Nifty

:

14310.80

Sensex

:

47883.38

-524.05 (-3.53%)
-1707.94 (-3.44%)

Login

Nifty
Sensex

:
:

14310.80
47883.38

-524.05 (-3.53%)
-1707.94 (-3.44%)

Elantas Beck India Ltd.

Chemicals

Rating :

67/99

BSE: 500123 | NSE: DRBECK

Watchlist

NSE BSE

3538.80

12-Apr-2021

Open
High
Low
Previous Close

3666.20
3666.20
3475.00
3666.20

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

145
42.95
4025.70
1897.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,805.45
45.42
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,778.83
0.14%
6.35

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.60
0.96
-2.16

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.24
-2.21
1.66

PAT CAGR (%)

10 Years
5 Years
3 Years

9.58
2.54
-2.08

P:E (Median)

8 Years
5 Years
3 Years

27.00
29.24
34.60

P:BV (Average)

8 Years
5 Years
3 Years

5.02
5.02
5.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.08
21.51
24.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 117.99 93.28 26.49% 113.75 95.27 19.40% 46.21 107.02 -56.82% 105.19 98.49 6.80%
Expenses 90.87 82.38 10.31% 87.33 82.22 6.22% 44.99 92.13 -51.17% 89.61 83.49 7.33%
EBITDA 27.12 10.90 148.81% 26.42 13.05 102.45% 1.22 14.90 -91.81% 15.58 15.00 3.87%
EBIDTM 22.99% 11.69% 23.23% 13.70% 2.63% 13.92% -0.29% -0.29%
Other Income 5.65 3.97 42.32% 3.66 4.19 -12.65% 7.78 5.39 44.34% 4.71 4.11 14.60%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.22 0.37 -40.54%
Depreciation 2.91 1.90 53.16% 2.91 1.80 61.67% 2.90 1.83 58.47% 2.98 1.83 62.84%
PBT 29.86 12.98 130.05% 27.16 15.44 75.91% 6.10 18.45 -66.94% 17.09 16.92 1.00%
Tax 7.31 2.42 202.07% 6.00 1.21 395.87% 1.35 5.60 -75.89% 3.78 5.00 -24.40%
PAT 22.55 10.55 113.74% 21.16 14.24 48.60% 4.75 12.84 -63.01% 13.30 11.92 11.58%
PATM 19.11% 11.32% 18.60% 14.94% 10.28% 12.00% 2.87% 2.87%
EPS 28.54 13.36 113.62% 26.78 18.02 48.61% 6.02 16.26 -62.98% 16.84 15.09 11.60%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 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 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11
Net Sales - 383.13 394.07 409.12 382.56 365.25 344.16 341.45 304.32 274.46 268.97 Net Sales Growth - -2.78% -3.68% 6.94% 4.74% 6.13% 0.79% 12.20% 10.88% 2.04% Cost Of Goods Sold - 215.81 236.15 251.71 218.70 204.98 201.87 223.80 197.70 180.54 179.08 Gross Profit - 167.33 157.92 157.41 163.86 160.27 142.30 117.65 106.63 93.93 89.89 GP Margin - 43.67% 40.07% 38.48% 42.83% 43.88% 41.35% 34.46% 35.04% 34.22% 33.42% Total Expenditure - 312.79 340.24 344.35 304.30 286.61 281.90 299.30 265.06 243.30 234.00 Power & Fuel Cost - 5.29 5.82 6.29 7.39 6.28 6.68 7.23 6.62 5.86 4.84 % Of Sales - 1.38% 1.48% 1.54% 1.93% 1.72% 1.94% 2.12% 2.18% 2.14% 1.80% Employee Cost - 28.12 27.35 25.59 22.63 22.25 21.37 18.98 16.96 16.47 15.08 % Of Sales - 7.34% 6.94% 6.25% 5.92% 6.09% 6.21% 5.56% 5.57% 6.00% 5.61% Manufacturing Exp. - 27.79 29.91 27.12 23.59 21.47 21.60 20.38 18.21 17.05 16.40 % Of Sales - 7.25% 7.59% 6.63% 6.17% 5.88% 6.28% 5.97% 5.98% 6.21% 6.10% General & Admin Exp. - 9.62 13.75 10.01 10.79 8.88 11.20 10.77 8.19 6.05 4.89 % Of Sales - 2.51% 3.49% 2.45% 2.82% 2.43% 3.25% 3.15% 2.69% 2.20% 1.82% Selling & Distn. Exp. - 12.08 12.14 11.67 10.74 10.79 10.00 9.40 7.56 6.56 5.52 % Of Sales - 3.15% 3.08% 2.85% 2.81% 2.95% 2.91% 2.75% 2.48% 2.39% 2.05% Miscellaneous Exp. - 14.08 15.12 11.97 10.47 11.96 9.19 8.75 9.83 10.78 5.52 % Of Sales - 3.67% 3.84% 2.93% 2.74% 3.27% 2.67% 2.56% 3.23% 3.93% 3.04% EBITDA - 70.34 53.83 64.77 78.26 78.64 62.26 42.15 39.26 31.16 34.97 EBITDA Margin - 18.36% 13.66% 15.83% 20.46% 21.53% 18.09% 12.34% 12.90% 11.35% 13.00% Other Income - 21.79 17.66 11.93 8.62 7.64 5.61 8.48 10.90 10.71 6.04 Interest - 0.22 0.34 0.23 0.21 0.21 0.19 0.24 0.18 0.10 0.07 Depreciation - 11.70 7.35 6.58 5.59 5.19 5.94 5.42 5.38 4.74 5.00 PBT - 80.21 63.79 69.88 81.09 80.89 61.73 44.97 44.60 37.02 35.94 Tax - 18.45 14.23 23.38 26.01 26.40 19.98 13.36 12.85 9.45 11.20 Tax Rate - 23.00% 22.31% 26.22% 32.08% 32.64% 32.37% 29.71% 28.81% 25.53% 31.16% PAT - 61.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 24.74 PAT before Minority Interest - 61.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 24.74 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 16.12% 12.58% 16.08% 14.40% 14.92% 12.13% 9.26% 10.43% 10.05% 9.20% PAT Growth - 24.62% -24.66% 19.43% 1.08% 30.48% 32.11% -0.44% 15.12% 11.48% EPS - 78.18 62.73 83.27 69.72 68.97 52.86 40.01 40.19 34.91 31.32

