Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Engineering - Industrial Equipments

Rating :
72/99

BSE: 505700 | NSE: ELECON

378.35
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 384.00
  • 389.45
  • 376.05
  • 385.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116218
  •  443.91
  •  476.00
  •  137.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,253.50
  • 19.63
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,241.38
  • 0.37%
  • 3.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.29%
  • 2.66%
  • 29.15%
  • FII
  • DII
  • Others
  • 1.95%
  • 0.86%
  • 6.09%

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
  • 13.26
  • 16.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.35
  • 1.43
  • 1.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.78
  • 7.93
  • 9.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
388.82
272.19
42.85%
388.59
314.02
23.75%
327.72
294.21
11.39%
329.74
350.13
-5.82%
Expenses
300.28
219.84
36.59%
296.00
247.35
19.67%
262.83
235.34
11.68%
261.19
276.62
-5.58%
EBITDA
88.54
52.35
69.13%
92.59
66.67
38.88%
64.89
58.87
10.23%
68.55
73.51
-6.75%
EBIDTM
22.77%
19.23%
23.83%
21.23%
19.80%
20.01%
20.79%
21.00%
Other Income
3.50
1.32
165.15%
4.29
1.62
164.81%
4.46
1.76
153.41%
3.86
0.98
293.88%
Interest
1.84
4.83
-61.90%
2.76
11.66
-76.33%
4.11
13.53
-69.62%
7.32
14.44
-49.31%
Depreciation
12.12
12.05
0.58%
11.90
12.36
-3.72%
11.42
12.24
-6.70%
11.92
12.96
-8.02%
PBT
78.09
36.78
112.32%
82.22
44.28
85.68%
53.81
34.86
54.36%
53.17
47.09
12.91%
Tax
16.17
5.56
190.83%
18.72
9.10
105.71%
11.29
7.88
43.27%
7.49
15.51
-51.71%
PAT
61.92
31.22
98.33%
63.49
35.17
80.52%
42.52
26.98
57.60%
45.67
31.58
44.62%
PATM
15.92%
11.47%
16.34%
11.20%
12.97%
9.17%
13.85%
9.02%
EPS
5.59
2.81
98.93%
5.75
3.15
82.54%
3.77
2.43
55.14%
4.13
2.82
46.45%

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
1,434.87
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
16.60%
15.23%
-4.04%
-11.13%
3.78%
-1.77%
-6.16%
-3.65%
2.78%
-15.32%
 
Cost Of Goods Sold
659.13
571.71
485.36
503.42
565.12
551.56
541.36
601.48
676.63
624.17
804.75
Gross Profit
775.74
631.85
559.08
585.04
659.73
628.67
660.16
678.88
652.26
668.75
722.09
GP Margin
54.06%
52.50%
53.53%
53.75%
53.86%
53.27%
54.94%
53.02%
49.08%
51.72%
47.29%
Total Expenditure
1,120.30
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
314.57
239.78
112.24
112.37
106.54
125.62
174.25
171.96
175.95
156.66
216.34
EBITDA Margin
21.92%
19.92%
10.75%
10.32%
8.70%
10.64%
14.50%
13.43%
13.24%
12.12%
14.17%
Other Income
16.11
15.97
79.62
36.47
99.50
5.47
8.56
29.68
16.62
14.05
7.41
Interest
16.03
38.10
60.33
77.65
73.75
75.25
89.80
82.87
87.06
79.70
89.83
Depreciation
47.36
48.58
52.11
53.26
47.89
52.92
53.24
62.12
71.58
61.62
57.09
PBT
267.29
169.08
79.42
17.93
84.40
2.92
39.78
56.64
33.93
29.38
76.83
Tax
53.67
30.03
23.66
-70.19
18.15
-1.87
33.11
22.24
16.79
15.11
20.75
Tax Rate
20.08%
17.76%
29.79%
-391.47%
21.50%
-64.04%
83.23%
39.27%
49.48%
51.43%
41.38%
PAT
213.60
139.05
55.76
88.12
66.25
4.78
6.67
34.40
16.14
13.58
17.88
PAT before Minority Interest
213.60
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
14.89%
11.55%
5.34%
8.10%
5.41%
0.41%
0.56%
2.69%
1.21%
1.05%
1.17%
PAT Growth
70.95%
149.37%
-36.72%
33.01%
1,285.98%
-28.34%
-80.61%
113.14%
18.85%
-24.05%
 
EPS
19.04
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

News Update:


  • Elecon Engg. - Quarterly Results
    24th Jan 2023, 14:53 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.