Nifty
:
24625.05
Sensex
:
80364.49
198.20 (0.81%)
554.84 (0.70%)
Nifty
Sensex
:
:
24625.05
80364.49
198.20 (0.81%)
554.84 (0.70%)

Elgi Equipments Ltd.

Compressors / Pumps

Rating :
51/99

BSE: 522074 | NSE: ELGIEQUIP

NSE BSE
471.85
29-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  486
  •  486.45
  •  469.85
  •  484.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  306079
  •  146022832.1
  •  752.95
  •  401

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,939.09
  • 41.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,547.69
  • 0.47%
  • 7.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.19%
  • 10.14%
  • 21.66%
  • FII
  • DII
  • Others
  • 27.61%
  • 3.69%
  • 5.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 12.78
  • 4.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.35
  • 19.49
  • 3.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.57
  • 28.21
  • -1.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.48
  • 58.64
  • 50.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.56
  • 10.39
  • 11.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.88
  • 32.76
  • 33.11

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
9.86
11.09
13.38
15.56
P/E Ratio
47.85
42.55
35.27
30.32
Revenue
3218
3510
3918
4439
EBITDA
486
617
723
Net Income
312
350
454
539
ROA
11.7
17.1
18
P/B Ratio
10.18
6.73
5.71
ROE
20.92
20.65
20.34
FCFF
248
205
323
FCFF Yield
1.56
1.3
2.04
Net Debt
-136
-711
-959
BVPS
46.36
70.16
82.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
866.70
801.10
8.19%
992.90
865.90
14.67%
847.59
821.83
3.13%
868.86
806.12
7.78%
Expenses
745.60
687.10
8.51%
843.00
740.70
13.81%
728.14
692.43
5.16%
727.28
663.38
9.63%
EBITDA
121.10
114.00
6.23%
149.90
125.20
19.73%
119.45
129.40
-7.69%
141.58
142.74
-0.81%
EBIDTM
13.97%
14.23%
15.10%
14.46%
14.09%
15.75%
16.29%
17.71%
Other Income
19.70
13.60
44.85%
16.70
14.60
14.38%
13.33
11.18
19.23%
14.13
11.70
20.77%
Interest
7.30
8.60
-15.12%
7.90
9.50
-16.84%
5.57
8.47
-34.24%
8.41
6.61
27.23%
Depreciation
18.80
19.10
-1.57%
19.50
19.90
-2.01%
18.61
19.48
-4.47%
18.86
18.66
1.07%
PBT
114.70
99.90
14.81%
139.20
110.40
26.09%
108.60
112.63
-3.58%
128.44
129.17
-0.57%
Tax
32.10
27.20
18.01%
38.30
33.80
13.31%
30.04
30.44
-1.31%
35.96
38.76
-7.22%
PAT
82.60
72.70
13.62%
100.90
76.60
31.72%
78.56
82.19
-4.42%
92.48
90.41
2.29%
PATM
9.53%
9.07%
10.16%
8.85%
9.27%
10.00%
10.64%
11.21%
EPS
2.70
2.30
17.39%
3.22
2.41
33.61%
2.54
2.65
-4.15%
2.99
2.88
3.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,576.05
3,510.40
3,217.80
3,040.70
2,524.71
1,924.05
1,829.39
1,863.47
1,605.31
1,370.11
1,400.82
Net Sales Growth
8.53%
9.09%
5.82%
20.44%
31.22%
5.17%
-1.83%
16.08%
17.17%
-2.19%
 
