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

Engineering - Industrial Equipments

Rating :
67/99

BSE: 532684 | NSE: EKC

160.85
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  160.85
  •  160.85
  •  154.00
  •  153.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  911981
  •  1463.32
  •  162.30
  •  42.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,802.62
  • 9.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,930.61
  • 0.19%
  • 2.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.39%
  • 3.21%
  • 24.51%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 4.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • 10.98
  • 10.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.67
  • 25.92
  • 15.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.38
  • 2.78
  • 15.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.43
  • 7.38
  • 8.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 1.00
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.89
  • 9.53
  • 6.21

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
421.26
245.99
71.25%
335.02
171.84
94.96%
284.29
198.66
43.10%
247.01
191.20
29.19%
Expenses
309.69
198.71
55.85%
246.67
140.80
75.19%
243.35
176.20
38.11%
199.15
168.01
18.53%
EBITDA
111.57
47.28
135.98%
88.35
31.04
184.63%
40.94
22.46
82.28%
47.86
23.19
106.38%
EBIDTM
26.48%
19.22%
26.37%
18.06%
14.40%
11.31%
19.38%
12.13%
Other Income
2.31
0.94
145.74%
3.01
0.46
554.35%
1.58
2.90
-45.52%
2.22
2.88
-22.92%
Interest
2.23
6.07
-63.26%
2.49
7.56
-67.06%
7.40
8.77
-15.62%
5.13
10.24
-49.90%
Depreciation
8.92
8.93
-0.11%
8.71
9.02
-3.44%
8.40
11.90
-29.41%
9.01
10.48
-14.03%
PBT
102.73
46.59
120.50%
96.90
14.92
549.46%
20.31
1.24
1,537.90%
65.39
5.35
1,122.24%
Tax
32.27
17.09
88.82%
27.67
8.40
229.40%
15.87
2.00
693.50%
14.28
4.15
244.10%
PAT
70.46
29.50
138.85%
69.23
6.52
961.81%
4.44
-0.76
-
51.11
1.20
4,159.17%
PATM
16.73%
11.99%
20.66%
3.79%
1.56%
-0.38%
20.69%
0.63%
EPS
6.32
2.58
144.96%
6.17
0.56
1,001.79%
0.40
-0.01
-
4.49
-0.07
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,287.58
949.13
760.90
706.53
540.99
563.86
505.76
472.31
490.64
542.81
677.05
Net Sales Growth
59.42%
24.74%
7.70%
30.60%
-4.06%
11.49%
7.08%
-3.74%
-9.61%
-19.83%
 
Cost Of Goods Sold
649.98
492.88
420.31
363.99
249.85
280.15
285.50
260.83
303.54
295.86
349.24
Gross Profit
637.60
456.24
340.58
342.54
291.13
283.71
220.25
211.48
187.10
246.96
327.82
GP Margin
49.52%
48.07%
44.76%
48.48%
53.81%
50.32%
43.55%
44.78%
38.13%
45.50%
48.42%
Total Expenditure
998.86
784.77
675.32
627.50
475.07
511.95
501.73
469.57
513.56
571.49
605.46
Power & Fuel Cost
-
46.90
40.86
41.03
31.97
32.15
28.79
35.08
38.19
47.14
53.13
% Of Sales
-
4.94%
5.37%
5.81%
5.91%
5.70%
5.69%
7.43%
7.78%
8.68%
7.85%
Employee Cost
-
86.91
83.23
79.91
74.07
82.51
80.63
80.79
76.58
92.77
86.93
% Of Sales
-
9.16%
10.94%
11.31%
13.69%
14.63%
15.94%
17.11%
15.61%
17.09%
12.84%
Manufacturing Exp.
-
48.00
36.20
40.21
33.34
32.01
25.27
17.67
16.81
20.87
22.76
% Of Sales
-
5.06%
4.76%
5.69%
6.16%
5.68%
5.00%
3.74%
3.43%
3.84%
3.36%
General & Admin Exp.
-
61.41
45.60
43.69
30.99
23.48
25.39
17.28
31.73
20.45
16.81
% Of Sales
-
6.47%
5.99%
6.18%
5.73%
4.16%
5.02%
3.66%
6.47%
3.77%
2.48%
Selling & Distn. Exp.
-
23.23
21.47
22.59
15.92
14.77
15.79
19.06
12.42
12.30
16.34
% Of Sales
-
2.45%
2.82%
3.20%
2.94%
2.62%
3.12%
4.04%
2.53%
2.27%
2.41%
Miscellaneous Exp.
-
25.42
27.64
36.09
38.92
46.88
40.34
38.99
34.31
82.80
16.34
% Of Sales
-
2.68%
3.63%
5.11%
7.19%
8.31%
7.98%
8.26%
6.99%
15.25%
9.25%
EBITDA
288.72
164.36
85.58
79.03
65.92
51.91
4.03
2.74
-22.92
-28.68
71.59
EBITDA Margin
22.42%
17.32%
11.25%
11.19%
12.19%
9.21%
0.80%
0.58%
-4.67%
-5.28%
10.57%
Other Income
9.12
12.46
7.20
12.72
30.54
12.34
4.18
29.00
11.55
16.50
7.67
Interest
17.25
28.46
38.22
37.81
36.49
46.88
55.33
59.55
58.34
41.21
20.91
Depreciation
35.04
35.36
43.34
30.29
31.82
34.48
71.53
70.55
68.30
69.63
66.81
PBT
285.33
113.00
11.22
23.65
28.14
-17.11
-118.65
-98.36
-138.02
-123.03
-8.45
Tax
90.09
55.64
10.27
-46.85
4.62
0.17
1.35
-0.63
0.15
8.79
-13.14
Tax Rate
31.57%
38.22%
82.76%
-404.93%
16.23%
0.22%
-1.10%
0.64%
-0.11%
-7.14%
155.50%
PAT
195.24
90.04
2.98
58.70
23.42
78.51
-124.09
-97.72
-138.16
-131.81
4.69
PAT before Minority Interest
195.25
89.94
2.14
58.43
23.85
78.43
-124.09
-97.72
-138.16
-131.81
4.69
Minority Interest
0.01
0.10
0.84
0.27
-0.43
0.08
0.00
0.00
0.00
0.00
0.00
PAT Margin
15.16%
9.49%
0.39%
8.31%
4.33%
13.92%
-24.54%
-20.69%
-28.16%
-24.28%
0.69%
PAT Growth
435.49%
2,921.48%
-94.92%
150.64%
-70.17%
-
-
-
-
-
 
