Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Castings/Forgings

Rating :
53/99

BSE: 500128 | NSE: ELECTCAST

36.60
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 36.85
  • 37.05
  • 36.00
  • 36.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  918173
  •  334.31
  •  48.00
  •  26.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,176.26
  • 6.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,587.35
  • 2.19%
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.08%
  • 6.02%
  • 26.61%
  • FII
  • DII
  • Others
  • 16.69%
  • 2.18%
  • 4.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 18.47
  • 24.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.31
  • 22.40
  • 13.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.73
  • 39.62
  • 59.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.77
  • 6.65
  • 6.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.38
  • 0.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.14
  • 6.18
  • 5.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,767.13
1,097.47
61.02%
1,576.95
1,229.80
28.23%
1,432.68
1,162.53
23.24%
1,165.38
750.30
55.32%
Expenses
1,563.96
936.47
67.01%
1,359.62
1,063.43
27.85%
1,250.96
987.07
26.73%
1,032.97
664.64
55.42%
EBITDA
203.17
161.01
26.18%
217.33
166.37
30.63%
181.72
175.46
3.57%
132.41
85.66
54.58%
EBIDTM
11.50%
14.67%
13.78%
13.53%
12.68%
15.09%
11.36%
11.42%
Other Income
16.34
15.70
4.08%
8.57
19.04
-54.99%
17.59
24.08
-26.95%
21.28
8.29
156.69%
Interest
62.15
60.21
3.22%
52.74
63.85
-17.40%
42.09
55.41
-24.04%
41.21
42.75
-3.60%
Depreciation
30.17
27.65
9.11%
30.57
31.66
-3.44%
27.32
27.89
-2.04%
29.74
16.63
78.83%
PBT
127.19
88.85
43.15%
142.58
89.90
58.60%
129.90
116.25
11.74%
82.74
-209.67
-
Tax
32.01
17.23
85.78%
29.59
22.31
32.63%
33.20
31.49
5.43%
16.63
4.53
267.11%
PAT
95.18
71.62
32.90%
112.99
67.59
67.17%
96.69
84.75
14.09%
66.10
-214.20
-
PATM
5.39%
6.53%
7.17%
5.50%
6.75%
7.29%
5.67%
-28.55%
EPS
1.60
1.20
33.33%
1.90
1.13
68.14%
1.63
1.42
14.79%
1.05
-4.80
-

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
5,942.14
5,280.95
3,474.20
2,711.04
2,699.44
2,263.13
2,079.13
2,204.23
2,401.83
2,459.16
2,214.07
Net Sales Growth
40.14%
52.00%
28.15%
0.43%
19.28%
8.85%
-5.68%
-8.23%
-2.33%
11.07%
 
Cost Of Goods Sold
2,896.49
2,478.24
1,608.17
1,177.09
1,205.45
1,017.49
923.80
1,003.17
1,183.96
1,196.90
1,158.33
Gross Profit
3,045.65
2,802.72
1,866.02
1,533.96
1,493.99
1,245.64
1,155.32
1,201.06
1,217.87
1,262.26
1,055.74
GP Margin
51.26%
53.07%
53.71%
56.58%
55.34%
55.04%
55.57%
54.49%
50.71%
51.33%
47.68%
Total Expenditure
5,207.51
4,590.08
3,044.49
2,345.03
2,304.75
2,011.65
1,796.51
1,933.33
2,093.32
2,161.69
2,016.04
Power & Fuel Cost
-
299.24
202.44
169.68
165.53
151.81
148.26
153.00
173.38
160.38
150.38
% Of Sales
-
5.67%
5.83%
6.26%
6.13%
6.71%
7.13%
6.94%
7.22%
6.52%
6.79%
Employee Cost
-
397.69
297.06
226.61
208.62
230.18
237.48
229.09
215.39
202.53
182.62
% Of Sales
-
7.53%
8.55%
8.36%
7.73%
10.17%
11.42%
10.39%
8.97%
8.24%
8.25%
Manufacturing Exp.
-
446.28
270.87
179.16
164.45
148.16
146.21
151.84
159.66
157.24
148.84
% Of Sales
-
8.45%
7.80%
6.61%
6.09%
6.55%
7.03%
6.89%
6.65%
6.39%
6.72%
General & Admin Exp.
-
553.25
334.49
38.12
34.91
39.19
35.54
38.07
37.18
39.60
38.65
% Of Sales
-
10.48%
9.63%
1.41%
1.29%
1.73%
1.71%
1.73%
1.55%
1.61%
1.75%
Selling & Distn. Exp.
-
190.12
156.45
299.98
279.89
255.87
164.18
189.66
210.16
203.89
209.46
% Of Sales
-
3.60%
4.50%
11.07%
10.37%
11.31%
7.90%
8.60%
8.75%
8.29%
9.46%
Miscellaneous Exp.
-
225.27
175.00
254.39
245.89
168.96
141.04
168.50
113.59
201.16
209.46
% Of Sales
-
4.27%
5.04%
9.38%
9.11%
7.47%
6.78%
7.64%
4.73%
8.18%
5.77%
EBITDA
734.63
690.87
429.71
366.01
394.69
251.48
282.62
270.90
308.51
297.47
198.03
EBITDA Margin
12.36%
13.08%
12.37%
13.50%
14.62%
11.11%
13.59%
12.29%
12.84%
12.10%
8.94%
Other Income
63.78
62.78
59.59
33.21
56.91
85.72
106.06
29.11
62.18
28.93
95.49
Interest
198.19
194.68
211.09
227.58
234.65
210.28
210.35
180.33
156.57
150.46
125.66
Depreciation
117.80
114.68
89.99
57.15
58.51
62.40
66.90
67.25
70.61
56.36
55.70
PBT
482.41
444.29
188.21
114.49
158.43
64.53
111.42
52.43
143.51
119.57
112.15
Tax
111.43
96.72
40.21
28.20
-18.00
-1.08
33.79
16.92
27.23
38.07
23.54
Tax Rate
23.10%
21.77%
-71.78%
24.63%
70.48%
-1.67%
30.33%
32.27%
18.97%
31.84%
20.99%
PAT
370.96
347.28
-96.62
85.88
-8.03
65.45
77.65
35.51
116.15
80.73
87.92
PAT before Minority Interest
350.05
347.57
-96.23
86.30
-7.54
65.61
77.63
35.51
116.28
81.50
88.61
Minority Interest
-20.91
-0.29
-0.39
-0.42
-0.49
-0.16
0.02
0.00
-0.13
-0.77
-0.69
PAT Margin
6.24%
6.58%
-2.78%
3.17%
-0.30%
2.89%
3.73%
1.61%
4.84%
3.28%
3.97%
PAT Growth
3,700.82%
-
-
-
-
-15.71%
118.67%
-69.43%
43.87%
-8.18%
 
