Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Engineering - Industrial Equipments

Rating :
60/99

BSE: 532684 | NSE: EKC

109.15
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 108.60
  • 111.60
  • 107.20
  • 106.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  238238
  •  258.79
  •  291.80
  •  105.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,196.13
  • 5.10
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,248.60
  • 0.66%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.39%
  • 2.36%
  • 24.47%
  • FII
  • DII
  • Others
  • 0.79%
  • 0.00%
  • 4.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.09
  • 25.72
  • 30.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 43.06
  • 35.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 62.40
  • 346.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.31
  • 8.31
  • 9.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 1.23
  • 1.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.51
  • 7.54
  • 6.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
380.53
335.02
13.58%
478.66
284.29
68.37%
463.89
247.01
87.80%
421.26
245.99
71.25%
Expenses
320.03
246.40
29.88%
384.21
239.53
60.40%
366.58
197.33
85.77%
309.69
198.71
55.85%
EBITDA
60.50
88.62
-31.73%
94.45
44.76
111.01%
97.31
49.68
95.87%
111.57
47.28
135.98%
EBIDTM
15.90%
26.45%
19.73%
15.74%
20.98%
20.11%
26.48%
19.22%
Other Income
0.73
2.60
-71.92%
7.53
1.58
376.58%
1.17
0.40
192.50%
2.31
0.94
145.74%
Interest
2.11
2.49
-15.26%
3.44
7.40
-53.51%
2.48
5.13
-51.66%
2.23
6.07
-63.26%
Depreciation
9.09
8.71
4.36%
8.80
8.40
4.76%
8.60
9.01
-4.55%
8.92
8.93
-0.11%
PBT
50.03
96.76
-48.29%
84.48
20.31
315.95%
87.40
65.39
33.66%
102.73
46.59
120.50%
Tax
11.33
27.67
-59.05%
19.64
15.87
23.76%
27.26
14.28
90.90%
32.27
17.09
88.82%
PAT
38.70
69.09
-43.99%
64.84
4.44
1,360.36%
60.14
51.11
17.67%
70.46
29.50
138.85%
PATM
10.17%
20.62%
13.55%
1.56%
12.96%
20.69%
16.73%
11.99%
EPS
3.45
6.17
-44.08%
5.78
0.40
1,345.00%
5.36
4.49
19.38%
6.32
2.58
144.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,744.34
1,698.83
949.13
760.90
706.53
540.99
563.86
505.76
472.31
490.64
542.81
Net Sales Growth
56.82%
78.99%
24.74%
7.70%
30.60%
-4.06%
11.49%
7.08%
-3.74%
-9.61%
 
