Nifty
Sensex
:
:
8792.20
30067.21
708.40 (8.76%)
2476.26 (8.97%)

Engineering - Industrial Equipments

Rating :
33/99

BSE: 505700 | NSE: ELECON

19.85
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  19.65
  •  20.80
  •  18.20
  •  19.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45650
  •  8.98
  •  66.20
  •  16.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 221.59
  • 7.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 694.16
  • 1.01%
  • 0.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.93%
  • 3.31%
  • 30.37%
  • FII
  • DII
  • Others
  • 0.33%
  • 2.48%
  • 4.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.10
  • -1.64
  • 0.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.27
  • -9.84
  • -9.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.65
  • 32.63
  • 114.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.35
  • 17.14
  • 7.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.04
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.38
  • 6.99
  • 7.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
279.50
272.64
2.52%
266.16
320.76
-17.02%
271.38
303.49
-10.58%
326.24
437.14
-25.37%
Expenses
242.07
247.84
-2.33%
226.13
287.61
-21.38%
239.67
267.98
-10.56%
281.71
358.47
-21.41%
EBITDA
37.43
24.80
50.93%
40.04
33.15
20.78%
31.72
35.51
-10.67%
44.53
78.67
-43.40%
EBIDTM
13.39%
9.10%
15.04%
10.34%
11.69%
11.70%
13.65%
18.00%
Other Income
5.92
11.22
-47.24%
3.22
49.92
-93.55%
1.07
3.69
-71.00%
2.45
2.60
-5.77%
Interest
19.84
17.38
14.15%
18.90
17.49
8.06%
19.51
18.14
7.55%
19.96
17.64
13.15%
Depreciation
12.52
12.00
4.33%
12.64
12.16
3.95%
12.06
11.99
0.58%
11.75
14.64
-19.74%
PBT
11.00
6.65
65.41%
11.71
53.42
-78.08%
1.22
9.07
-86.55%
15.27
48.99
-68.83%
Tax
2.20
4.82
-54.36%
2.69
4.74
-43.25%
0.93
2.15
-56.74%
6.45
-2.97
-
PAT
8.80
1.83
380.87%
9.03
48.68
-81.45%
0.29
6.92
-95.81%
8.82
51.96
-83.03%
PATM
3.15%
0.67%
3.39%
15.18%
0.11%
2.28%
2.70%
11.89%
EPS
0.83
0.27
207.41%
0.87
4.40
-80.23%
0.04
0.67
-94.03%
0.90
4.76
-81.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,143.28
1,223.13
1,180.23
1,201.53
1,280.36
1,328.89
1,292.92
1,526.85
1,613.22
1,282.56
Net Sales Growth
-14.30%
3.63%
-1.77%
-6.16%
-3.65%
2.78%
-15.32%
-5.35%
25.78%
 
