Nifty

:

16352.45

Sensex

:

54884.66

182.30 (1.13%)
632.13 (1.17%)

Login

Nifty
Sensex

:
:

16352.45
54884.66

182.30 (1.13%)
632.13 (1.17%)

Elantas Beck India Ltd.

Chemicals

Rating :

69/99

BSE: 500123 | NSE: DRBECK

Watchlist

NSE BSE

3942.35

27-May-2022

Open
High
Low
Previous Close

3851.05
3965.00
3850.00
3905.00

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

65
44.59
4376.80
2851.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,095.76
42.72
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,078.12
0.13%
5.86

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

28.90
35.25
39.84

P:BV (Average)

8 Years
5 Years
3 Years

5.54
5.54
5.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.02
24.22
27.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 156.27 129.08 21.06% 145.51 117.99 23.32% 132.63 113.75 16.60% 114.91 46.21 148.67%
Expenses 126.06 103.67 21.60% 123.77 90.87 36.21% 117.02 87.33 34.00% 99.41 44.99 120.96%
EBITDA 30.21 25.41 18.89% 21.74 27.12 -19.84% 15.61 26.42 -40.92% 15.49 1.22 1,169.67%
EBIDTM 19.33% 19.69% 14.94% 22.99% 11.77% 23.23% 13.48% 2.63%
Other Income 4.41 2.39 84.52% 4.09 5.65 -27.61% 5.47 3.66 49.45% 4.38 7.78 -43.70%
Interest 0.33 0.25 32.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 3.04 2.87 5.92% 3.14 2.91 7.90% 3.07 2.91 5.50% 3.03 2.90 4.48%
PBT 31.25 24.68 26.62% 22.32 29.86 -25.25% 27.52 27.16 1.33% 16.85 6.10 176.23%
Tax 7.54 6.56 14.94% 5.73 7.31 -21.61% 7.94 6.00 32.33% 4.27 1.35 216.30%
PAT 23.71 18.12 30.85% 16.59 22.55 -26.43% 19.58 21.16 -7.47% 12.58 4.75 164.84%
PATM 15.17% 14.04% 11.40% 19.11% 14.76% 18.60% 10.95% 10.28%
EPS 30.02 22.94 30.86% 21.01 28.54 -26.38% 24.78 26.78 -7.47% 15.93 6.02 164.62%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 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 549.32 522.13 383.13 394.07 409.12 382.56 365.25 344.16 341.45 304.32 274.46 Net Sales Growth 34.96% 36.28% -2.78% -3.68% 6.94% 4.74% 6.13% 0.79% 12.20% 10.88% Cost Of Goods Sold 371.63 324.78 215.81 236.15 251.71 218.70 204.98 201.87 223.80 197.70 180.54 Gross Profit 177.69 197.35 167.33 157.92 157.41 163.86 160.27 142.30 117.65 106.63 93.93 GP Margin 32.35% 37.80% 43.67% 40.07% 38.48% 42.83% 43.88% 41.35% 34.46% 35.04% 34.22% Total Expenditure 466.26 443.87 312.79 340.24 344.35 304.30 286.61 281.90 299.30 265.06 243.30 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 83.05 78.26 70.34 53.83 64.77 78.26 78.64 62.26 42.15 39.26 31.16 EBITDA Margin 15.12% 14.99% 18.36% 13.66% 15.83% 20.46% 21.53% 18.09% 12.34% 12.90% 11.35% Other Income 18.35 16.33 21.79 17.66 11.93 8.62 7.64 5.61 8.48 10.90 10.71 Interest 0.33 0.25 0.22 0.34 0.23 0.21 0.21 0.19 0.24 0.18 0.10 Depreciation 12.28 12.11 11.70 7.35 6.58 5.59 5.19 5.94 5.42 5.38 4.74 PBT 97.94 82.23 80.21 63.79 69.88 81.09 80.89 61.73 44.97 44.60 37.02 Tax 25.48 24.50 18.45 14.23 23.38 26.01 26.40 19.98 13.36 12.85 9.45 Tax Rate 26.02% 26.81% 23.00% 22.31% 26.22% 32.08% 32.64% 32.37% 29.71% 28.81% 25.53% PAT 72.46 66.88 61.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 PAT before Minority Interest 72.46 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 13.19% 12.81% 16.12% 12.58% 16.08% 14.40% 14.92% 12.13% 9.26% 10.43% 10.05% PAT Growth 8.83% 8.29% 24.62% -24.66% 19.43% 1.08% 30.48% 32.11% -0.44% 15.12% EPS 91.72 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
10th May 2022, 18:19 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