Nifty
Sensex
:
:
10588.65
36012.93
36.95 (0.35%)
169.23 (0.47%)

Castings/Forgings

Rating :
48/99

BSE: 500128 | NSE: ELECTCAST

14.25
02-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  14.25
  •  14.90
  •  14.00
  •  14.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  269743
  •  38.82
  •  19.00
  •  8.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 617.83
  • 3.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,228.91
  • N/A
  • 0.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.41%
  • 6.50%
  • 22.49%
  • FII
  • DII
  • Others
  • 11.04%
  • 4.72%
  • 2.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.50
  • 2.36
  • 9.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.28
  • 5.02
  • 6.88

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.95
  • 6.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.40
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.33
  • 7.25
  • 6.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
712.64
757.42
-5.91%
692.51
711.04
-2.61%
652.63
647.71
0.76%
653.26
577.00
13.22%
Expenses
633.67
657.15
-3.57%
590.26
606.18
-2.63%
569.84
545.07
4.54%
551.25
496.36
11.06%
EBITDA
78.97
100.27
-21.24%
102.25
104.86
-2.49%
82.79
102.64
-19.34%
102.01
80.64
26.50%
EBIDTM
11.08%
13.24%
14.77%
14.75%
12.69%
15.85%
15.62%
13.98%
Other Income
4.80
23.24
-79.35%
7.29
16.27
-55.19%
12.75
6.77
88.33%
8.37
16.91
-50.50%
Interest
55.85
50.28
11.08%
52.67
59.56
-11.57%
65.81
56.80
15.86%
53.26
68.00
-21.68%
Depreciation
15.26
14.28
6.86%
14.18
14.25
-0.49%
14.10
14.96
-5.75%
13.61
15.03
-9.45%
PBT
12.67
58.96
-78.51%
42.69
47.32
-9.78%
15.63
-173.58
-
43.50
41.76
4.17%
Tax
-4.31
25.57
-
11.68
16.96
-31.13%
2.36
-63.83
-
18.46
3.30
459.39%
PAT
16.98
33.39
-49.15%
31.01
30.36
2.14%
13.27
-109.75
-
25.04
38.46
-34.89%
PATM
2.38%
4.41%
4.48%
4.27%
2.03%
-16.94%
3.83%
6.67%
EPS
0.39
0.77
-49.35%
0.72
0.70
2.86%
0.31
-2.53
-
0.58
0.89
-34.83%

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
2,711.04
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
0.66%
19.28%
8.85%
-5.68%
-8.23%
-2.33%
11.07%
5.34%
12.35%
18.34%
 
Cost Of Goods Sold
1,177.08
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
1,533.96
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
56.58%
55.34%
55.04%
55.57%
54.49%
50.71%
51.33%
47.68%
47.99%
52.00%
59.09%
Total Expenditure
2,345.02
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
366.02
394.08
251.48
282.62
270.90
308.51
297.47
198.03
104.69
269.91
285.50
EBITDA Margin
13.50%
14.60%
11.11%
13.59%
12.29%
12.84%
12.10%
8.94%
4.98%
14.43%
18.06%
Other Income
33.21
57.52
85.72
106.06
29.11
62.18
28.93
95.49
74.17
95.37
132.23
Interest
227.59
234.65
210.28
210.35
180.33
156.57
150.46
125.66
110.80
86.02
52.20
Depreciation
57.15
58.51
62.40
66.90
67.25
70.61
56.36
55.70
56.58
55.88
53.51
PBT
114.49
158.43
64.53
111.42
52.43
143.51
119.57
112.15
11.47
223.37
312.02
Tax
28.19
-18.00
-1.08
33.79
16.92
27.23
38.07
23.54
-17.06
61.10
105.17
Tax Rate
24.62%
70.48%
-1.67%
30.33%
32.27%
18.97%
31.84%
20.99%
-148.74%
27.35%
33.71%
PAT
86.30
-8.03
65.45
77.65
35.51
116.15
80.73
87.92
27.19
161.96
206.16
PAT before Minority Interest
85.88
-7.54
65.61
77.63
35.51
116.28
81.50
88.61
28.53
162.27
206.85
Minority Interest
-0.42
-0.49
-0.16
0.02
0.00
-0.13
-0.77
-0.69
-1.34
-0.31
-0.69
PAT Margin
3.18%
-0.30%
2.89%
3.73%
1.61%
4.84%
3.28%
3.97%
1.29%
8.66%
13.04%
PAT Growth
1,244.56%
-
-15.71%
118.67%
-69.43%
43.87%
-8.18%
223.35%
-83.21%
-21.44%
 
EPS
1.99
-0.19
1.51
1.79
0.82
2.68
1.86
2.03
0.63
3.74
4.76

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.