Cost Of Goods Sold
1,747.03
1,717.40
1,568.90
1,533.39
1,357.03
1,027.85
980.82
1,031.37
906.29
757.10
783.44
Gross Profit
1,829.02
1,793.00
1,648.90
1,507.31
1,167.68
896.20
848.58
832.10
699.03
613.01
617.38
GP Margin
51.15%
51.08%
51.24%
49.57%
46.25%
46.58%
46.39%
44.65%
43.54%
44.74%
44.07%
Total Expenditure
3,044.02
2,981.50
2,727.10
2,603.55
2,228.53
1,706.90
1,691.82
1,669.73
1,427.77
1,229.34
1,273.98
Power & Fuel Cost
-
28.50
26.50
24.51
21.39
16.65
18.67
18.41
18.09
15.67
16.10
% Of Sales
-
0.81%
0.82%
0.81%
0.85%
0.87%
1.02%
0.99%
1.13%
1.14%
1.15%
Employee Cost
-
682.80
654.90
571.89
483.95
411.74
404.56
340.83
281.26
253.82
256.74
% Of Sales
-
19.45%
20.35%
18.81%
19.17%
21.40%
22.11%
18.29%
17.52%
18.53%
18.33%
Manufacturing Exp.
-
219.50
195.10
215.22
185.90
124.63
100.51
86.39
62.33
54.00
74.66
% Of Sales
-
6.25%
6.06%
7.08%
7.36%
6.48%
5.49%
4.64%
3.88%
3.94%
5.33%
General & Admin Exp.
-
174.10
165.30
138.63
92.27
65.64
107.17
100.07
80.35
75.28
72.39
% Of Sales
-
4.96%
5.14%
4.56%
3.65%
3.41%
5.86%
5.37%
5.01%
5.49%
5.17%
Selling & Distn. Exp.
-
110.20
100.10
90.66
66.97
43.61
55.11
66.37
59.60
56.77
45.30
% Of Sales
-
3.14%
3.11%
2.98%
2.65%
2.27%
3.01%
3.56%
3.71%
4.14%
3.23%
Miscellaneous Exp.
-
49.00
16.30
29.26
21.02
16.78
24.98
26.29
19.86
16.69
45.30
% Of Sales
-
1.40%
0.51%
0.96%
0.83%
0.87%
1.37%
1.41%
1.24%
1.22%
1.81%
EBITDA
532.03
528.90
490.70
437.15
296.18
217.15
137.57
193.74
177.54
140.77
126.84
EBITDA Margin
14.88%
15.07%
15.25%
14.38%
11.73%
11.29%
7.52%
10.40%
11.06%
10.27%
9.05%
Other Income
63.86
57.70
55.00
67.22
54.97
23.50
13.21
9.65
11.39
12.08
9.12
Interest
29.18
34.50
33.90
24.14
14.95
14.97
17.23
10.97
7.38
9.32
13.95
Depreciation
75.77
76.00
76.60
77.72
74.49
74.34
65.23
51.11
43.82
44.64
43.57
PBT
490.94
476.10
435.20
402.50
261.71
151.33
68.32
141.32
137.74
98.88
78.43
Tax
136.40
131.40
128.30
139.56
84.60
50.27
26.99
40.44
41.31
26.45
24.42
Tax Rate
27.78%
27.60%
29.48%
27.48%
32.33%
33.22%
39.51%
28.62%
30.60%
26.75%
32.96%
PAT
354.54
350.20
312.10
370.81
178.43
101.07
41.33
100.88
93.69
72.43
49.66
PAT before Minority Interest
354.54
350.20
312.10
370.81
178.43
101.07
41.33
100.88
93.69
72.43
49.66
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.91%
9.98%
9.70%
12.19%
7.07%
5.25%
2.26%
5.41%
5.84%
5.29%
3.55%
PAT Growth
10.14%
12.21%
-15.83%
107.82%
76.54%
144.54%
-59.03%
7.67%
29.35%
45.85%
 
