Nifty

:

13258.55

Sensex

:

45079.55

124.65 (0.95%)
446.90 (1.00%)

Login

Nifty
Sensex

:
:

13258.55
45079.55

124.65 (0.95%)
446.90 (1.00%)

Elantas Beck India Ltd.

Chemicals

Rating :

64/99

BSE: 500123 | NSE: DRBECK

Watchlist

NSE BSE

2540.65

04-Dec-2020

Open
High
Low
Previous Close

2538.95
2555.00
2495.00
2503.80

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

223
88.42
3199.00
1580.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,014.15
40.47
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,989.73
0.20%
4.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.62
2.75
0.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.62
-2.87
-7.21

PAT CAGR (%)

10 Years
5 Years
3 Years

4.35
3.48
-3.46

P:E (Median)

8 Years
5 Years
3 Years

26.82
28.54
33.15

P:BV (Average)

8 Years
5 Years
3 Years

4.71
4.71
4.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.48
20.45
22.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 113.75 95.27 19.40% 46.21 107.02 -56.82% 105.19 98.49 6.80% 93.28 111.10 -16.04%
Expenses 87.33 82.22 6.22% 44.99 92.13 -51.17% 89.61 83.49 7.33% 82.38 92.48 -10.92%
EBITDA 26.42 13.05 102.45% 1.22 14.90 -91.81% 15.58 15.00 3.87% 10.90 18.62 -41.46%
EBIDTM 23.23% 13.70% 2.63% 13.92% -0.29% -0.29% 11.69% 16.76%
Other Income 3.66 4.19 -12.65% 7.78 5.39 44.34% 4.71 4.11 14.60% 3.97 3.57 11.20%
Interest 0.00 0.00 0 0.00 0.00 0 0.22 0.37 -40.54% 0.00 0.05 -100.00%
Depreciation 2.91 1.80 61.67% 2.90 1.83 58.47% 2.98 1.83 62.84% 1.90 1.79 6.15%
PBT 27.16 15.44 75.91% 6.10 18.45 -66.94% 17.09 16.92 1.00% 12.98 20.35 -36.22%
Tax 6.00 1.21 395.87% 1.35 5.60 -75.89% 3.78 5.00 -24.40% 2.42 5.99 -59.60%
PAT 21.16 14.24 48.60% 4.75 12.84 -63.01% 13.30 11.92 11.58% 10.55 14.36 -26.53%
PATM 18.60% 14.94% 10.28% 12.00% 2.87% 2.87% 11.32% 12.92%
EPS 26.78 18.02 48.61% 6.02 16.26 -62.98% 16.84 15.09 11.60% 13.36 18.17 -26.47%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Net Sales 358.43 394.07 409.12 382.56 365.25 344.16 341.45 304.32 274.46 268.97 250.96 Net Sales Growth -12.98% -3.68% 6.94% 4.74% 6.13% 0.79% 12.20% 10.88% 2.04% 7.18% Cost Of Goods Sold 652.08 236.15 251.71 218.70 204.98 201.87 223.80 197.70 180.54 179.08 151.57 Gross Profit -293.65 157.92 157.41 163.86 160.27 142.30 117.65 106.63 93.93 89.89 99.39 GP Margin -81.93% 40.07% 38.48% 42.83% 43.88% 41.35% 34.46% 35.04% 34.22% 33.42% 39.60% Total Expenditure 304.31 340.24 344.35 304.30 286.61 281.90 299.30 265.06 243.30 234.00 205.14 Power & Fuel Cost - 5.82 6.29 7.39 6.28 6.68 7.23 6.62 5.86 4.84 4.20 % Of Sales - 1.48% 1.54% 1.93% 1.72% 1.94% 2.12% 2.18% 2.14% 1.80% 1.67% Employee Cost - 27.35 25.59 22.63 22.25 21.37 18.98 16.96 16.47 15.08 13.97 % Of Sales - 6.94% 6.25% 5.92% 6.09% 6.21% 5.56% 5.57% 6.00% 5.61% 5.57% Manufacturing Exp. - 29.91 27.12 23.59 21.47 21.60 20.38 18.21 17.05 16.40 14.80 % Of Sales - 7.59% 6.63% 6.17% 5.88% 6.28% 5.97% 5.98% 6.21% 6.10% 5.90% General & Admin Exp. - 13.75 10.01 10.79 8.88 11.20 10.77 8.19 6.05 4.89 4.79 % Of Sales - 3.49% 2.45% 2.82% 2.43% 3.25% 3.15% 2.69% 2.20% 1.82% 1.91% Selling & Distn. Exp. - 12.14 11.67 10.74 10.79 10.00 9.40 7.56 6.56 5.52 5.69 % Of Sales - 3.08% 2.85% 2.81% 2.95% 2.91% 2.75% 2.48% 2.39% 2.05% 2.27% Miscellaneous Exp. - 15.12 11.97 10.47 11.96 9.19 8.75 9.83 10.78 8.18 5.69 % Of Sales - 3.84% 