Nifty
Sensex
:
:
18547.00
62414.50
34.25 (0.19%)
120.86 (0.19%)

Engineering - Industrial Equipments

Rating :
71/99

BSE: 505700 | NSE: ELECON

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,115.20
  • 27.70
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,103.08
  • 0.31%
  • 4.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.29%
  • 2.30%
  • 29.87%
  • FII
  • DII
  • Others
  • 2.01%
  • 0.83%
  • 5.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.35
  • 0.39
  • 3.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 13.80
  • 16.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.77
  • 96.22
  • 16.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.64
  • 10.24
  • 14.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.27
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.47
  • 7.72
  • 8.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
388.59
314.02
23.75%
327.72
294.21
11.39%
329.74
350.13
-5.82%
270.88
296.14
-8.53%
Expenses
296.00
247.35
19.67%
262.83
235.34
11.68%
261.19
276.62
-5.58%
218.53
240.18
-9.01%
EBITDA
92.59
66.67
38.88%
64.89
58.87
10.23%
68.55
73.51
-6.75%
52.35
55.96
-6.45%
EBIDTM
23.83%
21.23%
19.80%
20.01%
20.79%
21.00%
19.33%
18.90%
Other Income
4.29
1.62
164.81%
4.46
1.76
153.41%
3.86
0.98
293.88%
1.32
1.79
-26.26%
Interest
2.76
11.66
-76.33%
4.11
13.53
-69.62%
7.32
14.44
-49.31%
4.83
14.20
-65.99%
Depreciation
11.90
12.36
-3.72%
11.42
12.24
-6.70%
11.92
12.96
-8.02%
12.05
12.80
-5.86%
PBT
82.22
44.28
85.68%
53.81
34.86
54.36%
53.17
47.09
12.91%
36.78
30.74
19.65%
Tax
18.72
9.10
105.71%
11.29
7.88
43.27%
7.49
15.51
-51.71%
5.56
6.60
-15.76%
PAT
63.49
35.17
80.52%
42.52
26.98
57.60%
45.67
31.58
44.62%
31.22
24.14
29.33%
PATM
16.34%
11.20%
12.97%
9.17%
13.85%
9.02%
11.53%
8.15%
EPS
5.75
3.15
82.54%
3.77
2.43
55.14%
4.13
2.82
46.45%
2.81
2.20
27.73%

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
1,316.93
1,203.55
1,044.44
1,088.46
1,224.84
1,180.23
1,201.53
1,280.36
1,328.89
1,292.92
1,526.85
Net Sales Growth
4.98%
15.23%
-4.04%
-11.13%
3.78%
-1.77%
-6.16%
-3.65%
2.78%
-15.32%
 
