Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Compressors / Pumps

Rating :
62/99

BSE: 522074 | NSE: ELGIEQUIP

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,028.28
  • 51.09
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,178.81
  • 0.30%
  • 10.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.19%
  • 9.95%
  • 21.30%
  • FII
  • DII
  • Others
  • 29.25%
  • 3.34%
  • 4.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.23
  • 9.48
  • 11.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.20
  • 10.63
  • 16.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 13.58
  • 62.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.33
  • 52.09
  • 66.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.42
  • 7.25
  • 8.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.54
  • 26.98
  • 29.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
738.72
652.04
13.29%
693.79
489.44
41.75%
727.61
610.59
19.17%
655.62
547.06
19.84%
Expenses
626.09
571.88
9.48%
615.65
457.31
34.62%
621.45
531.41
16.94%
581.71
485.59
19.79%
EBITDA
112.63
80.16
40.51%
78.14
32.13
143.20%
106.16
79.18
34.07%
73.90
61.47
20.22%
EBIDTM
15.25%
12.29%
11.26%
6.56%
14.59%
12.97%
11.27%
11.24%
Other Income
14.67
17.30
-15.20%
11.75
11.89
-1.18%
14.96
5.78
158.82%
10.82
6.71
61.25%
Interest
5.12
2.80
82.86%
2.80
2.91
-3.78%
2.40
3.16
-24.05%
3.01
3.18
-5.35%
Depreciation
19.64
18.28
7.44%
18.86
18.52
1.84%
19.93
19.64
1.48%
17.77
19.08
-6.87%
PBT
102.54
76.38
34.25%
68.23
22.59
202.04%
98.80
62.15
58.97%
63.94
45.92
39.24%
Tax
32.13
25.45
26.25%
21.81
10.62
105.37%
26.60
19.42
36.97%
21.93
11.14
96.86%
PAT
70.41
50.93
38.25%
46.43
11.97
287.89%
72.20
42.74
68.93%
42.01
34.78
20.79%
PATM
9.53%
7.81%
6.69%
2.45%
9.92%
7.00%
6.41%
6.36%
EPS
2.27
1.63
39.26%
1.54
0.38
305.26%
2.31
1.37
68.61%
1.32
1.09
21.10%

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
2,815.74
2,524.71
1,924.05
1,829.39
1,863.47
1,605.31
1,370.11
1,400.82
1,314.27
1,350.40
1,144.52
Net Sales Growth
22.47%
31.22%
5.17%
-1.83%
16.08%
17.17%
-2.19%
6.59%
-2.68%
17.99%
 
Cost Of Goods Sold
1,459.51
1,357.03
1,027.85
980.82
1,031.37
906.29
757.10
783.44
740.21
783.22
680.15
Gross Profit
1,356.23
1,167.68
896.20
848.58
832.10
699.03
613.01
617.38
574.05
567.18
464.36
GP Margin
48.17%
46.25%
46.58%
46.39%
44.65%
43.54%
44.74%
44.07%
43.68%
42.00%
40.57%
Total Expenditure
2,444.90
2,230.44
1,706.90
1,691.82
1,669.73
1,427.77
1,229.34
1,273.98
1,224.62
1,249.14
1,042.70
Power & Fuel Cost
-
20.76
16.65
18.67
18.41
18.09
15.67
16.10
14.74
12.82
9.49
% Of Sales
-
0.82%
0.87%
1.02%
0.99%
1.13%
1.14%
1.15%
1.12%
0.95%
0.83%
Employee Cost
-
483.95
411.74
404.56
340.83
281.26
253.82
256.74
249.86
232.84
163.33
% Of Sales
-
19.17%
21.40%
22.11%
18.29%
17.52%
18.53%
18.33%
19.01%
17.24%
14.27%
Manufacturing Exp.
-
189.14
124.63
100.51
86.39
62.33
54.00
74.66
79.73
81.99
72.72
% Of Sales
-
7.49%
6.48%
5.49%
4.64%
3.88%
3.94%
5.33%
6.07%
6.07%
6.35%
General & Admin Exp.
-
92.82
65.64
107.17
100.07
80.35
75.28
72.39
68.78
74.70
65.22
% Of Sales
-
3.68%
3.41%
5.86%
5.37%
5.01%
5.49%
5.17%
5.23%
5.53%
5.70%
Selling & Distn. Exp.
-
66.81
43.61
55.11
66.37
59.60
56.77
45.30
43.42
46.73
40.40
% Of Sales
-
2.65%
2.27%
3.01%
3.56%
3.71%
4.14%
3.23%
3.30%
3.46%
3.53%
Miscellaneous Exp.
-
19.94
16.78
24.98
26.29
19.86
16.69
25.36
27.87
16.84
40.40
% Of Sales
-
0.79%
0.87%
1.37%
1.41%
1.24%
1.22%
1.81%
2.12%
1.25%
0.99%
EBITDA
370.83
294.27
217.15
137.57
193.74
177.54
140.77
126.84
89.65
101.26
101.82
EBITDA Margin
13.17%
11.66%
11.29%
7.52%
10.40%
11.06%
10.27%
9.05%
6.82%
7.50%
8.90%
Other Income
52.20
54.97
23.50
13.21
9.65
11.39
12.08
9.12
10.01
9.14
16.24
Interest
13.33
13.03
14.97
17.23
10.97
7.38
9.32
13.95
17.05
11.69
6.81
Depreciation
76.20
74.49
74.34
65.23
51.11
43.82
44.64
43.57
36.57
26.24
18.18
PBT
333.51
261.71
151.33
68.32
141.32
137.74
98.88
78.43
46.04
72.47
93.06
Tax
102.47
84.60
50.27
26.99
40.44
41.31
26.45
24.42
20.29
26.93
32.87
Tax Rate
30.72%
32.33%
33.22%
39.51%
28.62%
30.60%
26.75%
32.96%
29.67%
37.16%
35.32%
PAT
231.05
177.11
101.07
41.33
100.88
93.69
72.43
49.66
48.10
45.55
60.19
PAT before Minority Interest
231.05
177.11
101.07
41.33
100.88
93.69
72.43
49.66
48.10
45.55
60.19
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
8.21%
7.02%
5.25%
2.26%
5.41%
5.84%
5.29%
3.55%
3.66%
3.37%
5.26%
PAT Growth
64.54%
75.23%
144.54%
-59.03%
7.67%
29.35%
45.85%
3.24%
5.60%
-24.32%
 