EPS
17.40
8.02
0.27
5.23
2.09
7.00
-11.06
-8.71
-12.31
-11.75
0.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
628.26
538.46
517.71
443.70
421.96
343.37
437.51
521.67
622.87
818.08
Share Capital
22.44
22.44
22.44
22.44
22.44
22.44
21.43
21.43
21.43
21.43
Total Reserves
605.82
516.02
495.26
421.26
399.52
320.93
416.08
500.24
601.44
796.65
Non-Current Liabilities
68.19
40.26
49.26
240.65
250.76
270.03
329.30
285.44
362.67
46.62
Secured Loans
1.70
1.66
40.27
129.55
165.91
218.42
298.65
255.90
332.01
25.67
Unsecured Loans
55.15
50.91
48.30
55.01
30.75
30.55
11.63
15.02
17.79
19.99
Long Term Provisions
20.58
24.53
17.82
56.52
51.70
21.05
18.73
13.64
11.94
8.64
Current Liabilities
327.39
407.78
401.26
295.44
486.11
428.22
373.83
411.21
311.37
544.71
Trade Payables
71.75
68.16
57.86
36.50
78.32
57.42
45.52
46.40
44.74
74.68
Other Current Liabilities
131.59
151.61
157.43
85.76
185.54
95.49
84.15
143.85
82.66
301.40
Short Term Borrowings
112.68
182.52
181.20
170.85
220.02
273.85
243.58
220.35
180.91
164.81
Short Term Provisions
11.37
5.49
4.77
2.34
2.23
1.45
0.58
0.62
3.07
3.83
Total Liabilities
1,023.84
985.75
968.32
980.15
1,158.76
1,041.63
1,140.64
1,218.32
1,296.91
1,409.41
Net Block
312.49
338.63
329.24
340.48
423.42
512.12
560.39
631.66
635.87
677.58
Gross Block
872.55
872.74
802.19
757.45
893.50
1,171.89
1,130.91
1,121.75
1,031.39
993.37
Accumulated Depreciation
560.05
534.10
472.96
416.97
470.08
659.77
570.52
490.09
395.51
315.79
Non Current Assets
411.10
392.11
356.33
411.66
491.65
559.75
606.67
679.32
689.54
750.56
Capital Work in Progress
46.36
26.31
18.38
8.45
13.87
28.39
24.62
28.16
34.73
35.45
Non Current Investment
3.20
2.98
2.79
4.14
3.45
0.45
0.45
0.45
0.45
0.45
Long Term Loans & Adv.
34.95
23.95
3.57
56.07
50.26
16.94
17.71
18.77
18.48
37.08
Other Non Current Assets
14.09
0.24
2.36
2.52
0.65
1.85
3.50
0.29
0.00
0.00
Current Assets
612.75
593.64
611.99
568.50
667.12
481.88
533.97
539.00
607.37
658.85
Current Investments
0.00
0.00
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
Inventories
298.95
302.79
307.05
267.30
259.01
287.58
303.29
326.59
403.23
463.69
Sundry Debtors
163.19
118.38
121.71
89.45
115.96
106.41
90.78
111.21
90.16
129.56
Cash & Bank
70.23
38.48
29.90
30.40
34.83
27.21
71.78
37.47
27.60
19.30
Other Current Assets
80.37
85.98
101.94
135.70
257.29
60.65
68.11
63.70
86.36
46.28
Short Term Loans & Adv.
72.43
48.01
51.35
45.62
61.45
32.93
43.06
51.13
64.62
40.77