EPS
6.24
5.84
-1.62
1.44
-0.14
1.10
1.31
0.60
1.95
1.36
1.48

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
4,103.08
3,726.03
2,880.15
2,635.68
2,478.71
2,384.92
2,490.57
2,070.20
2,202.09
2,225.79
Share Capital
59.46
43.30
43.30
40.55
35.70
35.70
35.70
35.70
34.38
32.68
Total Reserves
4,043.62
3,666.57
2,836.85
2,595.13
2,443.02
2,349.22
2,454.88
2,034.50
2,167.71
2,193.11
Non-Current Liabilities
1,390.77
1,348.48
1,094.53
1,311.98
1,360.51
1,687.41
1,616.61
1,340.75
1,607.49
1,272.45
Secured Loans
838.57
770.61
649.64
771.86
767.12
1,069.68
1,110.46
1,296.74
1,553.32
1,217.82
Unsecured Loans
38.61
31.80
53.01
66.39
81.44
65.29
42.00
0.00
0.00
0.00
Long Term Provisions
103.98
100.41
79.77
61.63
60.91
52.98
15.77
12.99
15.06
10.56
Current Liabilities
3,128.57
2,076.11
1,616.89
1,473.09
1,560.94
1,446.83
1,600.46
1,806.53
1,636.65
1,579.79
Trade Payables
627.00
449.47
385.80
308.84
338.44
275.33
320.18
293.37
389.58
185.05
Other Current Liabilities
634.05
477.97
425.66
369.59
616.99
415.02
344.56
533.61
364.21
315.96
Short Term Borrowings
1,844.89
1,126.26
788.46
770.31
568.35
719.26
862.19
902.89
826.24
1,010.23
Short Term Provisions
22.62
22.41
16.97
24.35
37.17
37.23
73.53
76.65
56.62
68.55
Total Liabilities
8,623.82
7,152.13
5,592.79
5,421.41
5,400.54
5,519.37
5,707.86
5,217.70
5,456.29
5,087.32
Net Block
2,763.22
2,632.57
1,703.00
1,633.11
1,677.67
1,706.78
1,779.95
1,153.66
1,181.66
1,147.74
Gross Block
3,402.80
3,206.82
1,993.30
1,868.22
1,863.48
1,834.90
1,846.10
1,801.36
1,747.41
1,652.93
Accumulated Depreciation
639.59
574.25
290.30
235.12
185.81
128.12
66.15
647.71
565.75
505.19
Non Current Assets
4,132.68
4,118.13
3,690.11
3,604.69
3,579.78
3,561.18
3,896.79
3,225.74
3,473.82
3,106.63
Capital Work in Progress
1,207.77
1,336.78
1,165.62
1,236.62
1,201.78
1,209.76
1,278.42
1,285.55
414.03
502.33
Non Current Investment
95.07
45.73
746.68
683.28
636.10
589.10
783.79
758.79
771.66
867.77
Long Term Loans & Adv.
62.89
47.58
16.29
15.24
25.38
17.75
26.72
26.52
302.09
97.67
Other Non Current Assets
3.74
55.47
58.52
36.45
38.85
37.78
27.92
1.23
0.46
0.42
Current Assets
4,491.14
3,034.00
1,902.68
1,816.72
1,820.76
1,958.19
1,811.08
1,991.96
1,982.47
1,980.69
Current Investments
361.73
156.61
0.01
0.76
0.84
0.91
2.67
7.67
67.63
114.19
Inventories
2,237.73
1,228.88
897.03
754.21
610.02
629.53
592.39
688.96
759.17
654.10
Sundry Debtors
941.86
768.75
617.94
608.78
524.92
458.78
538.52
516.22
570.18
601.02
Cash & Bank
518.77
510.47
99.88
150.06
228.59
356.57
140.30
245.28
267.22
346.13
Other Current Assets
431.05
228.00
219.40
209.80
456.40
512.40
537.20
533.84
318.27
265.24
Short Term Loans & Adv.
215.05
141.29
68.43
93.11
269.74
332.58
327.90
388.15
201.59
166.57
Net Current Assets
1,362.57
957.89
285.79
343.63
259.82
511.36
210.61
185.43
345.82
400.90
Total Assets
8,623.82
7,152.13
5,592.79
5,421.41
5,400.54
5,519.37
5,707.87
5,217.70
5,456.29
5,087.32