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11
Shareholder's Funds 441.59 384.03 339.01 277.63 221.89 171.71 135.63 108.30 128.13 185.32 Share Capital 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 Total Reserves 433.67 376.10 331.09 269.70 213.96 163.78 127.70 100.38 120.20 177.39 Non-Current Liabilities 14.49 12.07 14.22 7.08 4.29 4.64 5.68 6.46 6.57 4.93 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 4.85 4.06 4.27 4.60 4.68 3.47 3.22 3.50 3.57 3.07 Current Liabilities 80.17 60.25 61.83 63.19 64.35 59.24 51.08 86.29 120.16 34.31 Trade Payables 60.69 36.49 48.79 43.87 41.27 38.15 33.51 23.96 25.46 21.17 Other Current Liabilities 14.02 21.86 10.96 16.69 15.54 13.54 10.96 10.30 9.40 8.03 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 5.47 1.90 2.08 2.63 7.54 7.55 6.61 52.03 85.29 5.11 Total Liabilities 536.25 456.35 415.06 347.90 290.53 235.59 192.39 201.05 254.86 224.56 Net Block 102.71 105.11 64.63 39.67 36.39 44.80 44.85 47.93 49.21 33.30 Gross Block 133.17 124.15 76.66 45.24 96.20 100.46 93.90 91.66 88.32 67.87 Accumulated Depreciation 30.47 19.04 12.03 5.58 59.81 55.67 49.04 43.73 39.11 34.58 Non Current Assets 163.46 148.43 88.64 59.23 44.75 48.97 49.84 51.32 53.35 51.08 Capital Work in Progress 17.66 10.29 0.43 15.31 5.42 0.23 1.02 0.04 0.28 13.61 Non Current Investment 0.00 5.13 5.23 0.05 0.15 0.15 0.15 0.15 0.15 0.10 Long Term Loans & Adv. 15.91 8.21 5.32 4.20 2.55 3.57 3.33 2.61 3.09 4.06 Other Non Current Assets 27.18 19.68 13.03 0.01 0.24 0.22 0.50 0.59 0.62 0.01 Current Assets 372.80 307.93 326.42 288.67 245.78 186.62 142.55 149.74 201.50 173.47 Current Investments 217.72 159.84 173.64 138.69 109.29 64.00 30.16 45.33 99.99 80.26 Inventories 52.68 49.77 51.13 44.89 56.21 50.65 51.54 43.77 44.71 38.37 Sundry Debtors 70.51 61.09 83.57 73.13 53.14 55.62 49.49 46.71 38.49 37.81 Cash & Bank 26.62 24.41 10.11 21.95 17.21 11.68 7.44 11.00 14.81 12.20 Other Current Assets 5.27 3.77 3.56 7.24 9.94 4.67 3.92 2.92 3.50 4.82 Short Term Loans & Adv. 2.02 9.04 4.42 2.77 2.24 2.10 1.51 1.10 1.29 1.29 Net Current Assets 292.62 247.67 264.59 225.48 181.43 127.38 91.47 63.45 81.35 139.16 Total Assets 536.26 456.36 415.06 347.90 290.53 235.59 192.39 201.06 254.85 224.55

