Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Engineering - Industrial Equipments

Rating :
62/99

BSE: 505700 | NSE: ELECON

206.50
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  205.45
  •  214.30
  •  205.05
  •  203.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1085065
  •  2282.58
  •  219.00
  •  44.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,317.49
  • 19.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,462.20
  • 0.19%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.21%
  • 2.49%
  • 30.79%
  • FII
  • DII
  • Others
  • 1.71%
  • 2.05%
  • 3.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.25
  • -2.76
  • -5.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.25
  • -8.38
  • 1.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.82
  • 52.91
  • -5.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 7.72
  • 7.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 0.94
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.88
  • 7.06
  • 6.13

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
310.40
263.65
17.73%
292.54
134.78
117.05%
350.13
268.49
30.41%
296.14
279.50
5.95%
Expenses
243.72
204.86
18.97%
233.68
137.44
70.02%
276.62
240.23
15.15%
240.18
242.07
-0.78%
EBITDA
66.67
58.79
13.40%
58.87
-2.66
-
73.51
28.27
160.03%
55.96
37.43
49.51%
EBIDTM
21.48%
22.30%
20.12%
-1.97%
21.00%
10.53%
18.90%
13.39%
Other Income
1.62
1.78
-8.99%
1.76
1.17
50.43%
0.98
0.57
71.93%
1.79
5.92
-69.76%
Interest
11.66
14.68
-20.57%
13.53
16.48
-17.90%
14.44
18.79
-23.15%
14.20
19.84
-28.43%
Depreciation
12.36
13.22
-6.51%
12.24
13.13
-6.78%
12.96
16.03
-19.15%
12.80
12.52
2.24%
PBT
44.28
32.68
35.50%
34.86
-31.10
-
47.09
-5.99
-
30.74
11.00
179.45%
Tax
9.10
11.18
-18.60%
7.88
-9.63
-
15.51
-76.00
-
6.60
2.20
200.00%
PAT
35.17
21.50
63.58%
26.98
-21.47
-
31.58
70.01
-54.89%
24.14
8.80
174.32%
PATM
11.33%
8.15%
9.22%
-15.93%
9.02%
26.07%
8.15%
3.15%
EPS
3.15
1.96
60.71%
2.43
-1.84
-
2.82
6.26
-54.95%
2.20
0.83
165.06%

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
1,249.21
1,044.71
1,088.46
1,224.84
1,180.23
1,201.53
1,280.36
1,328.89
1,292.92
1,526.85
1,613.22
Net Sales Growth
31.99%
-4.02%
-11.13%
3.78%
-1.77%
-6.16%
-3.65%
2.78%
-15.32%
-5.35%
 
