Nifty
Sensex
:
:
24421.30
80343.38
-57.75 (-0.24%)
-85.66 (-0.11%)

Engineering - Industrial Equipments

Rating :
45/99

BSE: 532684 | NSE: EKC

145.76
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  141.90
  •  150.79
  •  141.51
  •  141.62
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2770848
  •  4075.17
  •  179.00
  •  107.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,615.23
  • 16.28
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,564.68
  • 0.49%
  • 1.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.39%
  • 1.57%
  • 26.53%
  • FII
  • DII
  • Others
  • 1.44%
  • 0.00%
  • 3.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 12.52
  • 10.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.83
  • -1.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.34
  • -5.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.21
  • 10.61
  • 11.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.35
  • 1.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.40
  • 6.72
  • 6.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
325.84
297.89
9.38%
329.46
256.38
28.50%
299.28
339.69
-11.90%
268.38
380.53
-29.47%
Expenses
295.05
247.83
19.05%
277.94
241.88
14.91%
258.00
303.75
-15.06%
231.49
320.03
-27.67%
EBITDA
30.79
50.06
-38.49%
51.52
14.50
255.31%
41.28
35.94
14.86%
36.89
60.50
-39.02%
EBIDTM
9.45%
16.80%
15.64%
5.66%
13.79%
10.58%
13.75%
15.90%
Other Income
0.62
2.24
-72.32%
3.09
1.34
130.60%
0.12
1.15
-89.57%
2.88
0.73
294.52%
Interest
2.17
3.18
-31.76%
1.77
2.95
-40.00%
1.86
2.88
-35.42%
1.83
2.11
-13.27%
Depreciation
10.51
11.23
-6.41%
9.69
9.70
-0.10%
9.57
9.53
0.42%
9.45
9.09
3.96%
PBT
16.56
36.76
-54.95%
43.15
-16.75
-
29.97
24.68
21.43%
28.49
50.03
-43.05%
Tax
3.45
0.51
576.47%
6.66
0.81
722.22%
3.72
6.18
-39.81%
6.74
11.33
-40.51%
PAT
13.11
36.25
-63.83%
36.49
-17.56
-
26.25
18.50
41.89%
21.75
38.70
-43.80%
PATM
4.02%
12.17%
11.08%
-6.85%
8.77%
5.45%
8.10%
10.17%
EPS
1.29
3,308.18
-99.96%
3.27
-1.56
-
2.35
1.65
42.42%
1.94
3.45
-43.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,222.96
1,274.49
1,698.83
949.13
760.90
706.53
540.99
563.86
505.76
472.31
490.64
Net Sales Growth
-4.04%
-24.98%
78.99%
24.74%
7.70%
30.60%
-4.06%
11.49%
7.08%
-3.74%
 
