Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Castings/Forgings

Rating :
41/99

BSE: 500128 | NSE: ELECTCAST

9.05
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  9.40
  •  9.50
  •  9.00
  •  9.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  89268
  •  8.22
  •  21.50
  •  8.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 394.85
  • 2.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,005.94
  • N/A
  • 0.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.22%
  • 6.49%
  • 21.93%
  • FII
  • DII
  • Others
  • 11.05%
  • 4.72%
  • 3.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.28
  • 2.11
  • 10.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 4.49
  • 4.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.33
  • 11.47
  • 5.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.20
  • 0.20
  • 0.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 7.68
  • 6.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
692.51
0.00
0
652.63
0.00
0
653.26
0.00
0
757.42
0.00
0
Expenses
590.26
0.00
0
569.84
0.00
0
551.25
0.00
0
657.15
0.00
0
EBITDA
102.25
0.00
0
82.79
0.00
0
102.01
0.00
0
100.27
0.00
0
EBIDTM
14.77%
0.00%
12.69%
0.00%
15.62%
0.00%
13.24%
0.00%
Other Income
7.29
0.00
0
12.75
0.00
0
8.37
0.00
0
23.24
0.00
0
Interest
52.67
0.00
0
65.81
0.00
0
53.26
0.00
0
50.28
0.00
0
Depreciation
14.18
0.00
0
14.10
0.00
0
13.61
0.00
0
14.28
0.00
0
PBT
42.69
0.00
0
15.63
0.00
0
43.50
0.00
0
58.96
0.00
0
Tax
11.68
0.00
0
2.36
0.00
0
18.46
0.00
0
25.57
0.00
0
PAT
31.01
0.00
0
13.27
0.00
0
25.04
0.00
0
33.39
0.00
0
PATM
4.48%
0.00%
2.03%
0.00%
3.83%
0.00%
4.41%
0.00%
EPS
1.36
0.00
0
0.63
0.00
0
0.96
0.00
0
1.19
0.00
0

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
Mar 10
Net Sales
2,755.82
2,699.44
2,263.13
2,079.13
2,204.23
2,401.83
2,459.16
2,214.07
2,101.75
1,870.66
1,580.78
Net Sales Growth
0.00%
19.28%
8.85%
-5.68%
-8.23%
-2.33%
11.07%
5.34%
12.35%
18.34%
 
Cost Of Goods Sold
1,221.98
1,205.45
1,017.49
923.80
1,003.17
1,183.96
1,196.90
1,158.33
1,093.15
897.96
646.71
Gross Profit
1,533.84
1,493.99
1,245.64
1,155.32
1,201.06
1,217.87
1,262.26
1,055.74
1,008.59
972.69
934.07
GP Margin
55.66%
55.34%
55.04%
55.57%
54.49%
50.71%
51.33%
47.68%
47.99%
52.00%
59.09%
Total Expenditure
2,368.50
2,305.36
2,011.65
1,796.51
1,933.33
2,093.32
2,161.69
2,016.04
1,997.06
1,600.75
1,295.28
Power & Fuel Cost
-
165.53
151.81
148.26
153.00
173.38
160.38
150.38
143.50
127.36
105.97
% Of Sales
-
6.13%
6.71%
7.13%
6.94%
7.22%
6.52%
6.79%
6.83%
6.81%
6.70%
Employee Cost
-
250.93
230.18
237.48
229.09
215.39
202.53
182.62
158.99
149.24
120.41
% Of Sales
-
9.30%
10.17%
11.42%
10.39%
8.97%
8.24%
8.25%
7.56%
7.98%
7.62%
Manufacturing Exp.
-
164.45
148.16
146.21
151.84
159.66
157.24
148.84
142.97
128.92
177.65
% Of Sales
-
6.09%
6.55%
7.03%
6.89%
6.65%
6.39%
6.72%
6.80%
6.89%
11.24%
General & Admin Exp.
-
34.91
39.19
35.54
38.07
37.18
39.60
38.65
30.93
33.87
40.37
% Of Sales
-
1.29%
1.73%
1.71%
1.73%
1.55%
1.61%
1.75%
1.47%
1.81%
2.55%
Selling & Distn. Exp.
-
279.89
255.87
164.18
189.66
210.16
203.89
209.46
152.44
155.87
87.96
% Of Sales
-
10.37%
11.31%
7.90%
8.60%
8.75%
8.29%
9.46%
7.25%
8.33%
5.56%
Miscellaneous Exp.
-
204.18
168.96
141.04
168.50
113.59
201.16
127.76
275.08
107.54
87.96
% Of Sales
-
7.56%
7.47%
6.78%
7.64%
4.73%
8.18%
5.77%
13.09%
5.75%
7.35%
EBITDA
387.32
394.08
251.48
282.62
270.90
308.51
297.47
198.03
104.69
269.91
285.50
EBITDA Margin
14.05%
14.60%
11.11%
13.59%
12.29%
12.84%
12.10%
8.94%
4.98%
14.43%
18.06%
Other Income
51.65
57.52
85.72
106.06
29.11
62.18
28.93
95.49
74.17
95.37
132.23
Interest
222.02
234.65
210.28
210.35
180.33
156.57
150.46
125.66
110.80
86.02
52.20
Depreciation
56.17
58.51
62.40
66.90
67.25
70.61
56.36
55.70
56.58
55.88
53.51
PBT
160.78
158.43
64.53
111.42
52.43
143.51
119.57
112.15
11.47
223.37
312.02
Tax
58.07
-18.00
-1.08
33.79
16.92
27.23
38.07
23.54
-17.06
61.10
105.17
Tax Rate
36.12%
70.48%
-1.67%
30.33%
32.27%
18.97%
31.84%
20.99%
-148.74%
27.35%
33.71%
PAT
102.71
-8.03
65.45
77.65
35.51
116.15
80.73
87.92
27.19
161.96
206.16
PAT before Minority Interest
102.37
-7.54
65.61
77.63
35.51
116.28
81.50
88.61
28.53
162.27
206.85
Minority Interest
-0.34
-0.49
-0.16
0.02
0.00
-0.13
-0.77
-0.69
-1.34
-0.31
-0.69
PAT Margin
3.73%
-0.30%
2.89%
3.73%
1.61%
4.84%
3.28%
3.97%
1.29%
8.66%
13.04%
PAT Growth
0.00%
-
-15.71%
118.67%
-69.43%
43.87%
-8.18%
223.35%
-83.21%
-21.44%
 