2.93% 2.74% 3.27% 2.67% 2.56% 3.23% 3.93% 3.04% 4.04% EBITDA 54.12 53.83 64.77 78.26 78.64 62.26 42.15 39.26 31.16 34.97 45.82 EBITDA Margin 15.10% 13.66% 15.83% 20.46% 21.53% 18.09% 12.34% 12.90% 11.35% 13.00% 18.26% Other Income 20.12 17.66 11.93 8.62 7.64 5.61 8.48 10.90 10.71 6.04 6.31 Interest 0.22 0.34 0.23 0.21 0.21 0.19 0.24 0.18 0.10 0.07 0.03 Depreciation 10.69 7.35 6.58 5.59 5.19 5.94 5.42 5.38 4.74 5.00 4.76 PBT 63.33 63.79 69.88 81.09 80.89 61.73 44.97 44.60 37.02 35.94 47.33 Tax 13.55 14.23 23.38 26.01 26.40 19.98 13.36 12.85 9.45 11.20 14.94 Tax Rate 21.40% 22.31% 26.22% 32.08% 32.64% 32.37% 29.71% 28.81% 25.53% 31.16% 31.57% PAT 49.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 24.74 32.39 PAT before Minority Interest 49.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 24.74 32.39 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 13.88% 12.58% 16.08% 14.40% 14.92% 12.13% 9.26% 10.43% 10.05% 9.20% 12.91% PAT Growth -6.75% -24.66% 19.43% 1.08% 30.48% 32.11% -0.44% 15.12% 11.48% -23.62% EPS 62.99 62.73 83.27 69.72 68.97 52.86 40.01 40.19 34.91 31.32 41.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Shareholder's Funds 384.03 339.01 277.63 221.89 171.71 135.63 108.30 128.13 185.32 164.71 Share Capital 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 Total Reserves 376.10 331.09 269.70 213.96 163.78 127.70 100.38 120.20 177.39 156.78 Non-Current Liabilities 12.07 14.22 7.08 4.29 4.64 5.68 6.46 6.57 4.93 1.41 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 4.06 4.27 4.60 4.68 3.47 3.22 3.50 3.57 3.07 0.00 Current Liabilities 60.25 61.83 63.19 64.35 59.24 51.08 86.29 120.16 34.31 34.80 Trade Payables 36.49 48.79 43.87 41.27 38.15 33.51 23.96 25.46 21.17 19.43 Other Current Liabilities 21.86 10.96 16.69 15.54 13.54 10.96 10.30 9.40 8.03 7.29 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 1.90 2.08 2.63 7.54 7.55 6.61 52.03 85.29 5.11 8.07 Total Liabilities 456.35 415.06 347.90 290.53 235.59 192.39 201.05 254.86 224.56 200.92 Net Block 105.11 64.63 39.67 36.39 44.80 44.85 47.93 49.21 33.30 32.13 Gross Block 124.15 76.66 45.24 96.20 100.46 93.90 91.66 88.32 67.87 61.87 Accumulated Depreciation 19.04 12.03 5.58 59.81 55.67 49.04 43.73 39.11 34.58 29.73 Non Current Assets 148.43 88.64 59.23 44.75 48.97 49.84 51.32 53.35 51.08 35.86 Capital Work in Progress 10.29 0.43 15.31 5.42 0.23 1.02 0.04 0.28 13.61 3.63 Non Current Investment 5.13 5.23 0.05 0.15 0.15 0.15 0.15 0.15 0.10 0.10 Long Term Loans & Adv. 8.21 5.32 4.20 2.55 3.57 3.33 2.61 3.09 4.06 0.00 Other Non Current Assets 19.68 13.03 0.01 0.24 0.22 0.50 0.59 0.62 0.01 0.00 Current Assets 307.93 326.42 288.67 245.78 186.62 142.55 149.74 201.50 173.47 165.06 Current Investments 159.84 173.64 138.69 109.29 64.00 30.16 45.33 99.99 80.26 59.35 Inventories 49.77 51.13 44.89 56.21 50.65 51.54 43.77 44.71 38.37 48.34 Sundry Debtors 61.09 83.57 73.13 53.14 55.62 49.49 46.71 38.49 37.81 34.84 Cash & Bank 24.41 10.11 21.95 17.21 11.68 7.44 11.00 14.81 12.20 15.37 Other Current Assets 12.81 3.56 7.24 7.70 4.67 3.92 2.92 3.50 4.82 7.16 Short Term Loans & Adv. 9.04 4.42 2.77 2.24 2.10 1.51 1.10 1.29 1.29 7.16 Net Current Assets 247.67 264.59 225.48 181.43 127.38 91.47 63.45 81.35 139.16 130.26 Total Assets 456.36 415.06 347.90 290.53 235.59 192.39 201.06 254.85 224.55 200.92