EPS
11.19
11.05
9.85
11.70
5.63
3.19
1.30
3.18
2.96
2.29
1.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,865.60
1,611.20
1,371.15
1,032.51
869.89
768.99
770.91
688.95
606.90
546.21
Share Capital
31.70
31.70
31.69
31.69
31.69
15.85
15.85
15.85
15.85
15.85
Total Reserves
1,827.70
1,576.50
1,337.70
999.56
837.89
753.13
755.07
673.10
591.05
530.37
Non-Current Liabilities
59.20
71.40
78.11
108.90
133.76
139.74
83.14
67.65
107.74
152.05
Secured Loans
-6.70
3.40
12.71
57.80
73.43
102.72
76.35
60.28
96.58
139.12
Unsecured Loans
13.80
16.20
8.90
0.00
7.73
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
19.20
18.20
17.25
14.19
12.02
12.01
6.92
6.25
3.59
3.50
Current Liabilities
1,082.10
1,104.00
1,021.11
806.03
748.50
630.27
520.90
496.20
393.06
407.89
Trade Payables
336.70
345.40
313.82
318.66
288.92
208.79
246.69
213.39
171.30
169.58
Other Current Liabilities
213.00
190.20
187.57
157.38
138.07
120.32
142.13
105.09
93.47
100.21
Short Term Borrowings
469.80
523.60
465.47
288.18
288.40
287.12
116.79
162.50
114.49
122.56
Short Term Provisions
62.60
44.80
54.25
41.81
33.11
14.04
15.29
15.21
13.80
15.55
Total Liabilities
3,006.90
2,786.60
2,470.37
1,947.44
1,752.15
1,539.00
1,374.95
1,252.80
1,107.70
1,106.15
Net Block
587.20
582.40
582.59
536.44
555.20
583.49
487.53
423.55
436.57
461.98
Gross Block
1,163.40
1,089.20
1,030.07
915.83
866.33
827.26
663.90
553.25
521.26
506.44
Accumulated Depreciation
576.20
506.80
447.48
379.38
311.13
243.77
176.37
129.70
84.69
44.46
Non Current Assets
729.80
667.40
646.64
613.94
618.85
642.17
550.61
474.30
469.57
486.33
Capital Work in Progress
53.00
9.50
2.92
7.47
4.12
3.72
5.72
2.06
3.56
1.97
Non Current Investment
45.50
40.90
37.00
30.89
40.57
29.11
31.02
31.75
19.60
14.87
Long Term Loans & Adv.
39.80
30.00
19.71
22.34
18.96
25.84
26.34
16.95
9.78
7.52
Other Non Current Assets
0.00
0.30
0.17
0.00
0.00
0.00
0.00
0.00
0.06
0.00
Current Assets
2,275.80
2,116.40
1,823.74
1,310.34
1,133.30
896.84
824.35
778.49
638.13
619.82
Current Investments
35.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
608.50
622.20
602.36
483.06
342.69
343.43
278.66
273.68
226.05
225.64
Sundry Debtors
608.40
592.70
550.71
471.88
399.73
346.76
366.91
343.43
242.31
253.07
Cash & Bank
874.50
774.50
351.02
219.85
262.09
85.72
110.17
108.89
105.91
82.80
Other Current Assets
149.30
51.20
38.64
32.13
128.78
120.93
68.61
52.49
63.86
58.32
Short Term Loans & Adv.
78.90
75.80
281.01
103.42
64.23
83.82
33.97
22.85
35.41
30.52
Net Current Assets
1,193.70
1,012.40
802.63
504.31
384.79
266.57
303.45
282.29
245.07
211.93
Total Assets
3,005.60
2,783.80
2,470.38
1,924.28
1,752.15
1,539.01
1,374.96
1,252.79
1,107.70
1,106.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
390.90
284.90
165.91
68.56
240.04
35.48
171.86
46.51
125.55
125.69
PBT
481.60
440.40
510.37
263.03
151.33
68.32
143.50
136.59
100.45
75.35
Adjustment
66.00
50.70
-45.97
57.92
75.14
82.25
55.88
38.64
49.55
53.31
Changes in Working Capital
-17.00
-41.70
-179.78
-173.97
42.27
-72.44
22.55
-88.39
-5.76
22.55
Cash after chg. in Working capital
530.60
449.40
284.62
146.98
268.75
78.13
221.93
86.84
144.25
151.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-139.70
-164.50
-118.70
-78.42
-28.71
-42.65
-50.07
-40.33
-18.70
-25.51
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
-282.90
-101.10
-217.34
1.90
-109.51
-151.58
-106.91
-53.23
-38.87
-14.75
Net Fixed Assets
-79.70
-34.81
-49.56
-27.07
-14.65
-48.27
-35.24
-12.85
-16.60
146.87
Net Investments
-40.70
-6.01
-2.71
1.85
-4.10
1.07
-18.62
-18.22
-19.12
-6.65
Others
-162.50
-60.28
-165.07
27.12
-90.76
-104.38
-53.05
-22.16
-3.15
-154.97
Cash from Financing Activity
-217.10
-79.10
59.82
-81.19
-48.22
91.37
-60.09
-9.85
-77.40
-99.51
Net Cash Inflow / Outflow
-109.10
104.70
8.39
-10.72
82.31
-24.73
4.86
-16.57
9.28
11.44
Opening Cash & Equivalents
229.40
124.70
116.34
127.06
45.51
70.24
65.37
81.95
72.67
62.35
Closing Cash & Equivalent
120.30
229.40
124.73
116.34
127.82
45.51
70.24
65.37
81.95
72.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
58.66
50.73
43.21
32.54
27.44
24.27
24.33
21.74
19.15
17.24
ROA
12.09%
11.87%
16.79%
9.65%
6.14%
2.84%
7.68%
7.94%
6.54%
4.39%
ROE
20.20%
20.96%
30.89%
18.77%
12.34%
5.37%
13.82%
14.46%
12.56%
9.55%
ROCE
22.86%
23.46%
32.59%
20.82%
13.63%
7.84%
15.51%
15.70%
12.67%
10.29%
Fixed Asset Turnover
3.12
3.04
3.13
2.83
2.27
2.45
3.06
3.02
2.80
2.43
Receivable days
62.44
64.85
61.37
63.01
70.81
71.20
69.57
65.89
62.87
61.88
Inventory Days
63.98
69.45
65.15
59.69
65.08
62.06
54.09
56.22
57.32
61.23
Payable days
72.48
76.68
75.28
81.71
88.37
50.27
52.72
49.92
52.43
47.19
Cash Conversion Cycle
53.94
57.62
51.24
40.98
47.51
82.99
70.94
72.20
67.76
75.92
Total Debt/Equity
0.26
0.35
0.37
0.36
0.46
0.53
0.31
0.39
0.41
0.56
Interest Cover
14.96
13.99
22.14
18.60
11.11
4.97
13.89
19.30
11.61
6.31

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Elgi Equipments - Quarterly Results
    12th Aug 2025, 17:48 PM

    Read More

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.