Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Engineering - Industrial Equipments

Rating :
39/99

BSE: 523708 | NSE: EIMCOELECO

358.00
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  358.50
  •  362.50
  •  354.35
  •  358.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1414
  •  5.05
  •  541.80
  •  301.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 207.03
  • 32.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 198.25
  • 1.39%
  • 0.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.06%
  • 2.20%
  • 20.48%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.41
  • -5.97
  • -12.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.76
  • -13.06
  • -15.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.74
  • -14.81
  • -21.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.87
  • 13.13
  • 11.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.73
  • 1.04
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 8.68
  • 8.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
10.85
33.48
-67.59%
14.96
22.26
-32.79%
38.06
31.70
20.06%
32.05
36.78
-12.86%
Expenses
9.90
30.17
-67.19%
14.36
19.32
-25.67%
36.60
32.28
13.38%
28.89
34.66
-16.65%
EBITDA
0.95
3.31
-71.30%
0.61
2.94
-79.25%
1.46
-0.59
-
3.16
2.12
49.06%
EBIDTM
8.73%
9.88%
4.06%
13.20%
3.84%
-1.85%
9.85%
5.77%
Other Income
2.88
2.51
14.74%
2.14
4.61
-53.58%
1.44
2.63
-45.25%
2.77
3.07
-9.77%
Interest
0.10
0.14
-28.57%
0.18
0.13
38.46%
0.09
0.14
-35.71%
0.26
0.13
100.00%
Depreciation
2.02
1.73
16.76%
1.98
1.60
23.75%
2.01
1.63
23.31%
1.97
1.46
34.93%
PBT
1.71
3.95
-56.71%
0.59
5.82
-89.86%
0.81
0.28
189.29%
3.70
3.60
2.78%
Tax
0.48
1.16
-58.62%
-1.11
0.74
-
0.58
-0.86
-
0.53
0.76
-30.26%
PAT
1.23
2.79
-55.91%
1.70
5.08
-66.54%
0.23
1.14
-79.82%
3.16
2.85
10.88%
PATM
11.31%
8.33%
11.37%
22.82%
0.59%
3.60%
9.87%
7.74%
EPS
2.17
4.79
-54.70%
3.02
8.81
-65.72%
0.44
2.04
-78.43%
5.51
4.97
10.87%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
95.92
125.84
107.91
184.73
140.08
171.19
140.03
Net Sales Growth
-22.78%
16.62%
-41.59%
31.87%
-18.17%
22.25%
 
Cost Of Goods Sold
49.10
66.61
55.19
99.75
71.70
89.49
65.69
Gross Profit
46.82
59.23
52.73
84.99
68.37
81.70
74.34
GP Margin
48.81%
47.07%
48.86%
46.01%
48.81%
47.72%
53.09%
Total Expenditure
89.75
114.98
102.06
159.71
125.10
149.33
117.34
Power & Fuel Cost
-
0.28
0.28
0.09
0.16
0.08
0.02
% Of Sales
-
0.22%
0.26%
0.05%
0.11%
0.05%
0.01%
Employee Cost
-
10.59
13.33
15.50
15.37
14.93
14.45
% Of Sales
-
8.42%
12.35%
8.39%
10.97%
8.72%
10.32%
Manufacturing Exp.
-
6.50
6.74
6.44
6.58
8.17
6.28
% Of Sales
-
5.17%
6.25%
3.49%
4.70%
4.77%
4.48%
General & Admin Exp.
-
8.80
11.00
10.37
10.48
11.29
11.81
% Of Sales
-
6.99%
10.19%
5.61%
7.48%
6.60%
8.43%
Selling & Distn. Exp.
-
21.08
14.20
26.04
19.49
23.03
18.15
% Of Sales
-
16.75%
13.16%
14.10%
13.91%
13.45%
12.96%
Miscellaneous Exp.
-
1.12
1.34
1.53
1.32
2.34
0.94
% Of Sales
-
0.89%
1.24%
0.83%
0.94%
1.37%
0.67%
EBITDA
6.18
10.86
5.85
25.02
14.98
21.86
22.69
EBITDA Margin
6.44%
8.63%
5.42%
13.54%
10.69%
12.77%
16.20%
Other Income
9.23
11.33
10.70
10.94
9.99
13.48
7.53
Interest
0.63
0.62
0.51
0.57
0.54
0.38
0.29
Depreciation
7.98
7.30
5.84
4.97
4.99
5.18
6.30
PBT
6.81
14.27
10.20
30.42
19.44
29.79
23.63
Tax
0.48
3.01
0.80
7.20
2.99
4.70
6.17
Tax Rate
7.05%
21.09%
7.84%
23.67%
15.38%
15.78%
26.11%
PAT
6.32
11.26
9.41
23.22
16.44
25.09
17.46
PAT before Minority Interest
6.32
11.26
9.41
23.22
16.44
25.09
17.46
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.59%
8.95%
8.72%
12.57%
11.74%
14.66%
12.47%
PAT Growth
-46.71%
19.66%
-59.47%
41.24%
-34.48%
43.70%
 
