Nifty
Sensex
:
:
16106.55
54095.60
-108.15 (-0.67%)
-193.01 (-0.36%)

Engineering - Industrial Equipments

Rating :
59/99

BSE: 532684 | NSE: EKC

168.55
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  178.00
  •  179.90
  •  167.00
  •  175.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  139227
  •  237.43
  •  291.80
  •  84.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,891.26
  • 9.30
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,019.25
  • 0.18%
  • 2.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.39%
  • 2.43%
  • 24.69%
  • FII
  • DII
  • Others
  • 0.37%
  • 0.00%
  • 5.12%

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
  • 4.88
  • 8.31
  • 9.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.17
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.36
  • 8.18
  • 6.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
463.89
247.01
87.80%
421.26
245.99
71.25%
335.02
171.84
94.96%
284.29
198.66
43.10%
Expenses
366.58
197.33
85.77%
309.69
198.71
55.85%
246.67
140.80
75.19%
243.35
176.20
38.11%
EBITDA
97.31
49.68
95.87%
111.57
47.28
135.98%
88.35
31.04
184.63%
40.94
22.46
82.28%
EBIDTM
20.98%
20.11%
26.48%
19.22%
26.37%
18.06%
14.40%
11.31%
Other Income
1.17
0.40
192.50%
2.31
0.94
145.74%
3.01
0.46
554.35%
1.58
2.90
-45.52%
Interest
2.48
5.13
-51.66%
2.23
6.07
-63.26%
2.49
7.56
-67.06%
7.40
8.77
-15.62%
Depreciation
8.60
9.01
-4.55%
8.92
8.93
-0.11%
8.71
9.02
-3.44%
8.40
11.90
-29.41%
PBT
87.40
65.39
33.66%
102.73
46.59
120.50%
96.90
14.92
549.46%
20.31
1.24
1,537.90%
Tax
27.26
14.28
90.90%
32.27
17.09
88.82%
27.67
8.40
229.40%
15.87
2.00
693.50%
PAT
60.14
51.11
17.67%
70.46
29.50
138.85%
69.23
6.52
961.81%
4.44
-0.76
-
PATM
12.96%
20.69%
16.73%
11.99%
20.66%
3.79%
1.56%
-0.38%
EPS
5.36
4.49
19.38%
6.32
2.58
144.96%
6.17
0.56
1,001.79%
0.40
-0.01
-

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
1,504.46
949.13
760.90
706.53
540.99
563.86
505.76
472.31
490.64
542.81
677.05
Net Sales Growth
74.23%
24.74%
7.70%
30.60%
-4.06%
11.49%
7.08%
-3.74%
-9.61%
-19.83%
 
Cost Of Goods Sold
779.43
492.88
420.31
363.99
249.85
280.15
285.50
260.83
303.54
295.86
349.24
Gross Profit
725.03
456.24
340.58
342.54
291.13
283.71
220.25
211.48
187.10
246.96
327.82
GP Margin
48.19%
48.07%
44.76%
48.48%
53.81%
50.32%
43.55%
44.78%
38.13%
45.50%
48.42%
Total Expenditure
1,166.29
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
338.17
164.36
85.58
79.03
65.92
51.91
4.03
2.74
-22.92
-28.68
71.59
EBITDA Margin
22.48%
17.32%
11.25%
11.19%
12.19%
9.21%
0.80%
0.58%
-4.67%
-5.28%
10.57%
Other Income
8.07
12.46
7.20
12.72
30.54
12.34
4.18
29.00
11.55
16.50
7.67
Interest
14.60
28.46
38.22
37.81
36.49
46.88
55.33
59.55
58.34
41.21
20.91
Depreciation
34.63
35.36
43.34
30.29
31.82
34.48
71.53
70.55
68.30
69.63
66.81
PBT
307.34
113.00
11.22
23.65
28.14
-17.11
-118.65
-98.36
-138.02
-123.03
-8.45
Tax
103.07
55.64
10.27
-46.85
4.62
0.17
1.35
-0.63
0.15
8.79
-13.14
Tax Rate
33.54%
38.22%
82.76%
-404.93%
16.23%
0.22%
-1.10%
0.64%
-0.11%
-7.14%
155.50%
PAT
204.27
90.04
2.98
58.70
23.42
78.51
-124.09
-97.72
-138.16
-131.81
4.69
PAT before Minority Interest
204.31
89.94
2.14
58.43
23.85
78.43
-124.09
-97.72
-138.16
-131.81
4.69
Minority Interest
0.04
0.10
0.84
0.27
-0.43
0.08
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.58%
9.49%
0.39%
8.31%
4.33%
13.92%
-24.54%
-20.69%
-28.16%
-24.28%
0.69%
PAT Growth
136.51%
2,921.48%
-94.92%
150.64%
-70.17%
-
-
-
-
-
 
EPS
18.21
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
51.81
35.25
29.70
48.56
53.76
36.47
35.35
33.87
38.69
48.99
Cash Conversion Cycle
118.04
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 Cylinder’s arm inks agreement with Mohamed Saad Eldin
    21st Apr 2022, 09:52 AM

    The company intends to become the market leader of CNG cylinders manufacturing in MENA region by 2026

    Read More
  • Everest Kanto Cylinder’s arm to set up CNG cylinder production facility in Egypt
    25th Feb 2022, 15:27 PM

    The board of directors at its meeting held on February 24, 2022 has approved the same

    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.