Cost Of Goods Sold
610.51
571.71
485.36
503.42
565.12
551.56
541.36
601.48
676.63
624.17
804.75
Gross Profit
706.42
631.85
559.08
585.04
659.73
628.67
660.16
678.88
652.26
668.75
722.09
GP Margin
53.64%
52.50%
53.53%
53.75%
53.86%
53.27%
54.94%
53.02%
49.08%
51.72%
47.29%
Total Expenditure
1,038.55
963.77
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
Power & Fuel Cost
-
8.02
7.83
8.70
9.75
9.73
10.58
11.71
9.98
8.91
13.79
% Of Sales
-
0.67%
0.75%
0.80%
0.80%
0.82%
0.88%
0.91%
0.75%
0.69%
0.90%
Employee Cost
-
128.19
117.94
133.92
138.87
137.52
152.78
150.92
143.26
174.02
184.72
% Of Sales
-
10.65%
11.29%
12.30%
11.34%
11.65%
12.72%
11.79%
10.78%
13.46%
12.10%
Manufacturing Exp.
-
92.44
85.47
150.51
219.83
215.75
165.35
200.09
164.16
162.39
146.37
% Of Sales
-
7.68%
8.18%
13.83%
17.95%
18.28%
13.76%
15.63%
12.35%
12.56%
9.59%
General & Admin Exp.
-
51.53
54.43
78.88
69.89
72.08
97.10
77.39
89.79
99.79
88.36
% Of Sales
-
4.28%
5.21%
7.25%
5.71%
6.11%
8.08%
6.04%
6.76%
7.72%
5.79%
Selling & Distn. Exp.
-
75.56
59.70
58.34
63.76
54.84
55.39
53.46
54.38
61.10
56.62
% Of Sales
-
6.28%
5.72%
5.36%
5.21%
4.65%
4.61%
4.18%
4.09%
4.73%
3.71%
Miscellaneous Exp.
-
36.32
121.47
42.33
51.08
13.13
4.72
13.36
14.74
5.89
56.62
% Of Sales
-
3.02%
11.63%
3.89%
4.17%
1.11%
0.39%
1.04%
1.11%
0.46%
1.04%
EBITDA
278.38
239.78
112.24
112.37
106.54
125.62
174.25
171.96
175.95
156.66
216.34
EBITDA Margin
21.14%
19.92%
10.75%
10.32%
8.70%
10.64%
14.50%
13.43%
13.24%
12.12%
14.17%
Other Income
13.93
15.97
79.62
36.47
99.50
5.47
8.56
29.68
16.62
14.05
7.41
Interest
19.02
38.10
60.33
77.65
73.75
75.25
89.80
82.87
87.06
79.70
89.83
Depreciation
47.29
48.58
52.11
53.26
47.89
52.92
53.24
62.12
71.58
61.62
57.09
PBT
225.98
169.08
79.42
17.93
84.40
2.92
39.78
56.64
33.93
29.38
76.83
Tax
43.06
30.03
23.66
-70.19
18.15
-1.87
33.11
22.24
16.79
15.11
20.75
Tax Rate
19.05%
17.76%
29.79%
-391.47%
21.50%
-64.04%
83.23%
39.27%
49.48%
51.43%
41.38%
PAT
182.90
139.05
55.76
88.12
66.25
4.78
6.67
34.40
16.14
13.58
17.88
PAT before Minority Interest
182.90
139.05
55.76
88.12
66.25
4.78
6.67
34.40
17.14
14.27
29.39
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.00
-0.69
-11.51
PAT Margin
13.89%
11.55%
5.34%
8.10%
5.41%
0.41%
0.56%
2.69%
1.21%
1.05%
1.17%
PAT Growth
55.17%
149.37%
-36.72%
33.01%
1,285.98%
-28.34%
-80.61%
113.14%
18.85%
-24.05%
 
EPS
16.30
12.39
4.97
7.85
5.90
0.43
0.59
3.07
1.44
1.21
1.59

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
1,050.24
919.25
854.19
768.06
708.87
709.85
704.28
535.57
532.09
537.79
Share Capital
22.44
22.44
22.44
22.44
22.44
22.44
21.79
21.79
21.79
18.57
Total Reserves
1,027.80
896.81
831.75
745.62
686.43
687.41
682.50
513.78
510.31
516.00
Non-Current Liabilities
124.86
229.60
260.02
376.83
306.76
257.54
291.55
312.14
320.06
358.83
Secured Loans
19.66
117.42
146.43
243.86
186.97
139.45
178.89
163.17
137.80
181.39
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.64
Long Term Provisions
48.90
54.67
62.67
56.40
54.61
48.21
6.67
3.17
3.26
5.21
Current Liabilities
539.52
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
Trade Payables
270.38
424.34
519.26
401.02
445.08
482.83
545.47
515.27
494.00
539.79
Other Current Liabilities
145.01
241.43
200.05
304.03
309.51
236.51
233.94
204.30
215.11
182.78
Short Term Borrowings
80.35
130.17
255.14
281.43
357.40
363.69
395.48
339.64
439.62
439.40
Short Term Provisions
43.77
42.92
40.70
33.69
28.39
36.47
32.63
21.26
21.66
30.39
Total Liabilities
1,714.62
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
Net Block
713.84
732.44
773.35
796.11
830.88
857.89
897.98
523.09
595.22
625.24
Gross Block
1,052.22
1,087.25
1,077.06
1,055.26
1,069.20
1,047.89
1,033.16
979.57
995.25
985.30
Accumulated Depreciation
338.38
354.80
303.71
259.15
238.32
190.00
135.18
456.48
400.02
360.06
Non Current Assets
828.08
854.09
893.59
902.74
928.56
962.31
990.03
603.82
691.17
689.80
Capital Work in Progress
0.51
0.31
0.41
5.48
1.41
1.64
7.72
3.80
7.36
10.04
Non Current Investment
79.58
78.91
78.14
56.71
53.74
51.89
49.23
6.08
4.80
4.70
Long Term Loans & Adv.
23.57
22.62
25.85
23.76
20.32
24.47
26.12
70.19
82.87
47.45
Other Non Current Assets
10.57
19.81
15.84
20.68
22.21
26.41
8.98
0.66
0.92
2.37
Current Assets
886.53
1,133.63
1,235.78
1,262.32
1,227.45
1,124.58
1,213.32
1,360.39
1,366.40
1,433.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.27
9.61
8.13
Inventories
261.67
250.22
306.55
319.23
285.12
301.57
359.37
346.29
357.92
392.86
Sundry Debtors
415.07
507.74
612.07
592.81
671.24
628.15
705.66
858.22
853.07
837.72
Cash & Bank
112.13
141.48
107.48
75.59
82.76
92.55
45.02
31.51
22.29
31.68
Other Current Assets
97.65
19.80
19.04
217.76
188.33
102.31
103.27
115.09
123.51
163.14
Short Term Loans & Adv.
79.15
214.39
190.63
56.93
67.43
69.19
82.87
99.97
108.64
153.92
Net Current Assets
347.01
294.76
220.62
242.16
87.07
5.09
5.80
279.92
196.02
241.17
Total Assets
1,714.61
1,987.72
2,129.37
2,165.06
2,156.01
2,086.89
2,203.35
1,964.21
2,057.57
2,123.33