Cost Of Goods Sold
947.14
891.77
492.88
420.31
363.99
249.85
280.15
285.50
260.83
303.54
295.86
Gross Profit
797.20
807.05
456.24
340.58
342.54
291.13
283.71
220.25
211.48
187.10
246.96
GP Margin
45.70%
47.51%
48.07%
44.76%
48.48%
53.81%
50.32%
43.55%
44.78%
38.13%
45.50%
Total Expenditure
1,380.51
1,303.81
783.16
675.32
627.50
475.07
511.95
501.73
469.57
513.56
571.49
Power & Fuel Cost
-
76.29
46.90
40.86
41.03
31.97
32.15
28.79
35.08
38.19
47.14
% Of Sales
-
4.49%
4.94%
5.37%
5.81%
5.91%
5.70%
5.69%
7.43%
7.78%
8.68%
Employee Cost
-
100.53
86.91
83.23
79.91
74.07
82.51
80.63
80.79
76.58
92.77
% Of Sales
-
5.92%
9.16%
10.94%
11.31%
13.69%
14.63%
15.94%
17.11%
15.61%
17.09%
Manufacturing Exp.
-
85.53
48.00
36.20
40.21
33.34
32.01
25.27
17.67
16.81
20.87
% Of Sales
-
5.03%
5.06%
4.76%
5.69%
6.16%
5.68%
5.00%
3.74%
3.43%
3.84%
General & Admin Exp.
-
76.25
61.41
45.60
43.69
30.99
23.48
25.39
17.28
31.73
20.45
% Of Sales
-
4.49%
6.47%
5.99%
6.18%
5.73%
4.16%
5.02%
3.66%
6.47%
3.77%
Selling & Distn. Exp.
-
43.80
23.23
21.47
22.59
15.92
14.77
15.79
19.06
12.42
12.30
% Of Sales
-
2.58%
2.45%
2.82%
3.20%
2.94%
2.62%
3.12%
4.04%
2.53%
2.27%
Miscellaneous Exp.
-
29.63
23.81
27.64
36.09
38.92
46.88
40.34
38.99
34.31
12.30
% Of Sales
-
1.74%
2.51%
3.63%
5.11%
7.19%
8.31%
7.98%
8.26%
6.99%
15.25%
EBITDA
363.83
395.02
165.97
85.58
79.03
65.92
51.91
4.03
2.74
-22.92
-28.68
EBITDA Margin
20.86%
23.25%
17.49%
11.25%
11.19%
12.19%
9.21%
0.80%
0.58%
-4.67%
-5.28%
Other Income
11.74
13.61
12.45
7.20
12.72
30.54
12.34
4.18
29.00
11.55
16.50
Interest
10.26
13.71
28.46
38.22
37.81
36.49
46.88
55.33
59.55
58.34
41.21
Depreciation
35.41
35.03
35.36
43.34
30.29
31.82
34.48
71.53
70.55
68.30
69.63
PBT
324.64
359.89
114.60
11.22
23.65
28.14
-17.11
-118.65
-98.36
-138.02
-123.03
Tax
90.50
106.84
55.64
10.27
-46.85
4.62
0.17
1.35
-0.63
0.15
8.79
Tax Rate
27.88%
28.77%
37.80%
82.76%
-404.93%
16.23%
0.22%
-1.10%
0.64%
-0.11%
-7.14%
PAT
234.14
264.58
91.64
2.98
58.70
23.42
78.51
-124.09
-97.72
-138.16
-131.81
PAT before Minority Interest
234.19
264.53
91.54
2.14
58.43
23.85
78.43
-124.09
-97.72
-138.16
-131.81
Minority Interest
0.05
0.05
0.10
0.84
0.27
-0.43
0.08
0.00
0.00
0.00
0.00
PAT Margin
13.42%
15.57%
9.66%
0.39%
8.31%
4.33%
13.92%
-24.54%
-20.69%
-28.16%
-24.28%
PAT Growth
51.90%
188.72%
2,975.17%
-94.92%
150.64%
-70.17%
-
-
-
-
 
