Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Castings/Forgings

Rating :
45/99

BSE: 500128 | NSE: ELECTCAST

31.80
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 28.70
  • 32.75
  • 28.45
  • 28.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2168959
  •  678.70
  •  48.00
  •  26.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,893.82
  • 5.45
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,478.99
  • 2.51%
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.08%
  • 5.94%
  • 26.94%
  • FII
  • DII
  • Others
  • 16.36%
  • 1.83%
  • 4.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.14
  • 10.79
  • 8.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.20
  • 8.80
  • 1.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.20
  • -10.96
  • 166.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 6.76
  • 7.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 0.38
  • 0.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 6.27
  • 5.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,576.95
1,229.80
28.23%
1,432.68
1,162.53
23.24%
1,165.38
750.30
55.32%
1,096.89
329.71
232.68%
Expenses
1,359.62
1,063.43
27.85%
1,250.96
987.07
26.73%
1,032.97
664.64
55.42%
937.54
326.07
187.53%
EBITDA
217.33
166.37
30.63%
181.72
175.46
3.57%
132.41
85.66
54.58%
159.35
3.64
4,277.75%
EBIDTM
13.78%
13.53%
12.68%
15.09%
11.36%
11.42%
14.53%
1.11%
Other Income
8.57
19.04
-54.99%
17.59
24.08
-26.95%
21.28
8.29
156.69%
15.70
4.02
290.55%
Interest
52.74
63.85
-17.40%
42.09
55.41
-24.04%
41.21
42.75
-3.60%
60.21
46.36
29.87%
Depreciation
30.57
31.66
-3.44%
27.32
27.89
-2.04%
29.74
16.63
78.83%
28.25
13.89
103.38%
PBT
142.58
89.90
58.60%
129.90
116.25
11.74%
82.74
-209.67
-
86.60
-52.58
-
Tax
29.59
22.31
32.63%
33.20
31.49
5.43%
16.63
4.53
267.11%
16.66
-18.15
-
PAT
112.99
67.59
67.17%
96.69
84.75
14.09%
66.10
-214.20
-
69.94
-34.43
-
PATM
7.17%
5.50%
6.75%
7.29%
5.67%
-28.55%
6.38%
-10.44%
EPS
1.90
1.13
68.14%
1.63
1.42
14.79%
1.05
-4.80
-
1.05
-0.87
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
5,271.90
3,470.56
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
Net Sales Growth
51.83%
28.02%
0.43%
19.28%
8.85%
-5.68%
-8.23%
-2.33%
11.07%
5.34%
 