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
-279.09
444.02
224.75
-46.17
450.49
421.31
532.88
443.31
109.18
216.23
PBT
444.29
-56.02
114.49
-25.54
64.53
111.42
52.43
143.51
119.57
112.15
Adjustment
272.69
505.73
306.31
432.92
192.83
216.68
251.22
223.40
182.83
113.73
Changes in Working Capital
-880.25
40.65
-187.51
-436.56
204.85
122.07
240.08
89.09
-159.69
1.58
Cash after chg. in Working capital
-163.28
490.36
233.30
-29.18
462.20
450.17
543.73
456.00
142.71
227.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-115.82
-46.34
-8.55
-16.99
-11.72
-28.86
-10.85
-12.69
-33.53
-11.23
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
-328.79
111.59
-20.41
33.16
-69.04
71.92
71.13
-215.97
-176.48
-279.28
Net Fixed Assets
-70.79
-1,368.92
-32.45
-57.64
-8.85
83.88
-34.89
-968.00
31.01
-763.49
Net Investments
-254.46
274.18
1.36
605.26
0.16
1.73
117.09
-165.83
42.64
-23.88
Others
-3.54
1,206.33
10.68
-514.46
-60.35
-13.69
-11.07
917.86
-250.13
508.09
Cash from Financing Activity
608.63
-419.38
-219.90
-5.16
-574.47
-331.53
-592.32
-235.52
-87.52
259.66
Net Cash Inflow / Outflow
0.74
136.23
-15.57
-18.17
-193.02
161.70
11.70
-8.18
-154.82
196.61
Opening Cash & Equivalents
212.99
59.46
75.01
93.06
286.20
124.52
112.81
122.52
277.54
80.70
Closing Cash & Equivalent
213.73
212.99
59.46
75.01
93.06
286.20
124.52
114.41
122.52
277.54

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.)
69.01
85.69
66.52
65.00
69.44
66.81
69.77
42.85
47.53
50.57
ROA
4.41%
-1.51%
1.57%
-0.14%
1.20%
1.38%
0.65%
2.18%
1.55%
1.88%
ROE
8.90%
-2.92%
3.13%
-0.29%
2.70%
3.18%
1.77%
7.35%
4.96%
5.29%
ROCE
9.94%
2.98%
7.61%
4.88%
6.38%
7.06%
5.30%
7.23%
6.52%
6.26%
Fixed Asset Turnover
1.60
1.34
1.40
1.45
1.23
1.15
1.21
1.38
1.47
1.68
Receivable days
59.12
72.84
82.58
76.65
79.14
85.95
87.33
80.88
85.25
94.93
Inventory Days
119.80
111.67
111.16
92.23
99.73
105.31
106.09
107.81
102.87
116.97
Payable days
72.94
77.41
41.95
45.84
50.22
64.70
58.37
60.24
51.76
45.61
Cash Conversion Cycle
105.98
107.11
151.78
123.04
128.65
126.55
135.04
128.46
136.35
166.29
Total Debt/Equity
0.71
0.56
0.60
0.67
0.68
0.86
0.88
1.68
1.57
1.47
Interest Cover
3.28
0.73
1.50
0.89
1.31
1.53
1.29
1.92
1.79
1.89

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.