund

anmol sekhri consultants private limited

Annual Reports:

News Update:

Elantas Beck India - Quarterly Results
21st Feb 2023, 23:06 PM

Read More

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