Unadjusted EPS
4.14
0.99
3.47
4.04
-0.77
-3.27
-0.48
-0.73
-0.83
5.50
7.32

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
Mar 10
Shareholder's Funds
2,638.53
2,478.71
2,384.92
2,490.57
2,070.20
2,202.09
2,225.79
1,695.48
1,746.65
1,620.65
Share Capital
40.55
35.70
35.70
35.70
35.70
34.38
32.68
32.68
32.68
32.68
Total Reserves
2,597.98
2,443.02
2,349.22
2,454.88
2,034.50
2,167.71
2,193.11
1,662.81
1,713.97
1,587.97
Non-Current Liabilities
1,309.13
1,360.51
1,687.41
1,616.61
1,340.75
1,607.49
1,272.45
900.68
842.94
1,345.12
Secured Loans
771.86
767.12
1,069.68
1,110.46
1,296.74
1,553.32
1,217.82
865.71
785.39
1,130.35
Unsecured Loans
66.39
81.44
65.29
42.00
0.00
0.00
0.00
0.00
0.00
167.90
Long Term Provisions
61.61
60.91
52.98
15.77
12.99
15.06
10.56
10.18
9.30
0.00
Current Liabilities
1,473.10
1,560.94
1,446.83
1,600.46
1,806.53
1,636.65
1,579.79
1,723.18
1,473.73
331.72
Trade Payables
309.32
338.44
275.33
320.18
293.37
389.58
185.05
395.20
384.00
168.07
Other Current Liabilities
369.17
616.99
415.02
344.56
533.61
364.21
315.96
519.97
342.72
45.08
Short Term Borrowings
770.31
568.35
719.26
862.19
902.89
826.24
1,010.23
693.36
607.97
0.00
Short Term Provisions
24.30
37.17
37.23
73.53
76.65
56.62
68.55
114.65
139.04
118.57
Total Liabilities
5,421.42
5,400.54
5,519.37
5,707.86
5,217.70
5,456.29
5,087.32
4,329.99
4,068.49
3,302.43
Net Block
1,633.11
1,677.67
1,706.78
1,779.95
1,153.66
1,181.66
1,147.74
601.00
553.24
537.84
Gross Block
1,869.79
1,863.48
1,834.90
1,846.10
1,801.36
1,747.41
1,652.93
1,045.59
935.71
860.20
Accumulated Depreciation
236.68
185.81
128.12
66.15
647.71
565.75
505.19
444.59
382.47
322.36
Non Current Assets
3,604.69
3,579.78
3,561.18
3,896.79
3,225.74
3,473.82
3,106.63
2,172.33
1,939.14
1,769.94
Capital Work in Progress
1,236.62
1,201.78
1,209.76
1,278.42
1,285.55
414.03
502.33
337.85
285.37
277.82
Non Current Investment
683.28
636.10
589.10
783.79
758.79
771.66
867.77
820.84
874.25
835.19
Long Term Loans & Adv.
15.24
25.36
17.75
26.72
26.52
302.09
97.67
85.82
73.08
0.00
Other Non Current Assets
36.45
38.87
37.78
27.92
1.23
0.46
0.42
0.43
0.37
0.00
Current Assets
1,816.72
1,820.76
1,958.19
1,811.08
1,991.96
1,982.47
1,980.69
2,157.67
2,129.34
1,532.46
Current Investments
0.76
0.84
0.91
2.67
7.67
67.63
114.19
253.07
550.80
232.21
Inventories
754.21
610.02
629.53
592.39
688.96
759.17
654.10
795.61
703.58
495.91
Sundry Debtors
608.78
524.92
458.78
538.52
516.22
570.18
601.02
575.47
478.92
297.55
Cash & Bank
150.06
228.59
356.57
140.30
245.28
267.22
346.13
169.42
204.79
298.60
Other Current Assets
302.91
186.66
179.82
209.30
533.84
318.27
265.24
364.09
191.26
208.18
Short Term Loans & Adv.
93.11
269.74
332.58
327.90
388.15
201.59
166.57
260.01
136.51
200.65
Net Current Assets
343.62
259.82
511.36
210.61
185.43
345.82
400.90
434.49
655.61
1,200.74
Total Assets
5,421.41
5,400.54
5,519.37
5,707.87
5,217.70
5,456.29
5,087.32
4,330.00
4,068.48
3,302.42

