Nifty
Sensex
:
:
24368.60
79907.02
-44.90 (-0.18%)
-241.86 (-0.30%)

Engineering - Industrial Equipments

Rating :
76/99

BSE: 523708 | NSE: EIMCOELECO

2664.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2730.00
  •  2750.00
  •  2600.00
  •  2736.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6047
  •  159.99
  •  3339.00
  •  708.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,866.33
  • 48.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,858.31
  • 0.15%
  • 4.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.06%
  • 2.01%
  • 20.62%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.00%
  • 3.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.48
  • 16.09
  • 39.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 46.39
  • 46.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.50
  • 33.84
  • 68.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.71
  • 18.87
  • 26.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.06
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 11.13
  • 13.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
84.30
64.24
31.23%
48.25
38.09
26.67%
51.11
36.89
38.55%
43.78
33.48
30.76%
Expenses
67.59
50.77
33.13%
40.36
32.11
25.69%
38.31
30.62
25.11%
41.30
34.90
18.34%
EBITDA
16.71
13.47
24.05%
7.88
5.98
31.77%
12.80
6.27
104.15%
2.48
-1.42
-
EBIDTM
19.82%
20.97%
16.34%
15.70%
25.04%
17.01%
5.67%
-4.24%
Other Income
4.71
2.37
98.73%
4.10
2.95
38.98%
3.23
3.55
-9.01%
4.56
0.19
2,300.00%
Interest
0.30
0.13
130.77%
0.32
0.24
33.33%
0.16
0.05
220.00%
0.17
0.08
112.50%
Depreciation
2.08
2.09
-0.48%
1.86
1.94
-4.12%
1.78
1.90
-6.32%
1.74
1.88
-7.45%
PBT
19.04
13.62
39.79%
9.80
6.75
45.19%
14.09
7.87
79.03%
5.13
-3.19
-
Tax
4.21
3.86
9.07%
2.25
1.86
20.97%
3.30
1.81
82.32%
-0.22
-1.91
-
PAT
14.84
9.77
51.89%
7.55
4.89
54.40%
10.79
6.06
78.05%
5.35
-1.28
-
PATM
17.60%
15.20%
15.64%
12.84%
21.12%
16.44%
12.23%
-3.83%
EPS
25.72
17.01
51.21%
13.09
8.51
53.82%
18.72
10.57
77.11%
9.30
-2.25
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
227.50
172.71
84.44
126.13
107.91
184.73
140.08
171.19
140.03
Net Sales Growth
-
31.72%
104.54%
-33.05%
16.88%
-41.59%
31.87%
-18.17%
22.25%
 