Cost Of Goods Sold
648.45
730.84
891.77
492.88
420.31
363.99
249.85
280.15
285.50
260.83
303.54
Gross Profit
574.51
543.65
807.05
456.24
340.58
342.54
291.13
283.71
220.25
211.48
187.10
GP Margin
46.98%
42.66%
47.51%
48.07%
44.76%
48.48%
53.81%
50.32%
43.55%
44.78%
38.13%
Total Expenditure
1,062.48
1,116.73
1,303.81
783.16
675.32
627.50
475.07
511.95
501.73
469.57
513.56
Power & Fuel Cost
-
70.49
76.29
46.90
40.86
41.03
31.97
32.15
28.79
35.08
38.19
% Of Sales
-
5.53%
4.49%
4.94%
5.37%
5.81%
5.91%
5.70%
5.69%
7.43%
7.78%
Employee Cost
-
110.02
100.53
86.91
83.23
79.91
74.07
82.51
80.63
80.79
76.58
% Of Sales
-
8.63%
5.92%
9.16%
10.94%
11.31%
13.69%
14.63%
15.94%
17.11%
15.61%
Manufacturing Exp.
-
73.20
85.53
48.00
36.20
40.21
33.34
32.01
25.27
17.67
16.81
% Of Sales
-
5.74%
5.03%
5.06%
4.76%
5.69%
6.16%
5.68%
5.00%
3.74%
3.43%
General & Admin Exp.
-
71.58
76.25
61.41
45.60
43.69
30.99
23.48
25.39
17.28
31.73
% Of Sales
-
5.62%
4.49%
6.47%
5.99%
6.18%
5.73%
4.16%
5.02%
3.66%
6.47%
Selling & Distn. Exp.
-
29.93
43.80
23.23
21.47
22.59
15.92
14.77
15.79
19.06
12.42
% Of Sales
-
2.35%
2.58%
2.45%
2.82%
3.20%
2.94%
2.62%
3.12%
4.04%
2.53%
Miscellaneous Exp.
-
30.67
29.63
23.81
27.64
36.09
38.92
46.88
40.34
38.99
12.42
% Of Sales
-
2.41%
1.74%
2.51%
3.63%
5.11%
7.19%
8.31%
7.98%
8.26%
6.99%
EBITDA
160.48
157.76
395.02
165.97
85.58
79.03
65.92
51.91
4.03
2.74
-22.92
EBITDA Margin
13.12%
12.38%
23.25%
17.49%
11.25%
11.19%
12.19%
9.21%
0.80%
0.58%
-4.67%
Other Income
6.71
12.15
13.61
12.45
7.20
12.72
30.54
12.34
4.18
29.00
11.55
Interest
7.63
14.58
13.71
28.46
38.22
37.81
36.49
46.88
55.33
59.55
58.34
Depreciation
39.22
39.55
35.03
35.36
43.34
30.29
31.82
34.48
71.53
70.55
68.30
PBT
118.17
115.78
359.89
114.60
11.22
23.65
28.14
-17.11
-118.65
-98.36
-138.02
Tax
20.57
18.83
106.84
55.64
10.27
-46.85
4.62
0.17
1.35
-0.63
0.15
Tax Rate
17.41%
19.88%
28.77%
37.80%
82.76%
-404.93%
16.23%
0.22%
-1.10%
0.64%
-0.11%
PAT
97.60
76.14
264.58
91.64
2.98
58.70
23.42
78.51
-124.09
-97.72
-138.16
PAT before Minority Interest
99.23
75.89
264.53
91.54
2.14
58.43
23.85
78.43
-124.09
-97.72
-138.16
Minority Interest
1.63
0.25
0.05
0.10
0.84
0.27
-0.43
0.08
0.00
0.00
0.00
PAT Margin
7.98%
5.97%
15.57%
9.66%
0.39%
8.31%
4.33%
13.92%
-24.54%
-20.69%
-28.16%
PAT Growth
28.61%
-71.22%
188.72%
2,975.17%
-94.92%
150.64%
-70.17%
-
-
-
 
