Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Castings/Forgings

Rating :
61/99

BSE: 500128 | NSE: ELECTCAST

38.35
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  38.40
  •  39.45
  •  38.10
  •  38.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1131493
  •  439.38
  •  40.35
  •  14.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,660.38
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,278.65
  • 0.78%
  • 0.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.29%
  • 4.51%
  • 23.26%
  • FII
  • DII
  • Others
  • 10.71%
  • 3.04%
  • 3.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.78
  • 4.23
  • 6.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.09
  • 6.20
  • 7.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.15
  • 19.32
  • 9.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.42
  • 6.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.38
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.72
  • 7.04
  • 6.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,228.01
712.64
72.32%
1,162.53
692.51
67.87%
750.30
652.63
14.97%
329.71
653.26
-49.53%
Expenses
1,056.13
633.67
66.67%
988.27
590.26
67.43%
668.67
569.84
17.34%
326.62
551.25
-40.75%
EBITDA
171.89
78.97
117.66%
174.26
102.25
70.43%
81.63
82.79
-1.40%
3.09
102.01
-96.97%
EBIDTM
14.00%
11.08%
14.99%
14.77%
10.88%
12.69%
0.94%
15.62%
Other Income
11.49
4.80
139.38%
29.83
7.29
309.19%
12.32
12.75
-3.37%
4.58
8.37
-45.28%
Interest
65.04
55.85
16.45%
56.49
52.67
7.25%
42.75
65.81
-35.04%
46.36
53.26
-12.96%
Depreciation
29.57
15.26
93.77%
31.09
14.18
119.25%
16.63
14.10
17.94%
13.89
13.61
2.06%
PBT
88.77
12.67
600.63%
116.52
42.69
172.94%
-209.67
15.63
-
-52.58
43.50
-
Tax
22.22
-4.31
-
31.72
11.68
171.58%
4.53
2.36
91.95%
-18.15
18.46
-
PAT
66.55
16.98
291.93%
84.80
31.01
173.46%
-214.20
13.27
-
-34.43
25.04
-
PATM
5.42%
2.38%
7.29%
4.48%
-28.55%
2.03%
-10.44%
3.83%
EPS
0.98
0.87
12.64%
1.32
1.36
-2.94%
-4.80
0.63
-
-0.87
0.96
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
3,470.55
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
Net Sales Growth
28.02%
0.43%
19.28%
8.85%
-5.68%
-8.23%
-2.33%
11.07%
5.34%
12.35%
 