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
250.04
248.03
222.16
87.34
70.35
188.08
12.21
177.38
159.70
176.19
PBT
170.53
81.29
19.51
84.40
2.92
39.78
56.64
33.93
29.38
50.15
Adjustment
132.98
148.12
136.22
78.71
93.82
117.40
108.46
166.53
129.61
172.14
Changes in Working Capital
-22.50
18.23
70.35
-69.08
-27.18
36.75
-121.68
-0.82
21.19
-24.27
Cash after chg. in Working capital
281.01
247.64
226.08
94.03
69.55
193.92
43.41
199.64
180.18
198.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.97
0.39
-3.92
-6.69
0.80
-5.84
-31.20
-22.26
-20.48
-21.83
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
-11.85
-18.68
-25.31
39.67
-51.26
-6.95
6.81
0.10
-29.52
-98.44
Net Fixed Assets
44.95
0.47
21.97
-10.76
-3.70
-7.69
-247.12
0.08
-2.09
58.75
Net Investments
0.24
0.63
18.21
0.31
-32.49
-17.99
86.45
-162.17
0.00
-1.96
Others
-57.04
-19.78
-65.49
50.12
-15.07
18.73
167.48
162.19
-27.43
-155.23
Cash from Financing Activity
-249.97
-210.48
-175.61
-117.76
-63.51
-134.21
-5.16
-168.26
-139.57
-64.96
Net Cash Inflow / Outflow
-11.78
18.86
21.24
9.25
-44.41
46.91
13.86
9.22
-9.39
12.79
Opening Cash & Equivalents
96.14
77.28
56.04
46.80
91.21
44.30
30.44
22.29
31.68
18.89
Closing Cash & Equivalent
84.36
96.14
77.28
56.04
46.80
91.21
44.30
31.51
22.29
31.68

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.)
93.60
81.93
76.13
68.45
63.18
63.27
64.65
49.16
48.84
57.57
ROA
7.51%
2.71%
4.10%
3.07%
0.23%
0.31%
1.65%
0.85%
0.68%
1.45%
ROE
14.12%
6.29%
10.86%
8.97%
0.67%
0.94%
5.55%
3.21%
2.68%
5.92%
ROCE
17.59%
11.27%
7.38%
12.09%
6.03%
9.87%
11.53%
10.74%
9.09%
11.87%
Fixed Asset Turnover
1.13
0.97
1.02
1.15
1.12
1.23
1.36
1.42
1.40
1.80
Receivable days
139.93
195.67
202.02
188.34
199.53
190.97
209.01
222.65
222.65
179.77
Inventory Days
77.62
97.29
104.92
90.05
90.09
94.63
94.31
91.62
98.87
83.58
Payable days
221.77
354.80
184.55
148.53
163.87
187.75
176.45
164.18
171.45
155.69
Cash Conversion Cycle
-4.22
-61.85
122.39
129.86
125.75
97.85
126.87
150.09
150.07
107.65
Total Debt/Equity
0.10
0.31
0.49
0.71
0.83
0.82
0.89
1.03
1.19
1.30
Interest Cover
5.44
2.32
1.23
2.14
1.04
1.44
1.68
1.39
1.37
1.56

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.