Cost Of Goods Sold
595.65
485.36
503.42
565.12
551.56
541.36
601.48
676.63
624.17
804.75
940.01
Gross Profit
653.56
559.35
585.04
659.73
628.67
660.16
678.88
652.26
668.75
722.09
673.20
GP Margin
52.32%
53.54%
53.75%
53.86%
53.27%
54.94%
53.02%
49.08%
51.72%
47.29%
41.73%
Total Expenditure
994.20
932.20
976.09
1,118.30
1,054.61
1,027.28
1,108.40
1,152.94
1,136.26
1,310.51
1,398.70
Power & Fuel Cost
-
7.83
8.70
9.75
9.73
10.58
11.71
9.98
8.91
13.79
4.90
% Of Sales
-
0.75%
0.80%
0.80%
0.82%
0.88%
0.91%
0.75%
0.69%
0.90%
0.30%
Employee Cost
-
117.94
133.92
138.87
137.52
152.78
150.92
143.26
174.02
184.72
144.45
% Of Sales
-
11.29%
12.30%
11.34%
11.65%
12.72%
11.79%
10.78%
13.46%
12.10%
8.95%
Manufacturing Exp.
-
85.47
150.51
219.83
215.75
165.35
200.09
164.16
162.39
146.37
109.69
% Of Sales
-
8.18%
13.83%
17.95%
18.28%
13.76%
15.63%
12.35%
12.56%
9.59%
6.80%
General & Admin Exp.
-
54.43
78.88
69.89
72.08
97.10
77.39
89.79
99.79
88.36
64.83
% Of Sales
-
5.21%
7.25%
5.71%
6.11%
8.08%
6.04%
6.76%
7.72%
5.79%
4.02%
Selling & Distn. Exp.
-
59.70
58.34
63.76
54.84
55.39
53.46
54.38
61.10
56.62
102.68
% Of Sales
-
5.71%
5.36%
5.21%
4.65%
4.61%
4.18%
4.09%
4.73%
3.71%
6.36%
Miscellaneous Exp.
-
121.47
42.33
51.08
13.13
4.72
13.36
14.74
5.89
15.90
102.68
% Of Sales
-
11.63%
3.89%
4.17%
1.11%
0.39%
1.04%
1.11%
0.46%
1.04%
1.99%
EBITDA
255.01
112.51
112.37
106.54
125.62
174.25
171.96
175.95
156.66
216.34
214.52
EBITDA Margin
20.41%
10.77%
10.32%
8.70%
10.64%
14.50%
13.43%
13.24%
12.12%
14.17%
13.30%
Other Income
6.15
79.36
36.47
99.50
5.47
8.56
29.68
16.62
14.05
7.41
7.98
Interest
53.83
60.33
77.65
73.75
75.25
89.80
82.87
87.06
79.70
89.83
72.17
Depreciation
50.36
52.11
53.26
47.89
52.92
53.24
62.12
71.58
61.62
57.09
48.65
PBT
156.97
79.42
17.93
84.40
2.92
39.78
56.64
33.93
29.38
76.83
101.68
Tax
39.09
23.66
-70.19
18.15
-1.87
33.11
22.24
16.79
15.11
20.75
42.64
Tax Rate
24.90%
29.79%
-391.47%
21.50%
-64.04%
83.23%
39.27%
49.48%
51.43%
41.38%
41.33%
PAT
117.87
55.76
88.12
66.25
4.78
6.67
34.40
16.14
13.58
17.88
60.54
PAT before Minority Interest
117.87
55.76
88.12
66.25
4.78
6.67
34.40
17.14
14.27
29.39
60.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.00
-0.69
-11.51
0.00
PAT Margin
9.44%
5.34%
8.10%
5.41%
0.41%
0.56%
2.69%
1.21%
1.05%
1.17%
3.75%
PAT Growth
49.51%
-36.72%
33.01%
1,285.98%
-28.34%
-80.61%
113.14%
18.85%
-24.05%
-70.47%
 
EPS
10.51
4.97
7.85
5.90
0.43
0.59
3.07
1.44
1.21
1.59
5.40

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
919.25
854.19
768.06
708.87
709.85
704.28
535.57
532.09
537.79
458.69
Share Capital
22.44
22.44
22.44
22.44
22.44
21.79
21.79
21.79
18.57
18.57
Total Reserves
896.81
831.75
745.62
686.43
687.41
682.50
513.78
510.31
516.00
440.12
Non-Current Liabilities
229.60
260.02
376.83
306.76
257.54
291.55
312.14
320.06
358.83
306.55
Secured Loans
117.42
146.43
243.86
186.97
139.45
178.89
163.17
137.80
181.39
194.06
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.64
5.01
Long Term Provisions
54.67
62.67
56.40
54.61
48.21
6.67
3.17
3.26
5.21
4.07
Current Liabilities
838.87
1,015.15
1,020.16
1,140.38
1,119.49
1,207.52
1,080.47
1,170.38
1,192.36
1,154.53
Trade Payables
424.34
519.26
401.02
445.08
482.83
545.47
515.27
494.00
539.79
509.02
Other Current Liabilities
241.43
200.05
304.03
309.51
236.51
233.94
204.30
215.11
182.78
237.72
Short Term Borrowings
130.17
255.14
281.43
357.40
363.69
395.48
339.64
439.62
439.40
380.16
Short Term Provisions
42.92
40.70
33.69
28.39
36.47
32.63
21.26
21.66
30.39
27.63
Total Liabilities
1,987.72
2,129.36
2,165.05
2,156.01
2,086.88
2,203.35
1,964.22
2,057.56
2,123.32
1,919.77
Net Block
732.44
773.35
796.11
830.88
857.89
897.98
523.09
595.22
625.24
531.31
Gross Block
1,087.25
1,077.06
1,055.26
1,069.20
1,047.89
1,033.16
979.57
995.25
985.30
838.19
Accumulated Depreciation
354.80
303.71
259.15
238.32
190.00
135.18
456.48
400.02
360.06
306.88
Non Current Assets
854.15
893.59
902.74
928.56
962.31
990.03
603.82
691.17
689.80
660.99
Capital Work in Progress
0.31
0.41
5.48
1.41
1.64
7.72
3.80
7.36
10.04
41.72
Non Current Investment
78.91
78.14
56.71
53.74
51.89
49.23
6.08
4.80
4.70
6.15
Long Term Loans & Adv.
22.69
25.85
23.76
20.32
24.47
26.12
70.19
82.87
47.45
81.01
Other Non Current Assets
19.81
15.84
20.68
22.21
26.41
8.98
0.66
0.92
2.37
0.79
Current Assets
1,133.56
1,235.78
1,262.32
1,227.45
1,124.58
1,213.32
1,360.39
1,366.40
1,433.53
1,258.78
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
9.27
9.61
8.13
7.38
Inventories
250.22
306.55
319.23
285.12
301.57
359.37
346.29
357.92
392.86
360.76
Sundry Debtors
507.74
612.07
592.81
671.24
628.15
705.66
858.22
853.07
837.72
783.27
Cash & Bank
141.48
107.48
75.59
82.76
92.55
45.02
31.51
22.29
31.68
18.89
Other Current Assets
234.12
19.04
217.76
120.90
102.31
103.27
115.09
123.51
163.14
88.49
Short Term Loans & Adv.
214.23
190.63
56.93
67.43
69.19
82.87
99.97
108.64
153.92
86.93
Net Current Assets
294.70
220.62
242.16
87.07
5.09
5.80
279.92
196.02
241.17
104.26
Total Assets
1,987.71
2,129.37
2,165.06
2,156.01
2,086.89
2,203.35
1,964.21
2,057.57
2,123.33
1,919.77