Cost Of Goods Sold
2,499.43
1,636.00
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
Gross Profit
2,772.47
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
GP Margin
52.59%
52.86%
56.58%
55.34%
55.04%
55.57%
54.49%
50.71%
51.33%
47.68%
47.99%
Total Expenditure
4,581.09
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
Power & Fuel Cost
-
202.44
169.68
165.53
151.81
148.26
153.00
173.38
160.38
150.38
143.50
% Of Sales
-
5.83%
6.26%
6.13%
6.71%
7.13%
6.94%
7.22%
6.52%
6.79%
6.83%
Employee Cost
-
313.48
226.61
208.62
230.18
237.48
229.09
215.39
202.53
182.62
158.99
% Of Sales
-
9.03%
8.36%
7.73%
10.17%
11.42%
10.39%
8.97%
8.24%
8.25%
7.56%
Manufacturing Exp.
-
241.01
179.16
164.45
148.16
146.21
151.84
159.66
157.24
148.84
142.97
% Of Sales
-
6.94%
6.61%
6.09%
6.55%
7.03%
6.89%
6.65%
6.39%
6.72%
6.80%
General & Admin Exp.
-
45.11
38.12
34.91
39.19
35.54
38.07
37.18
39.60
38.65
30.93
% Of Sales
-
1.30%
1.41%
1.29%
1.73%
1.71%
1.73%
1.55%
1.61%
1.75%
1.47%
Selling & Distn. Exp.
-
365.30
299.98
279.89
255.87
164.18
189.66
210.16
203.89
209.46
152.44
% Of Sales
-
10.53%
11.07%
10.37%
11.31%
7.90%
8.60%
8.75%
8.29%
9.46%
7.25%
Miscellaneous Exp.
-
236.35
254.39
245.89
168.96
141.04
168.50
113.59
201.16
127.76
152.44
% Of Sales
-
6.81%
9.38%
9.11%
7.47%
6.78%
7.64%
4.73%
8.18%
5.77%
13.09%
EBITDA
690.81
430.87
366.01
394.69
251.48
282.62
270.90
308.51
297.47
198.03
104.69
EBITDA Margin
13.10%
12.41%
13.50%
14.62%
11.11%
13.59%
12.29%
12.84%
12.10%
8.94%
4.98%
Other Income
63.14
60.94
33.21
56.91
85.72
106.06
29.11
62.18
28.93
95.49
74.17
Interest
196.25
213.36
227.58
234.65
210.28
210.35
180.33
156.57
150.46
125.66
110.80
Depreciation
115.88
91.19
57.15
58.51
62.40
66.90
67.25
70.61
56.36
55.70
56.58
PBT
441.82
187.27
114.49
158.43
64.53
111.42
52.43
143.51
119.57
112.15
11.47
Tax
96.08
40.32
28.20
-18.00
-1.08
33.79
16.92
27.23
38.07
23.54
-17.06
Tax Rate
21.75%
-70.79%
24.63%
70.48%
-1.67%
30.33%
32.27%
18.97%
31.84%
20.99%
-148.74%
PAT
345.72
-151.29
85.88
-8.03
65.45
77.65
35.51
116.15
80.73
87.92
27.19
PAT before Minority Interest
300.47
-97.28
86.30
-7.54
65.61
77.63
35.51
116.28
81.50
88.61
28.53
Minority Interest
-45.25
-54.01
-0.42
-0.49
-0.16
0.02
0.00
-0.13
-0.77
-0.69
-1.34
PAT Margin
6.56%
-4.36%
3.17%
-0.30%
2.89%
3.73%
1.61%
4.84%
3.28%
3.97%
1.29%
PAT Growth
459.04%
-
-
-
-15.71%
118.67%
-69.43%
43.87%
-8.18%
223.35%
 