Net Current Assets
285.36
185.86
210.73
273.06
181.01
53.66
160.14
127.79
296.00
114.14
Total Assets
1,023.85
985.75
968.32
980.16
1,158.77
1,041.63
1,140.64
1,218.32
1,296.91
1,409.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
85.32
106.85
53.63
-20.61
73.79
31.36
66.09
35.65
34.92
-63.87
PBT
145.59
12.41
11.57
28.46
78.42
-122.73
-98.36
-138.02
-123.03
-8.45
Adjustment
32.73
79.66
78.34
68.21
-18.36
127.49
108.63
121.26
143.05
105.53
Changes in Working Capital
-71.18
24.67
-33.53
-116.69
16.12
27.04
56.36
53.10
5.11
-152.68
Cash after chg. in Working capital
107.14
116.74
56.38
-20.02
76.19
31.80
66.64
36.34
25.14
-55.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.82
-9.89
-2.75
-0.59
-2.40
-0.44
-0.55
-0.69
9.77
-8.27
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
74.45
-18.21
14.39
224.70
-0.77
-15.58
-3.75
-5.86
2.05
1.58
Net Fixed Assets
-21.25
-24.52
-26.89
-19.31
99.13
-0.82
14.14
-12.41
-4.47
-21.48
Net Investments
57.73
-0.21
-52.53
9.18
16.79
19.96
19.31
0.00
-0.97
33.09
Others
37.97
6.52
93.81
234.83
-116.69
-34.72
-37.20
6.55
7.49
-10.03
Cash from Financing Activity
-117.98
-81.74
-76.07
-202.62
-73.54
-57.15
-44.37
-31.71
-32.12
22.79
Net Cash Inflow / Outflow
41.79
6.90
-8.06
1.46
-0.52
-41.37
17.97
-1.92
4.85
-39.50
Opening Cash & Equivalents
15.60
8.32
9.01
8.58
8.93
39.75
16.45
19.51
12.53
47.21
Closing Cash & Equivalent
57.48
15.60
8.32
9.01
8.58
8.93
39.75
16.45
19.51
12.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
55.99
47.99
46.14
39.54
37.61
30.60
40.83
48.68
58.13
76.34
ROA
8.95%
0.22%
6.00%
2.23%
7.13%
-11.37%
-8.29%
-10.99%
-9.74%
0.35%
ROE
15.42%
0.41%
12.15%
5.51%
20.49%
-31.78%
-20.38%
-24.14%
-18.30%
0.59%
ROCE
21.01%
6.01%
5.90%
7.27%
13.30%
-6.92%
-3.64%
-7.00%
-6.69%
1.04%
Fixed Asset Turnover
1.09
0.91
0.91
0.66
0.57
0.45
0.44
0.48
0.56
0.79
Receivable days
54.14
57.59
54.55
68.86
68.93
68.72
74.85
71.79
70.36
63.44
Inventory Days
115.70
146.27
148.36
176.43
169.44
205.90
233.42
260.19
277.60
191.92
Payable days
34.04
35.25
29.70
48.56
53.76
36.47
35.35
33.87
38.69
48.99
Cash Conversion Cycle
135.80
168.60
173.20
196.73
184.62
238.14
272.93
298.12
309.27
206.37
Total Debt/Equity
0.32
0.54
0.65
0.85
1.29
1.68
1.35
1.11
0.88
0.56
Interest Cover
6.12
1.32
1.31
1.78
2.68
-1.22
-0.65
-1.37
-1.99
0.60

Top Investors:

News Update:


  • Everest Kanto Cylind - Quarterly Results
    11th Nov 2021, 15:03 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.