EPS
10.90
19.41
16.22
40.03
28.34
43.26
30.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
327.31
318.93
314.32
294.59
281.63
261.07
Share Capital
5.77
5.77
5.77
5.77
5.77
5.77
Total Reserves
321.54
313.16
308.55
288.82
275.86
255.30
Non-Current Liabilities
33.25
32.13
30.20
24.98
44.43
67.42
Secured Loans
0.65
1.10
1.26
0.62
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
22.30
19.96
19.41
15.82
35.31
56.47
Current Liabilities
31.10
21.97
27.71
33.38
22.29
28.73
Trade Payables
19.35
17.06
19.88
24.42
13.84
22.88
Other Current Liabilities
5.98
3.60
4.03
7.22
6.00
3.69
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
5.77
1.32
3.80
1.74
2.45
2.16
Total Liabilities
391.66
373.03
372.23
352.95
348.35
357.22
Net Block
83.75
75.04
71.00
72.90
63.65
65.04
Gross Block
142.71
127.20
117.56
114.92
101.42
100.67
Accumulated Depreciation
58.96
52.16
46.56
42.02
37.77
35.63
Non Current Assets
263.87
263.45
253.81
179.94
183.38
202.19
Capital Work in Progress
0.40
10.72
9.22
0.73
0.00
0.16
Non Current Investment
150.98
150.79
148.70
86.29
80.69
75.12
Long Term Loans & Adv.
28.74
26.89
24.89
20.01
39.03
61.87
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
127.79
109.58
118.42
173.01
164.97
155.03
Current Investments
9.84
8.13
7.01
62.89
69.60
55.18
Inventories
37.19
52.70
40.16
39.25
34.19
37.71
Sundry Debtors
61.47
30.86
60.70
60.13
48.90
51.80
Cash & Bank
9.61
6.93
3.73
4.18
2.43
1.52
Other Current Assets
9.68
2.86
3.19
3.19
9.86
8.83
Short Term Loans & Adv.
6.55
8.10
3.62
3.38
6.36
5.23
Net Current Assets
96.69
87.61
90.71
139.64
142.68
126.30
Total Assets
391.66
373.03
372.23
352.95
348.35
357.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2.61
11.44
10.07
9.80
18.62
42.72
PBT
14.29
10.28
30.37
19.44
29.42
24.05
Adjustment
-4.10
-4.50
-5.01
-3.58
-5.03
-0.30
Changes in Working Capital
-4.60
11.18
-9.87
-1.12
-1.06
24.08
Cash after chg. in Working capital
5.59
16.97
15.49
14.73
23.33
47.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.98
-5.53
-5.43
-4.93
-4.71
-5.11
Other Direct Exp. Paid
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
Cash From Investing Activity
3.47
-2.91
-8.02
-5.18
-14.26
-41.99
Net Fixed Assets
-5.19
-11.14
-11.13
-14.23
-0.59
Net Investments
-1.88
-3.13
-6.57
0.94
-20.91
Others
10.54
11.36
9.68
8.11
7.24
Cash from Financing Activity
-3.40
-5.33
-2.51
-2.88
-3.46
-3.48
Net Cash Inflow / Outflow
2.68
3.20
-0.46
1.74
0.90
-2.74
Opening Cash & Equivalents
6.76
3.56
4.02
2.28
1.38
4.12
Closing Cash & Equivalent
9.43
6.76
3.56
4.02
2.28
1.38

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
567.42
552.89
544.90
510.70
488.23
452.58
ROA
2.94%
2.52%
6.40%
4.69%
7.11%
4.89%
ROE
3.48%
2.97%
7.63%
5.71%
9.25%
6.69%
ROCE
4.59%
3.37%
10.14%
6.93%
11.12%
9.16%
Fixed Asset Turnover
0.93
0.88
1.59
1.31
1.83
1.49
Receivable days
133.90
154.84
119.37
139.96
99.12
126.43
Inventory Days
130.37
157.05
78.45
94.27
70.77
92.05
Payable days
59.20
70.73
54.16
56.75
48.80
73.01
Cash Conversion Cycle
205.06
241.16
143.65
177.48
121.09
145.47
Total Debt/Equity
0.00
0.00
0.01
0.00
0.00
0.00
Interest Cover
23.88
21.02
54.51
37.00
78.87
81.55

News Update:


  • Eimco Elecon (India) - Quarterly Results
    27th Oct 2021, 13:35 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.