Cost Of Goods Sold
511.09
565.12
551.56
541.36
601.48
676.63
624.17
804.75
940.01
737.86
Gross Profit
632.19
658.01
628.67
660.16
678.88
652.26
668.75
722.09
673.20
544.70
GP Margin
55.30%
53.80%
53.27%
54.94%
53.02%
49.08%
51.72%
47.29%
41.73%
42.47%
Total Expenditure
989.58
1,118.30
1,054.61
1,027.28
1,108.40
1,152.94
1,136.26
1,310.51
1,398.70
1,086.66
Power & Fuel Cost
-
9.75
9.73
10.58
11.71
9.98
8.91
13.79
4.90
6.09
% Of Sales
-
0.80%
0.82%
0.88%
0.91%
0.75%
0.69%
0.90%
0.30%
0.47%
Employee Cost
-
138.87
137.52
152.78
150.92
143.26
174.02
184.72
144.45
77.90
% Of Sales
-
11.35%
11.65%
12.72%
11.79%
10.78%
13.46%
12.10%
8.95%
6.07%
Manufacturing Exp.
-
219.83
215.75
165.35
200.09
164.16
162.39
146.37
109.69
123.50
% Of Sales
-
17.97%
18.28%
13.76%
15.63%
12.35%
12.56%
9.59%
6.80%
9.63%
General & Admin Exp.
-
69.89
72.08
97.10
77.39
89.79
99.79
88.36
64.83
38.43
% Of Sales
-
5.71%
6.11%
8.08%
6.04%
6.76%
7.72%
5.79%
4.02%
3.00%
Selling & Distn. Exp.
-
63.76
54.84
55.39
53.46
54.38
61.10
56.62
102.68
81.30
% Of Sales
-
5.21%
4.65%
4.61%
4.18%
4.09%
4.73%
3.71%
6.36%
6.34%
Miscellaneous Exp.
-
51.08
13.13
4.72
13.36
14.74
5.89
15.90
32.13
21.57
% Of Sales
-
4.18%
1.11%
0.39%
1.04%
1.11%
0.46%
1.04%
1.99%
1.68%
EBITDA
153.72
104.83
125.62
174.25
171.96
175.95
156.66
216.34
214.52
195.90
EBITDA Margin
13.45%
8.57%
10.64%
14.50%
13.43%
13.24%
12.12%
14.17%
13.30%
15.27%
Other Income
12.66
101.22
5.47
8.56
29.68
16.62
14.05
7.41
7.98
28.60
Interest
78.21
73.75
75.25
89.80
82.87
87.06
79.70
89.83
72.17
60.15
Depreciation
48.97
47.89
52.92
53.24
62.12
71.58
61.62
57.09
48.65
41.65
PBT
39.20
84.40
2.92
39.78
56.64
33.93
29.38
76.83
101.68
122.70
Tax
12.27
18.15
-1.87
33.11
22.24
16.79
15.11
20.75
42.64
34.03
Tax Rate
31.30%
21.50%
-64.04%
83.23%
39.27%
49.48%
51.43%
41.38%
41.33%
27.73%
PAT
26.94
66.25
4.78
6.67
34.40
16.14
13.58
17.88
60.54
88.67
PAT before Minority Interest
26.94
66.25
4.78
6.67
34.40
17.14
14.27
29.39
60.54
88.67
Minority Interest
0.00
0.00
0.00
0.00
0.00
-1.00
-0.69
-11.51
0.00
0.00
PAT Margin
2.36%
5.42%
0.41%
0.56%
2.69%
1.21%
1.05%
1.17%
3.75%
6.91%
PAT Growth
-75.37%
1,285.98%
-28.34%
-80.61%
113.14%
18.85%
-24.05%
-70.47%
-31.72%
 
