Nifty

:

18210.95

Sensex

:

61143.33

-57.45 (-0.31%)
-206.93 (-0.34%)

Login

Nifty
Sensex

:
:

18210.95
61143.33

-57.45 (-0.31%)
-206.93 (-0.34%)

Elantas Beck India Ltd.

Chemicals

Rating :

64/99

BSE: 500123 | NSE: DRBECK

Watchlist

NSE BSE

3695.05

26-Oct-2021

Open
High
Low
Previous Close

3650.00
3720.00
3650.00
3671.30

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

46
4.83
4376.80
1897.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,929.32
39.36
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,902.70
0.14%
6.26

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

27.78
32.75
38.41

P:BV (Average)

8 Years
5 Years
3 Years

5.47
5.47
5.47

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.53
22.85
25.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 114.91 46.21 148.67% 129.08 105.19 22.71% 117.99 93.28 26.49% 113.75 95.27 19.40%
Expenses 99.41 44.99 120.96% 103.67 89.61 15.69% 90.87 82.38 10.31% 87.33 82.22 6.22%
EBITDA 15.49 1.22 1,169.67% 25.41 15.58 63.09% 27.12 10.90 148.81% 26.42 13.05 102.45%
EBIDTM 13.48% 2.63% 19.69% 14.81% 22.99% 11.69% 23.23% 13.70%
Other Income 4.38 7.78 -43.70% 2.39 4.71 -49.26% 5.65 3.97 42.32% 3.66 4.19 -12.65%
Interest 0.00 0.00 0 0.25 0.22 13.64% 0.00 0.00 0 0.00 0.00 0
Depreciation 3.03 2.90 4.48% 2.87 2.98 -3.69% 2.91 1.90 53.16% 2.91 1.80 61.67%
PBT 16.85 6.10 176.23% 24.68 17.09 44.41% 29.86 12.98 130.05% 27.16 15.44 75.91%
Tax 4.27 1.35 216.30% 6.56 3.78 73.54% 7.31 2.42 202.07% 6.00 1.21 395.87%
PAT 12.58 4.75 164.84% 18.12 13.30 36.24% 22.55 10.55 113.74% 21.16 14.24 48.60%
PATM 10.95% 10.28% 14.04% 12.65% 19.11% 11.32% 18.60% 14.94%
EPS 15.93 6.02 164.62% 22.94 16.84 36.22% 28.54 13.36 113.62% 26.78 18.02 48.61%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 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 475.73 383.13 394.07 409.12 382.56 365.25 344.16 341.45 304.32 274.46 268.97 Net Sales Growth 39.94% -2.78% -3.68% 6.94% 4.74% 6.13% 0.79% 12.20% 10.88% 2.04% Cost Of Goods Sold 292.84 215.81 236.15 251.71 218.70 204.98 201.87 223.80 197.70 180.54 179.08 Gross Profit 182.89 167.33 157.92 157.41 163.86 160.27 142.30 117.65 106.63 93.93 89.89 GP Margin 38.44% 43.67% 40.07% 38.48% 42.83% 43.88% 41.35% 34.46% 35.04% 34.22% 33.42% Total Expenditure 381.28 312.79 340.24 344.35 304.30 286.61 281.90 299.30 265.06 243.30 234.00 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 30.71 27.12 23.59 21.47 21.60 20.38 18.21 17.05 16.40 % Of Sales - 7.25% 7.79% 6.63% 6.17% 5.88% 6.28% 5.97% 5.98% 6.21% 6.10% General & Admin Exp. - 9.62 12.94 10.01 10.79 8.88 11.20 10.77 8.19 6.05 4.89 % Of Sales - 2.51% 3.28% 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 94.44 70.34 53.83 64.77 78.26 78.64 62.26 42.15 39.26 31.16 34.97 EBITDA Margin 19.85% 18.36% 13.66% 15.83% 20.46% 21.53% 18.09% 12.34% 12.90% 11.35% 13.00% Other Income 16.08 21.79 17.66 11.93 8.62 7.64 5.61 8.48 10.90 10.71 6.04 Interest 0.25 0.22 0.34 0.23 0.21 0.21 0.19 0.24 0.18 0.10 0.07 Depreciation 11.72 11.70 7.35 6.58 5.59 5.19 5.94 5.42 5.38 4.74 5.00 PBT 98.55 80.21 63.79 69.88 81.09 80.89 61.73 44.97 44.60 37.02 35.94 Tax 24.14 18.45 14.23 23.38 26.01 26.40 19.98 13.36 12.85 9.45 11.20 Tax Rate 24.50% 23.00% 22.31% 26.22% 32.08% 32.64% 32.37% 29.71% 28.81% 25.53% 31.16% PAT 74.41 61.76 49.56 65.78 55.08 54.49 41.76 31.61 31.75 27.58 24.74 PAT before Minority Interest 74.41 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 0.00 PAT Margin 15.64% 16.12% 12.58% 16.08% 14.40% 14.92% 12.13% 9.26% 10.43% 10.05% 9.20% PAT Growth 73.69% 24.62% -24.66% 19.43% 1.08% 30.48% 32.11% -0.44% 15.12% 11.48% EPS 94.19 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 102.71 110.24 64.63 39.67 36.39 44.80 44.85 47.93 49.21 33.30 Gross Block 133.17 129.39 76.66 45.24 96.20 100.46 93.90 91.66 88.32 67.87 Accumulated Depreciation 30.47 19.15 12.03 5.58 59.81 55.67 49.04 43.73 39.11 34.58 Non Current Assets 163.46 148.43 91.81 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 0.00 5.23 0.05 0.15 0.15 0.15 0.15 0.15 0.10 Long Term Loans & Adv. 15.91 8.21 8.50 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 372.80 307.93 323.24 288.67 245.78 186.62 142.55 149.74 201.50 173.47 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 1.24 2.77 2.24 2.10 1.51 1.10 1.29 1.29 Net Current Assets 292.62 247.67 261.42 225.48 181.43 127.38 91.47 63.45 81.35 139.16 Total Assets 536.26 456.36 415.05 347.90 290.53 235.59 192.39 201.06 254.85 224.55

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 -11.15 -62.59 -16.54 41.07 -0.93 -5.77 -3.22 -3.10 -7.12 -15.98 Net Investments -57.88 19.03 -40.13 -29.30 -45.29 -33.84 15.17 54.66 -19.78 -20.91 Others -0.08 3.94 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 3.82 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 48.16 51.60 54.73 53.23 47.27 36.91 35.10 36.72 32.89 Cash Conversion Cycle 52.58 65.57 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

anmol sekhri consultants private limited

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