Cost Of Goods Sold
1,635.99
1,177.09
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
Gross Profit
1,834.56
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
GP Margin
52.86%
56.58%
55.34%
55.04%
55.57%
54.49%
50.71%
51.33%
47.68%
47.99%
52.00%
Total Expenditure
3,039.69
2,345.03
2,304.75
2,011.65
1,796.51
1,933.33
2,093.32
2,161.69
2,016.04
1,997.06
1,600.75
Power & Fuel Cost
-
169.68
165.53
151.81
148.26
153.00
173.38
160.38
150.38
143.50
127.36
% Of Sales
-
6.26%
6.13%
6.71%
7.13%
6.94%
7.22%
6.52%
6.79%
6.83%
6.81%
Employee Cost
-
226.61
208.62
230.18
237.48
229.09
215.39
202.53
182.62
158.99
149.24
% Of Sales
-
8.36%
7.73%
10.17%
11.42%
10.39%
8.97%
8.24%
8.25%
7.56%
7.98%
Manufacturing Exp.
-
179.16
164.45
148.16
146.21
151.84
159.66
157.24
148.84
142.97
128.92
% Of Sales
-
6.61%
6.09%
6.55%
7.03%
6.89%
6.65%
6.39%
6.72%
6.80%
6.89%
General & Admin Exp.
-
38.12
34.91
39.19
35.54
38.07
37.18
39.60
38.65
30.93
33.87
% Of Sales
-
1.41%
1.29%
1.73%
1.71%
1.73%
1.55%
1.61%
1.75%
1.47%
1.81%
Selling & Distn. Exp.
-
299.98
279.89
255.87
164.18
189.66
210.16
203.89
209.46
152.44
155.87
% Of Sales
-
11.07%
10.37%
11.31%
7.90%
8.60%
8.75%
8.29%
9.46%
7.25%
8.33%
Miscellaneous Exp.
-
254.39
245.89
168.96
141.04
168.50
113.59
201.16
127.76
275.08
155.87
% Of Sales
-
9.38%
9.11%
7.47%
6.78%
7.64%
4.73%
8.18%
5.77%
13.09%
5.75%
EBITDA
430.87
366.01
394.69
251.48
282.62
270.90
308.51
297.47
198.03
104.69
269.91
EBITDA Margin
12.42%
13.50%
14.62%
11.11%
13.59%
12.29%
12.84%
12.10%
8.94%
4.98%
14.43%
Other Income
58.22
33.21
56.91
85.72
106.06
29.11
62.18
28.93
95.49
74.17
95.37
Interest
210.64
227.58
234.65
210.28
210.35
180.33
156.57
150.46
125.66
110.80
86.02
Depreciation
91.18
57.15
58.51
62.40
66.90
67.25
70.61
56.36
55.70
56.58
55.88
PBT
-56.96
114.49
158.43
64.53
111.42
52.43
143.51
119.57
112.15
11.47
223.37
Tax
40.32
28.20
-18.00
-1.08
33.79
16.92
27.23
38.07
23.54
-17.06
61.10
Tax Rate
-70.79%
24.63%
70.48%
-1.67%
30.33%
32.27%
18.97%
31.84%
20.99%
-148.74%
27.35%
PAT
-97.28
85.88
-8.03
65.45
77.65
35.51
116.15
80.73
87.92
27.19
161.96
PAT before Minority Interest
-151.28
86.30
-7.54
65.61
77.63
35.51
116.28
81.50
88.61
28.53
162.27
Minority Interest
-54.00
-0.42
-0.49
-0.16
0.02
0.00
-0.13
-0.77
-0.69
-1.34
-0.31
PAT Margin
-2.80%
3.17%
-0.30%
2.89%
3.73%
1.61%
4.84%
3.28%
3.97%
1.29%
8.66%
PAT Growth
-212.72%
-
-
-15.71%
118.67%
-69.43%
43.87%
-8.18%
223.35%
-83.21%
 