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
248.03
222.16
87.34
70.35
188.08
12.21
177.38
159.70
176.19
215.83
PBT
81.29
19.51
84.40
2.92
39.78
56.64
33.93
29.38
50.15
103.17
Adjustment
148.12
136.22
78.71
93.82
117.40
108.46
166.53
129.61
172.14
131.11
Changes in Working Capital
18.23
70.35
-69.08
-27.18
36.75
-121.68
-0.82
21.19
-24.27
25.00
Cash after chg. in Working capital
247.64
226.08
94.03
69.55
193.92
43.41
199.64
180.18
198.02
259.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.39
-3.92
-6.69
0.80
-5.84
-31.20
-22.26
-20.48
-21.83
-43.44
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
-18.68
-25.31
39.67
-51.26
-6.95
6.81
0.10
-29.52
-98.44
-138.41
Net Fixed Assets
0.47
21.97
-10.76
-3.70
-7.69
-247.12
0.08
-2.09
58.75
-115.02
Net Investments
0.63
18.21
0.31
-32.49
-17.99
86.45
-162.17
0.00
-1.96
1.24
Others
-19.78
-65.49
50.12
-15.07
18.73
167.48
162.19
-27.43
-155.23
-24.63
Cash from Financing Activity
-210.48
-175.61
-117.76
-63.51
-134.21
-5.16
-168.26
-139.57
-64.96
-85.64
Net Cash Inflow / Outflow
18.86
21.24
9.25
-44.41
46.91
13.86
9.22
-9.39
12.79
-8.22
Opening Cash & Equivalents
77.28
56.04
46.80
91.21
44.30
30.44
22.29
31.68
18.89
27.11
Closing Cash & Equivalent
96.14
77.28
56.04
46.80
91.21
44.30
31.51
22.29
31.68
18.89

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.)
81.93
76.13
68.45
63.18
63.27
64.65
49.16
48.84
57.57
49.40
ROA
2.71%
4.10%
3.07%
0.23%
0.31%
1.65%
0.85%
0.68%
1.45%
3.35%
ROE
6.29%
10.86%
8.97%
0.67%
0.94%
5.55%
3.21%
2.68%
5.92%
13.80%
ROCE
11.27%
7.38%
12.09%
6.03%
9.87%
11.53%
10.74%
9.09%
11.87%
16.01%
Fixed Asset Turnover
0.97
1.02
1.15
1.12
1.23
1.36
1.42
1.40
1.80
2.17
Receivable days
195.62
202.02
188.34
199.53
190.97
209.01
222.65
222.65
179.77
147.33
Inventory Days
97.26
104.92
90.05
90.09
94.63
94.31
91.62
98.87
83.58
79.52
Payable days
212.47
184.55
148.53
163.87
187.75
176.45
164.18
171.45
155.69
119.56
Cash Conversion Cycle
80.41
122.39
129.86
125.75
97.85
126.87
150.09
150.07
107.65
107.29
Total Debt/Equity
0.31
0.49
0.71
0.83
0.82
0.89
1.03
1.19
1.30
1.45
Interest Cover
2.32
1.23
2.14
1.04
1.44
1.68
1.39
1.37
1.56
2.43

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.