EPS
5.81
-2.54
1.44
-0.14
1.10
1.31
0.60
1.95
1.36
1.48
0.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,868.64
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
Share Capital
43.30
43.30
40.55
35.70
35.70
35.70
35.70
34.38
32.68
32.68
Total Reserves
2,825.34
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
Non-Current Liabilities
1,347.53
1,094.53
1,311.98
1,360.51
1,687.41
1,616.61
1,340.75
1,607.49
1,272.45
900.68
Secured Loans
770.61
649.64
771.86
767.12
1,069.68
1,110.46
1,296.74
1,553.32
1,217.82
865.71
Unsecured Loans
31.80
53.01
66.39
81.44
65.29
42.00
0.00
0.00
0.00
0.00
Long Term Provisions
90.07
79.77
61.63
60.91
52.98
15.77
12.99
15.06
10.56
10.18
Current Liabilities
2,067.21
1,616.89
1,473.09
1,560.94
1,446.83
1,600.46
1,806.53
1,636.65
1,579.79
1,723.18
Trade Payables
462.31
385.80
308.84
338.44
275.33
320.18
293.37
389.58
185.05
395.20
Other Current Liabilities
452.79
425.66
369.59
616.99
415.02
344.56
533.61
364.21
315.96
519.97
Short Term Borrowings
1,126.26
788.46
770.31
568.35
719.26
862.19
902.89
826.24
1,010.23
693.36
Short Term Provisions
25.84
16.97
24.35
37.17
37.23
73.53
76.65
56.62
68.55
114.65
Total Liabilities
7,181.44
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
Net Block
2,672.35
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
Gross Block
3,247.80
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
Accumulated Depreciation
575.44
290.30
235.12
185.81
128.12
66.15
647.71
565.75
505.19
444.59
Non Current Assets
4,146.82
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
Capital Work in Progress
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
337.85
Non Current Investment
45.73
746.68
683.28
636.10
589.10
783.79
758.79
771.66
867.77
820.84
Long Term Loans & Adv.
36.49
16.29
15.24
25.38
17.75
26.72
26.52
302.09
97.67
85.82
Other Non Current Assets
55.47
58.52
36.45
38.85
37.78
27.92
1.23
0.46
0.42
0.43
Current Assets
3,034.63
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
Current Investments
156.61
0.01
0.76
0.84
0.91
2.67
7.67
67.63
114.19
253.07
Inventories
1,229.51
897.03
754.21
610.02
629.53
592.39
688.96
759.17
654.10
795.61
Sundry Debtors
768.75
617.94
608.78
524.92
458.78
538.52
516.22
570.18
601.02
575.47
Cash & Bank
510.47
99.88
150.06
228.59
356.57
140.30
245.28
267.22
346.13
169.42
Other Current Assets
369.29
219.40
209.80
186.66
512.40
537.20
533.84
318.27
265.24
364.09
Short Term Loans & Adv.
134.98
68.43
93.11
269.74
332.58
327.90
388.15
201.59
166.57
260.01
Net Current Assets
967.42
285.79
343.63
259.82
511.36
210.61
185.43
345.82
400.90
434.49
Total Assets
7,181.45
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
464.79
224.75
-46.17
450.49
421.31
532.88
443.31
109.18
216.23
-254.98
PBT
-56.96
114.49
-25.54
64.53
111.42
52.43
143.51
119.57
112.15
11.47
Adjustment
509.32
306.31
432.92
192.83
216.68
251.22
223.40
182.83
113.73
157.53
Changes in Working Capital
58.78
-187.51
-436.56
204.85
122.07
240.08
89.09
-159.69
1.58
-399.05
Cash after chg. in Working capital
511.13
233.30
-29.18
462.20
450.17
543.73
456.00
142.71
227.46
-230.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-46.34
-8.55
-16.99
-11.72
-28.86
-10.85
-12.69
-33.53
-11.23
-24.93
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
93.09
-20.41
33.16
-69.04
71.92
71.13
-215.97
-176.48
-279.28
133.51
Net Fixed Assets
-16.01
-32.45
-57.64
-8.85
83.88
-34.89
-968.00
31.01
-763.49
-127.62
Net Investments
-24.51
1.36
605.26
0.16
1.73
117.09
-165.83
42.64
-23.88
281.15
Others
133.61
10.68
-514.46
-60.35
-13.69
-11.07
917.86
-250.13
508.09
-20.02
Cash from Financing Activity
-421.65
-219.90
-5.16
-574.47
-331.53
-592.32
-235.52
-87.52
259.66
119.92
Net Cash Inflow / Outflow
136.23
-15.57
-18.17
-193.02
161.70
11.70
-8.18
-154.82
196.61
-1.55
Opening Cash & Equivalents
59.46
75.01
93.06
286.20
124.52
112.81
122.52
277.54
80.70
82.37
Closing Cash & Equivalent
212.99
59.46
75.01
93.06
286.20
124.52
114.41
122.52
277.54
80.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
66.26
66.52
65.00
69.44
66.81
69.77
42.85
47.53
50.57
51.89
ROA
-1.52%
1.57%
-0.14%
1.20%
1.38%
0.65%
2.18%
1.55%
1.88%
0.68%
ROE
-3.38%
3.13%
-0.29%
2.70%
3.18%
1.77%
7.35%
4.96%
5.29%
1.66%
ROCE
3.27%
7.61%
4.88%
6.38%
7.06%
5.30%
7.23%
6.52%
6.26%
3.58%
Fixed Asset Turnover
1.32
1.40
1.45
1.23
1.15
1.21
1.38
1.47
1.68
2.16
Receivable days
72.92
82.58
76.65
79.14
85.95
87.33
80.88
85.25
94.93
89.84
Inventory Days
111.82
111.16
92.23
99.73
105.31
106.09
107.81
102.87
116.97
127.74
Payable days
77.52
41.95
45.84
50.22
64.70
58.37
60.24
51.76
45.61
43.43
Cash Conversion Cycle
107.22
151.78
123.04
128.65
126.55
135.04
128.46
136.35
166.29
174.16
Total Debt/Equity
0.73
0.60
0.67
0.68
0.86
0.88
1.68
1.57
1.47
1.07
Interest Cover
0.73
1.50
0.89
1.31
1.53
1.29
1.92
1.79
1.89
1.10

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.