EPS
-2.25
1.98
-0.19
1.51
1.79
0.82
2.68
1.86
2.03
0.63
3.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,880.15
2,635.68
2,478.71
2,384.92
2,490.57
2,070.20
2,202.09
2,225.79
1,695.48
1,746.65
Share Capital
43.30
40.55
35.70
35.70
35.70
35.70
34.38
32.68
32.68
32.68
Total Reserves
2,836.85
2,595.13
2,443.02
2,349.22
2,454.88
2,034.50
2,167.71
2,193.11
1,662.81
1,713.97
Non-Current Liabilities
1,087.38
1,311.98
1,360.51
1,687.41
1,616.61
1,340.75
1,607.49
1,272.45
900.68
842.94
Secured Loans
649.64
771.86
767.12
1,069.68
1,110.46
1,296.74
1,553.32
1,217.82
865.71
785.39
Unsecured Loans
53.01
66.39
81.44
65.29
42.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
72.61
61.63
60.91
52.98
15.77
12.99
15.06
10.56
10.18
9.30
Current Liabilities
1,624.04
1,473.09
1,560.94
1,446.83
1,600.46
1,806.53
1,636.65
1,579.79
1,723.18
1,473.73
Trade Payables
385.80
308.84
338.44
275.33
320.18
293.37
389.58
185.05
395.20
384.00
Other Current Liabilities
425.66
369.59
616.99
415.02
344.56
533.61
364.21
315.96
519.97
342.72
Short Term Borrowings
788.46
770.31
568.35
719.26
862.19
902.89
826.24
1,010.23
693.36
607.97
Short Term Provisions
24.12
24.35
37.17
37.23
73.53
76.65
56.62
68.55
114.65
139.04
Total Liabilities
5,592.79
5,421.41
5,400.54
5,519.37
5,707.86
5,217.70
5,456.29
5,087.32
4,329.99
4,068.49
Net Block
1,703.00
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
Gross Block
1,993.30
1,868.22
1,863.48
1,834.90
1,846.10
1,801.36
1,747.41
1,652.93
1,045.59
935.71
Accumulated Depreciation
290.30
235.12
185.81
128.12
66.15
647.71
565.75
505.19
444.59
382.47
Non Current Assets
3,690.11
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
Capital Work in Progress
1,165.62
1,236.62
1,201.78
1,209.76
1,278.42
1,285.55
414.03
502.33
337.85
285.37
Non Current Investment
746.68
683.28
636.10
589.10
783.79
758.79
771.66
867.77
820.84
874.25
Long Term Loans & Adv.
16.21
15.24
25.38
17.75
26.72
26.52
302.09
97.67
85.82
73.08
Other Non Current Assets
58.61
36.45
38.85
37.78
27.92
1.23
0.46
0.42
0.43
0.37
Current Assets
1,902.68
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
Current Investments
0.01
0.76
0.84
0.91
2.67
7.67
67.63
114.19
253.07
550.80
Inventories
897.03
754.21
610.02
629.53
592.39
688.96
759.17
654.10
795.61
703.58
Sundry Debtors
617.94
608.78
524.92
458.78
538.52
516.22
570.18
601.02
575.47
478.92
Cash & Bank
99.88
150.06
228.59
356.57
140.30
245.28
267.22
346.13
169.42
204.79
Other Current Assets
287.83
209.80
186.66
179.82
537.20
533.84
318.27
265.24
364.09
191.26
Short Term Loans & Adv.
81.50
93.11
269.74
332.58
327.90
388.15
201.59
166.57
260.01
136.51
Net Current Assets
278.64
343.63
259.82
511.36
210.61
185.43
345.82
400.90
434.49
655.61
Total Assets
5,592.79
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
224.75
-46.17
450.49
421.31
532.88
443.31
109.18
216.23
-254.98
170.42
PBT
114.49
-25.54
64.53
111.42
52.43
143.51
119.57
112.15
11.47
223.37
Adjustment
306.31
432.92
192.83
216.68
251.22
223.40
182.83
113.73
157.53
106.10
Changes in Working Capital
-187.51
-436.56
204.85
122.07
240.08
89.09
-159.69
1.58
-399.05
-99.93
Cash after chg. in Working capital
233.30
-29.18
462.20
450.17
543.73
456.00
142.71
227.46
-230.04
229.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.55
-16.99
-11.72
-28.86
-10.85
-12.69
-33.53
-11.23
-24.93
-59.12
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
-20.41
33.16
-69.04
71.92
71.13
-215.97
-176.48
-279.28
133.51
-442.36
Net Fixed Assets
-32.45
-57.64
-8.85
83.88
-34.89
-968.00
31.01
-763.49
-127.62
-79.60
Net Investments
1.36
605.26
0.16
1.73
117.09
-165.83
42.64
-23.88
281.15
-375.91
Others
10.68
-514.46
-60.35
-13.69
-11.07
917.86
-250.13
508.09
-20.02
13.15
Cash from Financing Activity
-219.90
-5.16
-574.47
-331.53
-592.32
-235.52
-87.52
259.66
119.92
139.80
Net Cash Inflow / Outflow
-15.57
-18.17
-193.02
161.70
11.70
-8.18
-154.82
196.61
-1.55
-132.15
Opening Cash & Equivalents
75.01
93.06
286.20
124.52
112.81
122.52
277.54
80.70
82.37
214.53
Closing Cash & Equivalent
59.46
75.01
93.06
286.20
124.52
114.41
122.52
277.54
80.70
82.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
66.52
65.00
69.44
66.81
69.77
42.85
47.53
50.57
51.89
53.45
ROA
1.57%
-0.14%
1.20%
1.38%
0.65%
2.18%
1.55%
1.88%
0.68%
4.40%
ROE
3.13%
-0.29%
2.70%
3.18%
1.77%
7.35%
4.96%
5.29%
1.66%
9.64%
ROCE
7.61%
4.88%
6.38%
7.06%
5.30%
7.23%
6.52%
6.26%
3.58%
9.93%
Fixed Asset Turnover
1.40
1.45
1.23
1.15
1.21
1.38
1.47
1.68
2.16
2.13
Receivable days
82.58
76.65
79.14
85.95
87.33
80.88
85.25
94.93
89.84
74.23
Inventory Days
111.16
92.23
99.73
105.31
106.09
107.81
102.87
116.97
127.74
114.68
Payable days
42.02
45.84
50.22
64.70
58.37
60.24
51.76
45.61
43.43
36.05
Cash Conversion Cycle
151.72
123.04
128.65
126.55
135.04
128.46
136.35
166.29
174.16
152.87
Total Debt/Equity
0.60
0.67
0.68
0.86
0.88
1.68
1.57
1.47
1.07
0.90
Interest Cover
1.50
0.89
1.31
1.53
1.29
1.92
1.79
1.89
1.10
3.60

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.