Cost Of Goods Sold
-
115.84
90.00
36.72
66.61
55.19
99.75
71.70
89.49
65.69
Gross Profit
-
111.66
82.71
47.73
59.52
52.73
84.99
68.37
81.70
74.34
GP Margin
-
49.08%
47.89%
56.53%
47.19%
48.86%
46.01%
48.81%
47.72%
53.09%
Total Expenditure
-
188.38
148.39
78.55
115.27
102.06
159.71
125.10
149.33
117.34
Power & Fuel Cost
-
1.11
0.90
0.74
0.57
0.28
0.09
0.16
0.08
0.02
% Of Sales
-
0.49%
0.52%
0.88%
0.45%
0.26%
0.05%
0.11%
0.05%
0.01%
Employee Cost
-
18.26
15.26
12.49
10.59
13.33
15.50
15.37
14.93
14.45
% Of Sales
-
8.03%
8.84%
14.79%
8.40%
12.35%
8.39%
10.97%
8.72%
10.32%
Manufacturing Exp.
-
10.41
9.89
9.00
6.50
6.74
6.44
6.58
8.17
6.28
% Of Sales
-
4.58%
5.73%
10.66%
5.15%
6.25%
3.49%
4.70%
4.77%
4.48%
General & Admin Exp.
-
11.65
10.24
7.69
8.80
11.00
10.37
10.48
11.29
11.81
% Of Sales
-
5.12%
5.93%
9.11%
6.98%
10.19%
5.61%
7.48%
6.60%
8.43%
Selling & Distn. Exp.
-
30.38
21.51
11.42
21.08
14.20
26.04
19.49
23.03
18.15
% Of Sales
-
13.35%
12.45%
13.52%
16.71%
13.16%
14.10%
13.91%
13.45%
12.96%
Miscellaneous Exp.
-
0.73
0.59
0.51
1.12
1.34
1.53
1.32
2.34
0.94
% Of Sales
-
0.32%
0.34%
0.60%
0.89%
1.24%
0.83%
0.94%
1.37%
0.67%
EBITDA
-
39.12
24.32
5.89
10.86
5.85
25.02
14.98
21.86
22.69
EBITDA Margin
-
17.20%
14.08%
6.98%
8.61%
5.42%
13.54%
10.69%
12.77%
16.20%
Other Income
-
17.36
9.04
12.51
11.33
10.70
10.94
9.99
13.48
7.53
Interest
-
0.94
0.50
0.43
0.62
0.51
0.57
0.54
0.38
0.29
Depreciation
-
7.46
7.80
8.09
7.30
5.84
4.97
4.99
5.18
6.30
PBT
-
48.07
25.06
9.88
14.27
10.20
30.42
19.44
29.79
23.63
Tax
-
9.54
5.62
1.36
3.01
0.80
7.20
2.99
4.70
6.17
Tax Rate
-
19.85%
22.43%
13.77%
21.09%
7.84%
23.67%
15.38%
15.78%
26.11%
PAT
-
38.55
19.52
8.68
11.26
9.41
23.22
16.44
25.09
17.46
PAT before Minority Interest
-
38.55
19.52
8.68
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
0.00
0.00
PAT Margin
-
16.95%
11.30%
10.28%
8.93%
8.72%
12.57%
11.74%
14.66%
12.47%
PAT Growth
-
97.49%
124.88%
-22.91%
19.66%
-59.47%
41.24%
-34.48%
43.70%
 