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Cash From Operating Activity 47.86 33.02 50.83 55.86 46.38 30.62 23.22 25.60 34.08 16.27 PBT 63.79 89.16 81.09 80.89 61.73 44.97 44.60 37.02 35.94 47.33 Adjustment -3.58 -21.04 -0.39 0.06 3.30 0.72 -1.53 -3.53 0.82 2.19 Changes in Working Capital 3.49 -16.28 -5.44 1.14 1.78 -0.70 -7.71 1.25 8.65 -17.21 Cash after chg. in Working capital 63.69 51.84 75.26 82.09 66.82 44.98 35.36 34.74 45.41 32.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.83 -18.82 -24.43 -26.24 -20.44 -14.36 -12.14 -9.15 -11.34 -16.03 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 -39.62 -31.74 -44.62 -50.54 -41.87 18.63 61.68 -17.82 -30.93 -12.81 Net Fixed Assets -57.35 -16.54 41.07 -0.93 -5.77 -3.22 -3.10 -7.12 -15.98 -7.82 Net Investments 13.90 -40.13 -29.30 -45.29 -33.84 15.17 54.66 -19.78 -20.91 -4.83 Others 3.83 24.93 -56.39 -4.32 -2.26 6.68 10.12 9.08 5.96 -0.16 Cash from Financing Activity -4.66 -4.49 -4.51 -5.01 -4.45 -50.97 -85.09 -4.21 -4.23 -4.15 Net Cash Inflow / Outflow 3.59 -3.20 1.70 0.31 0.06 -1.72 -0.20 3.57 -1.09 -0.69 Opening Cash & Equivalents 2.25 5.45 3.75 3.44 3.38 6.00 6.20 2.63 3.72 4.41 Closing Cash & Equivalent 5.84 2.25 5.45 3.75 3.44 4.28 6.00 6.20 2.63 3.72

Financial Ratios

Standalone

Right to Left

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Book Value (Rs.) 484.41 427.63 350.20 279.89 216.59 171.08 136.61 161.62 233.76 207.77 ROA 11.37% 17.24% 17.26% 20.71% 19.51% 16.07% 13.93% 11.50% 11.63% 17.73% ROE 13.71% 21.34% 22.05% 27.69% 27.17% 25.91% 26.86% 17.60% 14.13% 21.51% ROCE 17.74% 29.00% 32.55% 41.21% 40.29% 37.07% 37.88% 23.69% 20.57% 31.45% Fixed Asset Turnover 3.92 6.71 5.74 4.17 3.98 4.12 3.79 3.92 4.55 4.62 Receivable days 67.00 69.90 56.76 48.44 49.64 45.90 45.62 45.46 44.93 40.98 Inventory Days 46.73 42.83 45.44 47.59 48.26 45.47 47.38 49.50 53.63 53.34 Payable days 48.28 51.60 54.73 53.23 47.27 36.91 35.10 36.72 32.89 28.55 Cash Conversion Cycle 65.45 61.13 47.47 42.80 50.63 54.47 57.90 58.24 65.66 65.78 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 189.78 382.21 389.19 394.83 329.54 188.52 251.73 365.76 527.99 1448.49

Top Investors:

reliance capital trustee co ltd-a/c nippon india small cap fund

pinebridge global funds - pinebridge india equity fund

bajaj allianz life insurance company ltd.

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