EPS
20.87
23.58
8.17
0.27
5.23
2.09
7.00
-11.06
-8.71
-12.31
-11.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
902.70
628.26
538.46
517.71
443.70
421.96
343.37
437.51
521.67
622.87
Share Capital
22.44
22.44
22.44
22.44
22.44
22.44
22.44
21.43
21.43
21.43
Total Reserves
880.26
605.82
516.02
495.26
421.26
399.52
320.93
416.08
500.24
601.44
Non-Current Liabilities
46.06
68.19
40.26
49.26
240.65
250.76
270.03
329.30
285.44
362.67
Secured Loans
0.75
1.70
1.66
40.27
129.55
165.91
218.42
298.65
255.90
332.01
Unsecured Loans
0.00
55.15
50.91
48.30
55.01
30.75
30.55
11.63
15.02
17.79
Long Term Provisions
22.20
20.58
24.53
17.82
56.52
51.70
21.05
18.73
13.64
11.94
Current Liabilities
341.54
327.39
407.78
401.26
295.44
486.11
428.22
373.83
411.21
311.37
Trade Payables
98.11
71.75
68.16
57.86
36.50
78.32
57.42
45.52
46.40
44.74
Other Current Liabilities
162.71
131.59
151.61
157.43
85.76
185.54
95.49
84.15
143.85
82.66
Short Term Borrowings
71.25
112.68
182.52
181.20
170.85
220.02
273.85
243.58
220.35
180.91
Short Term Provisions
9.48
11.37
5.49
4.77
2.34
2.23
1.45
0.58
0.62
3.07
Total Liabilities
1,290.60
1,023.84
985.75
968.32
980.15
1,158.76
1,041.63
1,140.64
1,218.32
1,296.91
Net Block
333.66
312.49
338.63
329.24
340.48
423.42
512.12
560.39
631.66
635.87
Gross Block
927.98
872.55
872.74
802.19
757.45
893.50
1,171.89
1,130.91
1,121.75
1,031.39
Accumulated Depreciation
588.88
560.05
534.10
472.96
416.97
470.08
659.77
570.52
490.09
395.51
Non Current Assets
447.92
411.10
392.11
356.33
411.66
491.65
559.75
606.67
679.32
689.54
Capital Work in Progress
38.15
46.36
26.31
18.38
8.45
13.87
28.39
24.62
28.16
34.73
Non Current Investment
3.30
3.20
2.98
2.79
4.14
3.45
0.45
0.45
0.45
0.45
Long Term Loans & Adv.
59.31
34.95
23.95
3.57
56.07
50.26
16.94
17.71
18.77
18.48
Other Non Current Assets
13.51
14.09
0.24
2.36
2.52
0.65
1.85
3.50
0.29
0.00
Current Assets
842.68
612.75
593.64
611.99
568.50
667.12
481.88
533.97
539.00
607.37
Current Investments
0.00
0.00
0.00
0.03
0.03
0.03
0.03
0.02
0.02
0.02
Inventories
417.75
298.95
302.79
307.05
267.30
259.01
287.58
303.29
326.59
403.23
Sundry Debtors
226.49
163.19
118.38
121.71
89.45
115.96
106.41
90.78
111.21
90.16
Cash & Bank
61.27
70.23
38.48
29.90
30.40
34.83
27.21
71.78
37.47
27.60
Other Current Assets
137.18
7.94
85.98
101.94
181.32
257.29
60.65
68.11
63.70
86.36
Short Term Loans & Adv.
119.86
72.43
48.01
51.35
45.62
61.45
32.93
43.06
51.13
64.62
Net Current Assets
501.13
285.36
185.86
210.73
273.06
181.01
53.66
160.14
127.79
296.00
Total Assets
1,290.60
1,023.85
985.75
968.32
980.16
1,158.77
1,041.63
1,140.64
1,218.32
1,296.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
165.24
84.02
106.85
53.63
-20.61
73.79
31.36
66.09
35.65
34.92
PBT
371.99
145.59
12.41
11.57
28.46
78.42
-122.73
-98.36
-138.02
-123.03
Adjustment
42.53
32.73
79.66
78.34
68.21
-18.36
127.49
108.63
121.26
143.05
Changes in Working Capital
-172.32
-72.48
24.67
-33.53
-116.69
16.12
27.04
56.36
53.10
5.11
Cash after chg. in Working capital
242.20
105.84
116.74
56.38
-20.02
76.19
31.80
66.64
36.34
25.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.96
-21.82
-9.89
-2.75
-0.59
-2.40
-0.44
-0.55
-0.69
9.77
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
-60.36
74.45
-18.21
14.39
224.70
-0.77
-15.58
-3.75
-5.86
2.05
Net Fixed Assets
-20.35
-21.25
-24.52
-26.89
-19.31
99.13
-0.82
14.14
-12.41
-4.47
Net Investments
-0.09
57.73
-0.21
-52.53
9.18
16.79
19.96
19.31
0.00
-0.97
Others
-39.92
37.97
6.52
93.81
234.83
-116.69
-34.72
-37.20
6.55
7.49
Cash from Financing Activity
-112.99
-117.98
-81.74
-76.07
-202.62
-73.54
-57.15
-44.37
-31.71
-32.12
Net Cash Inflow / Outflow
-8.12
40.49
6.90
-8.06
1.46
-0.52
-41.37
17.97
-1.92
4.85
Opening Cash & Equivalents
56.18
15.60
8.32
9.01
8.58
8.93
39.75
16.45
19.51
12.53
Closing Cash & Equivalent
48.24
56.18
15.60
8.32
9.01
8.58
8.93
39.75
16.45
19.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
80.45
55.99
47.99
46.14
39.54
37.61
30.60
40.83
48.68
58.13
ROA
22.86%
9.11%
0.22%
6.00%
2.23%
7.13%
-11.37%
-8.29%
-10.99%
-9.74%
ROE
34.56%
15.69%
0.41%
12.15%
5.51%
20.49%
-31.78%
-20.38%
-24.14%
-18.30%
ROCE
41.67%
21.14%
6.01%
5.90%
7.27%
13.30%
-6.92%
-3.64%
-7.00%
-6.69%
Fixed Asset Turnover
1.89
1.09
0.91
0.91
0.66
0.57
0.45
0.44
0.48
0.56
Receivable days
41.84
54.12
57.59
54.55
68.86
68.93
68.72
74.85
71.79
70.36
Inventory Days
76.95
115.66
146.27
148.36
176.43
169.44
205.90
233.42
260.19
277.60
Payable days
34.76
51.81
35.25
29.70
48.56
53.76
36.47
35.35
33.87
38.69
Cash Conversion Cycle
84.03
117.97
168.60
173.20
196.73
184.62
238.14
272.93
298.12
309.27
Total Debt/Equity
0.13
0.32
0.54
0.65
0.85
1.29
1.68
1.35
1.11
0.88
Interest Cover
28.09
6.17
1.32
1.31
1.78
2.68
-1.22
-0.65
-1.37
-1.99

Top Investors:

News Update:


  • Everest Kanto Cylind - Quarterly Results
    9th Aug 2022, 16:37 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.