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11
Cash From Operating Activity 79.40 47.86 33.02 50.83 55.86 46.38 30.62 23.22 25.60 34.08 PBT 80.21 63.79 89.16 81.09 80.89 61.73 44.97 44.60 37.02 35.94 Adjustment -5.92 -3.58 -21.04 -0.39 0.06 3.30 0.72 -1.53 -3.53 0.82 Changes in Working Capital 21.36 3.49 -16.28 -5.44 1.14 1.78 -0.70 -7.71 1.25 8.65 Cash after chg. in Working capital 95.65 63.69 51.84 75.26 82.09 66.82 44.98 35.36 34.74 45.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -16.25 -15.83 -18.82 -24.43 -26.24 -20.44 -14.36 -12.14 -9.15 -11.34 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 -69.11 -39.62 -31.74 -44.62 -50.54 -41.87 18.63 61.68 -17.82 -30.93 Net Fixed Assets -16.39 -57.35 -16.54 41.07 -0.93 -5.77 -3.22 -3.10 -7.12 -15.98 Net Investments -52.75 13.90 -40.13 -29.30 -45.29 -33.84 15.17 54.66 -19.78 -20.91 Others 0.03 3.83 24.93 -56.39 -4.32 -2.26 6.68 10.12 9.08 5.96 Cash from Financing Activity -4.21 -4.66 -4.49 -4.51 -5.01 -4.45 -50.97 -85.09 -4.21 -4.23 Net Cash Inflow / Outflow 6.08 3.59 -3.20 1.70 0.31 0.06 -1.72 -0.20 3.57 -1.09 Opening Cash & Equivalents 5.84 2.25 5.45 3.75 3.44 3.38 6.00 6.20 2.63 3.72 Closing Cash & Equivalent 11.92 5.84 2.25 5.45 3.75 3.44 4.28 6.00 6.20 2.63

Financial Ratios

Standalone

Right to Left

Description Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11
Book Value (Rs.) 557.02 484.41 427.63 350.20 279.89 216.59 171.08 136.61 161.62 233.76 ROA 12.44% 11.37% 17.24% 17.26% 20.71% 19.51% 16.07% 13.93% 11.50% 11.63% ROE 14.96% 13.71% 21.34% 22.05% 27.69% 27.17% 25.91% 26.86% 17.60% 14.13% ROCE 19.48% 17.74% 29.00% 32.55% 41.21% 40.29% 37.07% 37.88% 23.69% 20.57% Fixed Asset Turnover 2.92 3.92 6.71 5.74 4.17 3.98 4.12 3.79 3.92 4.55 Receivable days 62.69 67.00 69.90 56.76 48.44 49.64 45.90 45.62 45.46 44.93 Inventory Days 48.80 46.73 42.83 45.44 47.59 48.26 45.47 47.38 49.50 53.63 Payable days 58.91 48.28 51.60 54.73 53.23 47.27 36.91 35.10 36.72 32.89 Cash Conversion Cycle 52.58 65.45 61.13 47.47 42.80 50.63 54.47 57.90 58.24 65.66 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 368.45 189.78 382.21 389.19 394.83 329.54 188.52 251.73 365.76 527.99

Top Investors:

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

pinebridge global funds - pinebridge india equity fund

tata mutual fund - tata small cap fund

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