EPS
-
66.47
33.66
14.97
19.41
16.22
40.03
28.34
43.26
30.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
386.17
350.73
332.84
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
5.77
5.77
5.77
Total Reserves
380.40
344.96
327.07
321.54
313.16
308.55
288.82
275.86
255.30
Non-Current Liabilities
5.49
5.45
7.06
35.84
32.13
30.20
24.98
44.43
67.42
Secured Loans
0.00
0.00
0.00
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
0.00
0.00
0.00
Long Term Provisions
0.08
0.14
0.22
25.44
19.96
19.41
15.82
35.31
56.47
Current Liabilities
69.71
39.85
53.08
31.65
21.97
27.71
33.38
22.29
28.73
Trade Payables
27.19
18.33
16.92
19.35
17.06
19.88
24.42
13.84
22.88
Other Current Liabilities
28.54
11.60
7.49
6.53
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
0.00
0.00
0.00
Short Term Provisions
13.98
9.92
28.66
5.77
1.32
3.80
1.74
2.45
2.16
Total Liabilities
461.37
396.03
392.98
394.80
373.03
372.23
352.95
348.35
357.22
Net Block
70.75
73.30
77.68
83.75
75.04
71.00
72.90
63.65
65.04
Gross Block
138.29
142.40
141.53
142.71
127.20
117.56
114.92
101.42
100.67
Accumulated Depreciation
67.53
69.10
63.85
58.96
52.16
46.56
42.02
37.77
35.63
Non Current Assets
248.12
244.64
168.38
191.27
263.45
253.81
179.94
183.38
202.19
Capital Work in Progress
0.08
0.52
0.05
0.40
10.72
9.22
0.73
0.00
0.16
Non Current Investment
173.07
166.43
87.23
75.24
150.79
148.70
86.29
80.69
75.12
Long Term Loans & Adv.
1.55
1.60
0.47
31.88
26.89
24.89
20.01
39.03
61.87
Other Non Current Assets
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
213.25
151.39
224.59
203.54
109.58
118.42
173.01
164.97
155.03
Current Investments
6.64
0.00
69.40
85.59
8.13
7.01
62.89
69.60
55.18
Inventories
85.79
78.79
70.94
37.19
52.70
40.16
39.25
34.19
37.71
Sundry Debtors
93.78
52.83
39.12
61.47
30.86
60.70
60.13
48.90
51.80
Cash & Bank
8.02
2.81
3.25
9.61
6.93
3.73
4.18
2.43
1.52
Other Current Assets
19.03
1.19
0.73
3.29
10.96
6.81
6.57
9.86
8.83
Short Term Loans & Adv.
17.73
15.77
41.15
6.38
8.10
3.62
3.38
6.36
5.23
Net Current Assets
143.54
111.54
171.51
171.88
87.61
90.71
139.64
142.68
126.30
Total Assets
461.37
396.03
392.97
394.81
373.03
372.23
352.95
348.35
357.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
11.59
6.66
-9.88
2.63
11.44
10.07
9.80
18.62
42.72
PBT
48.09
25.14
10.04
14.29
10.28
30.37
19.44
29.42
24.05
Adjustment
-7.44
0.94
-3.61
3.88
-4.50
-5.01
-3.58
-5.03
-0.30
Changes in Working Capital
-20.85
-15.14
-14.29
-12.56
11.18
-9.87
-1.12
-1.06
24.08
Cash after chg. in Working capital
19.79
10.95
-7.86
5.61
16.97
15.49
14.73
23.33
47.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.20
-4.28
-2.01
-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
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
Cash From Investing Activity
-2.27
-4.66
8.13
3.47
-2.91
-8.02
-5.18
-14.26
-41.99
Net Fixed Assets
4.55
-1.34
1.53
-5.19
-11.14
-11.13
-14.23
-0.59
Net Investments
-15.14
-11.14
4.35
-1.89
-3.13
-6.57
0.94
-20.91
Others
8.32
7.82
2.25
10.55
11.36
9.68
8.11
7.24
Cash from Financing Activity
-4.10
-2.43
-4.61
-3.42
-5.33
-2.51
-2.88
-3.46
-3.48
Net Cash Inflow / Outflow
5.23
-0.42
-6.36
2.68
3.20
-0.46
1.74
0.90
-2.74
Opening Cash & Equivalents
2.66
3.08
9.43
6.76
3.56
4.02
2.28
1.38
4.12
Closing Cash & Equivalent
7.88
2.66
3.08
9.43
6.76
3.56
4.02
2.28
1.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
669.46
608.02
577.01
567.42
552.89
544.90
510.70
488.23
452.58
ROA
8.99%
4.95%
2.20%
2.93%
2.52%
6.40%
4.69%
7.11%
4.89%
ROE
10.46%
5.71%
2.63%
3.48%
2.97%
7.63%
5.71%
9.25%
6.69%
ROCE
13.31%
7.50%
3.17%
4.59%
3.37%
10.14%
6.93%
11.12%
9.16%
Fixed Asset Turnover
1.62
1.22
0.59
0.93
0.88
1.59
1.31
1.83
1.49
Receivable days
117.61
97.17
217.39
133.59
154.84
119.37
139.96
99.12
126.43
Inventory Days
132.02
158.21
233.69
130.07
157.05
78.45
94.27
70.77
92.05
Payable days
71.71
71.48
180.30
99.75
70.73
54.16
56.75
48.80
73.01
Cash Conversion Cycle
177.92
183.90
270.79
163.90
241.16
143.65
177.48
121.09
145.47
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Interest Cover
51.97
51.18
24.24
23.88
21.02
54.51
37.00
78.87
81.55

News Update:


  • Eimco Elecon (India) - Quarterly Results
    16th Jul 2024, 12:33 PM

    Read More
  • Eimco Elecon secures order worth Rs 33.11 crore
    19th Jun 2024, 16:21 PM

    The order is to be executed on or before February 28, 2025

    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.