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
Mar 10
Cash From Operating Activity
-46.17
450.49
421.31
532.88
443.31
109.18
216.23
-254.98
170.42
388.61
PBT
-25.54
64.53
111.42
52.43
143.51
119.57
112.15
11.47
223.37
312.02
Adjustment
432.92
192.83
216.68
251.22
223.40
182.83
113.73
157.53
106.10
19.73
Changes in Working Capital
-436.56
204.85
122.07
240.08
89.09
-159.69
1.58
-399.05
-99.93
171.82
Cash after chg. in Working capital
-29.18
462.20
450.17
543.73
456.00
142.71
227.46
-230.04
229.54
503.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.99
-11.72
-28.86
-10.85
-12.69
-33.53
-11.23
-24.93
-59.12
-114.96
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
33.16
-69.04
71.92
71.13
-215.97
-176.48
-279.28
133.51
-442.36
-470.20
Net Fixed Assets
-39.06
-8.85
83.88
-34.89
-968.00
31.01
-763.49
-127.62
-79.60
-126.66
Net Investments
593.23
0.16
1.73
117.09
-165.83
42.64
-23.88
281.15
-375.91
-578.63
Others
-521.01
-60.35
-13.69
-11.07
917.86
-250.13
508.09
-20.02
13.15
235.09
Cash from Financing Activity
-5.16
-574.47
-331.53
-592.32
-235.52
-87.52
259.66
119.92
139.80
283.10
Net Cash Inflow / Outflow
-18.17
-193.02
161.70
11.70
-8.18
-154.82
196.61
-1.55
-132.15
201.52
Opening Cash & Equivalents
93.06
286.20
124.52
112.81
122.52
277.54
80.70
82.37
214.53
95.41
Closing Cash & Equivalent
75.01
93.06
286.20
124.52
114.41
122.52
277.54
80.70
82.37
298.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
65.07
69.44
66.81
69.77
42.85
47.53
50.57
51.89
53.45
49.60
ROA
-0.14%
1.20%
1.38%
0.65%
2.18%
1.55%
1.88%
0.68%
4.40%
6.72%
ROE
-0.29%
2.70%
3.18%
1.77%
7.35%
4.96%
5.29%
1.66%
9.64%
14.31%
ROCE
4.88%
6.38%
7.06%
5.30%
7.23%
6.52%
6.26%
3.58%
9.93%
13.44%
Fixed Asset Turnover
1.45
1.23
1.15
1.21
1.38
1.47
1.68
2.16
2.13
1.95
Receivable days
76.65
79.14
85.95
87.33
80.88
85.25
94.93
89.84
74.23
96.48
Inventory Days
92.23
99.73
105.31
106.09
107.81
102.87
116.97
127.74
114.68
109.70
Payable days
53.29
59.49
64.70
58.37
60.24
51.76
45.61
43.43
36.05
46.34
Cash Conversion Cycle
115.58
119.38
126.55
135.04
128.46
136.35
166.29
174.16
152.87
159.84
Total Debt/Equity
0.67
0.68
0.86
0.88
1.68
1.57
1.47
1.07
0.90
0.80
Interest Cover
0.89
1.31
1.53
1.29
1.92
1.79
1.89
1.10
3.60
6.98

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.