Unadjusted EPS
2.64
6.25
0.67
0.96
3.33
1.50
1.26
1.65
6.58
9.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
768.06
708.87
709.85
704.28
535.57
532.09
537.79
458.69
418.39
Share Capital
22.44
22.44
22.44
21.79
21.79
21.79
18.57
18.57
18.57
Total Reserves
745.62
686.43
687.41
682.50
513.78
510.31
516.00
440.12
399.82
Non-Current Liabilities
376.83
306.76
257.54
291.55
312.14
320.06
358.83
306.55
343.26
Secured Loans
243.86
186.97
139.45
178.89
163.17
137.80
181.39
194.06
203.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.64
5.01
0.00
Long Term Provisions
56.40
54.61
48.21
6.67
3.17
3.26
5.21
4.07
5.04
Current Liabilities
1,020.16
1,140.38
1,119.49
1,207.52
1,080.47
1,170.38
1,192.36
1,154.53
935.14
Trade Payables
401.02
445.08
482.83
545.47
515.27
494.00
539.79
509.02
372.75
Other Current Liabilities
304.03
309.51
236.51
233.94
204.30
215.11
182.78
237.72
161.65
Short Term Borrowings
281.43
357.40
363.69
395.48
339.64
439.62
439.40
380.16
375.29
Short Term Provisions
33.69
28.39
36.47
32.63
21.26
21.66
30.39
27.63
25.45
Total Liabilities
2,165.05
2,156.01
2,086.88
2,203.35
1,964.22
2,057.56
2,123.32
1,919.77
1,696.79
Net Block
796.11
830.88
857.89
897.98
523.09
595.22
625.24
531.31
478.69
Gross Block
1,055.26
1,069.20
1,047.89
1,033.16
979.57
995.25
985.30
838.19
739.76
Accumulated Depreciation
259.15
238.32
190.00
135.18
456.48
400.02
360.06
306.88
261.07
Non Current Assets
902.74
928.56
962.31
990.03
603.82
691.17
689.80
660.99
636.07
Capital Work in Progress
5.48
1.41
1.64
7.72
3.80
7.36
10.04
41.72
10.77
Non Current Investment
56.71
53.74
51.89
49.23
6.08
4.80
4.70
6.15
3.77
Long Term Loans & Adv.
23.76
20.32
24.47
26.12
70.19
82.87
47.45
81.01
142.12
Other Non Current Assets
20.68
22.21
26.41
8.98
0.66
0.92
2.37
0.79
0.72
Current Assets
1,262.32
1,227.45
1,124.58
1,213.32
1,360.39
1,366.40
1,433.53
1,258.78
1,060.72
Current Investments
0.00
0.00
0.00
0.00
9.27
9.61
8.13
7.38
0.62
Inventories
319.23
285.12
301.57
359.37
346.29
357.92
392.86
360.76
385.81
Sundry Debtors
592.81
671.24
628.15
705.66
858.22
853.07
837.72
783.27
600.00
Cash & Bank
75.59
82.76
92.55
45.02
31.51
22.29
31.68
18.89
27.11
Other Current Assets
274.69
120.90
33.12
20.40
115.09
123.51
163.14
88.49
47.18
Short Term Loans & Adv.
56.93
67.43
69.19
82.87
99.97
108.64
153.92
86.93
45.04
Net Current Assets
242.16
87.07
5.09
5.80
279.92
196.02
241.17
104.26
125.58
Total Assets
2,165.06
2,156.01
2,086.89
2,203.35
1,964.21
2,057.57
2,123.33
1,919.77
1,696.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
87.34
70.35
188.08
12.21
177.38
159.70
176.19
215.83
96.27
PBT
84.40
2.92
39.78
56.64
33.93
29.38
50.15
103.17
122.70
Adjustment
78.19
93.82
117.40
108.46
166.53
129.61
172.14
131.11
77.34
Changes in Working Capital
-68.56
-27.18
36.75
-121.68
-0.82
21.19
-24.27
25.00
-80.72
Cash after chg. in Working capital
94.03
69.55
193.92
43.41
199.64
180.18
198.02
259.27
119.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.69
0.80
-5.84
-31.20
-22.26
-20.48
-21.83
-43.44
-23.06
Other Direct Exp. Paid
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
Cash From Investing Activity
39.67
-51.26
-6.95
6.81
0.10
-29.52
-98.44
-138.41
-163.42
Net Fixed Assets
-10.76
-3.70
-7.69
-247.12
0.08
-2.09
58.75
-115.02
Net Investments
0.31
-32.49
-17.99
86.45
-162.17
0.00
-1.96
1.24
Others
50.12
-15.07
18.73
167.48
162.19
-27.43
-155.23
-24.63
Cash from Financing Activity
-117.76
-63.51
-134.21
-5.16
-168.26
-139.57
-64.96
-85.64
54.84
Net Cash Inflow / Outflow
9.25
-44.41
46.91
13.86
9.22
-9.39
12.79
-8.22
-12.31
Opening Cash & Equivalents
46.80
91.21
44.30
30.44
22.29
31.68
18.89
27.11
39.41
Closing Cash & Equivalent
56.04
46.80
91.21
44.30
31.51
22.29
31.68
18.89
27.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
68.45
63.18
63.27
64.65
49.16
48.84
57.57
49.40
45.06
ROA
3.07%
0.23%
0.31%
1.65%
0.85%
0.68%
1.45%
3.35%
5.23%
ROE
8.97%
0.67%
0.94%
5.55%
3.21%
2.68%
5.92%
13.80%
21.19%
ROCE
12.09%
6.03%
9.87%
11.53%
10.74%
9.09%
11.87%
16.01%
17.14%
Fixed Asset Turnover
1.15
1.12
1.23
1.36
1.42
1.40
1.80
2.17
1.85
Receivable days
188.61
199.53
190.97
209.01
222.65
222.65
179.77
147.33
159.88
Inventory Days
90.17
90.09
94.63
94.31
91.62
98.87
83.58
79.52
102.81
Payable days
148.53
163.87
187.75
176.45
164.18
171.45
155.69
119.56
121.98
Cash Conversion Cycle
130.25
125.75
97.85
126.87
150.09
150.07
107.65
107.29
140.71
Total Debt/Equity
0.71
0.83
0.82
0.89
1.03
1.19
1.30
1.45
1.55
Interest Cover
2.14
1.04
1.44
1.68
1.39
1.37
1.56
2.43
3.04

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.