EPS
8.70
6.79
23.58
8.17
0.27
5.23
2.09
7.00
-11.06
-8.71
-12.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
999.07
902.70
628.26
538.46
517.71
443.70
421.96
343.37
437.51
521.67
Share Capital
22.44
22.44
22.44
22.44
22.44
22.44
22.44
22.44
21.43
21.43
Total Reserves
976.63
880.26
605.82
516.02
495.26
421.26
399.52
320.93
416.08
500.24
Non-Current Liabilities
51.90
46.06
68.19
40.26
49.26
240.65
250.76
270.03
329.30
285.44
Secured Loans
1.86
0.75
1.70
1.66
40.27
129.55
165.91
218.42
298.65
255.90
Unsecured Loans
0.00
0.00
55.15
50.91
48.30
55.01
30.75
30.55
11.63
15.02
Long Term Provisions
14.96
22.20
20.58
24.53
17.82
56.52
51.70
21.05
18.73
13.64
Current Liabilities
321.38
341.54
327.39
407.78
401.26
295.44
486.11
428.22
373.83
411.21
Trade Payables
56.52
98.11
71.75
68.16
57.86
36.50
78.32
57.42
45.52
46.40
Other Current Liabilities
165.29
162.71
131.59
151.61
157.43
85.76
185.54
95.49
84.15
143.85
Short Term Borrowings
90.88
71.25
112.68
182.52
181.20
170.85
220.02
273.85
243.58
220.35
Short Term Provisions
8.69
9.48
11.37
5.49
4.77
2.34
2.23
1.45
0.58
0.62
Total Liabilities
1,372.77
1,290.60
1,023.84
985.75
968.32
980.15
1,158.76
1,041.63
1,140.64
1,218.32
Net Block
368.81
324.12
312.49
338.63
329.24
340.48
423.42
512.12
560.39
631.66
Gross Block
1,008.86
916.81
872.55
872.74
802.19
757.45
893.50
1,171.89
1,130.91
1,121.75
Accumulated Depreciation
637.67
592.70
560.05
534.10
472.96
416.97
470.08
659.77
570.52
490.09
Non Current Assets
486.01
447.92
411.10
392.11
356.33
411.66
491.65
559.75
606.67
679.32
Capital Work in Progress
64.33
36.75
46.36
26.31
18.38
8.45
13.87
28.39
24.62
28.16
Non Current Investment
3.41
3.30
3.20
2.98
2.79
4.14
3.45
0.45
0.45
0.45
Long Term Loans & Adv.
25.83
59.31
34.95
23.95
3.57
56.07
50.26
16.94
17.71
18.77
Other Non Current Assets
0.18
13.51
14.09
0.24
2.36
2.52
0.65
1.85
3.50
0.29
Current Assets
874.92
831.86
612.75
593.64
611.99
568.50
667.12
481.88
533.97
539.00
Current Investments
0.00
0.00
0.00
0.00
0.03
0.03
0.03
0.03
0.02
0.02
Inventories
554.19
417.75
298.95
302.79
307.05
267.30
259.01
287.58
303.29
326.59
Sundry Debtors
184.04
226.49
163.19
118.38
121.71
89.45
115.96
106.41
90.78
111.21
Cash & Bank
50.14
61.27
70.23
38.48
29.90
30.40
34.83
27.21
71.78
37.47
Other Current Assets
86.55
6.49
7.94
85.98
153.29
181.32
257.29
60.65
68.11
63.70
Short Term Loans & Adv.
82.84
119.86
72.43
48.01
51.35
45.62
61.45
32.93
43.06
51.13
Net Current Assets
553.53
490.31
285.36
185.86
210.73
273.06
181.01
53.66
160.14
127.79
Total Assets
1,360.93
1,279.78
1,023.85
985.75
968.32
980.16
1,158.77
1,041.63
1,140.64
1,218.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
106.07
164.24
84.02
106.85
53.63
-20.61
73.79
31.36
66.09
35.65
PBT
94.72
371.99
145.59
12.41
11.57
28.46
78.42
-122.73
-98.36
-138.02
Adjustment
73.30
41.53
32.73
79.66
78.34
68.21
-18.36
127.49
108.63
121.26
Changes in Working Capital
-45.37
-172.32
-72.48
24.67
-33.53
-116.69
16.12
27.04
56.36
53.10
Cash after chg. in Working capital
122.66
241.20
105.84
116.74
56.38
-20.02
76.19
31.80
66.64
36.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.58
-76.96
-21.82
-9.89
-2.75
-0.59
-2.40
-0.44
-0.55
-0.69
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
-78.66
-59.36
74.45
-18.21
14.39
224.70
-0.77
-15.58
-3.75
-5.86
Net Fixed Assets
-46.61
-7.79
-21.25
-24.52
-26.89
-19.31
99.13
-0.82
14.14
-12.41
Net Investments
14.92
-0.09
57.73
-0.21
-52.53
9.18
16.79
19.96
19.31
0.00
Others
-46.97
-51.48
37.97
6.52
93.81
234.83
-116.69
-34.72
-37.20
6.55
Cash from Financing Activity
-42.61
-112.99
-117.98
-81.74
-76.07
-202.62
-73.54
-57.15
-44.37
-31.71
Net Cash Inflow / Outflow
-15.20
-8.12
40.49
6.90
-8.06
1.46
-0.52
-41.37
17.97
-1.92
Opening Cash & Equivalents
48.24
56.18
15.60
8.32
9.01
8.58
8.93
39.75
16.45
19.51
Closing Cash & Equivalent
34.70
48.24
56.18
15.60
8.32
9.01
8.58
8.93
39.75
16.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
89.04
80.45
55.99
47.99
46.14
39.54
37.61
30.60
40.83
48.68
ROA
5.70%
22.86%
9.11%
0.22%
6.00%
2.23%
7.13%
-11.37%
-8.29%
-10.99%
ROE
7.98%
34.56%
15.69%
0.41%
12.15%
5.51%
20.49%
-31.78%
-20.38%
-24.14%
ROCE
10.35%
41.67%
21.14%
6.01%
5.90%
7.27%
13.30%
-6.92%
-3.64%
-7.00%
Fixed Asset Turnover
1.33
1.91
1.09
0.91
0.91
0.66
0.57
0.45
0.44
0.48
Receivable days
58.58
41.84
54.12
57.59
54.55
68.86
68.93
68.72
74.85
71.79
Inventory Days
138.70
76.95
115.66
146.27
148.36
176.43
169.44
205.90
233.42
260.19
Payable days
38.61
34.76
51.81
35.25
29.70
48.56
53.76
36.47
35.35
33.87
Cash Conversion Cycle
158.67
84.03
117.97
168.60
173.20
196.73
184.62
238.14
272.93
298.12
Total Debt/Equity
0.10
0.13
0.32
0.54
0.65
0.85
1.29
1.68
1.35
1.11
Interest Cover
7.50
28.09
6.17
1.32
1.31
1.78
2.68
-1.22
-0.65
-1.37

News Update:


  • Everest Kanto Cylind - Quarterly Results
    24th May 2024, 17:26 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.