EPS
7.29
5.59
3.19
1.30
3.18
2.96
2.29
1.57
1.52
1.44
1.90

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
1,032.51
869.89
768.99
770.91
688.95
606.90
546.21
493.42
463.61
433.59
Share Capital
31.69
31.69
15.85
15.85
15.85
15.85
15.85
15.85
15.85
15.85
Total Reserves
999.56
837.89
753.13
755.07
673.10
591.05
530.37
477.58
447.77
417.75
Non-Current Liabilities
108.90
133.76
139.74
83.14
67.65
107.74
152.05
189.97
230.99
237.67
Secured Loans
57.80
73.43
102.72
76.35
60.28
96.58
139.12
168.78
214.51
0.00
Unsecured Loans
0.00
7.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
219.82
Long Term Provisions
14.19
12.02
12.01
6.92
6.25
3.59
3.50
16.24
16.70
14.06
Current Liabilities
806.03
748.50
630.27
520.90
496.20
393.06
407.89
472.79
469.64
382.32
Trade Payables
318.66
288.92
208.79
246.69
213.39
171.30
169.58
165.59
196.82
176.45
Other Current Liabilities
157.38
138.07
120.32
142.13
105.09
93.47
100.21
104.00
87.57
53.45
Short Term Borrowings
288.18
288.40
287.12
116.79
162.50
114.49
122.56
161.01
122.83
67.85
Short Term Provisions
41.81
33.11
14.04
15.29
15.21
13.80
15.55
42.19
62.41
84.57
Total Liabilities
1,947.44
1,752.15
1,539.00
1,374.95
1,252.80
1,107.70
1,106.15
1,156.18
1,164.24
1,053.58
Net Block
536.44
555.20
583.49
487.53
423.55
436.57
461.98
454.09
391.08
297.05
Gross Block
915.83
866.33
827.26
663.90
553.25
521.26
506.44
700.54
584.32
466.80
Accumulated Depreciation
379.38
311.13
243.77
176.37
129.70
84.69
44.46
246.44
193.24
169.75
Non Current Assets
613.94
618.85
642.17
550.61
474.30
469.57
486.33
485.56
515.83
420.40
Capital Work in Progress
7.47
4.12
3.72
5.72
2.06
3.56
1.97
10.18
86.15
75.51
Non Current Investment
47.69
40.57
29.11
31.02
31.75
19.60
14.87
14.84
14.85
14.95
Long Term Loans & Adv.
22.34
18.96
25.84
26.34
16.95
9.78
7.52
6.45
23.75
32.88
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.00
Current Assets
1,333.51
1,133.30
896.84
824.35
778.49
638.13
619.82
670.62
648.41
633.19
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
483.06
342.69
343.43
278.66
273.68
226.05
225.64
266.26
252.74
233.16
Sundry Debtors
471.88
399.73
346.76
366.91
343.43
242.31
253.07
244.03
242.71
224.64
Cash & Bank
219.85
262.09
85.72
110.17
108.89
105.91
82.80
78.32
68.75
73.06
Other Current Assets
158.72
64.55
37.11
34.64
52.49
63.86
58.32
82.01
84.20
102.33
Short Term Loans & Adv.
74.11
64.23
83.82
33.97
22.85
35.41
30.52
49.50
56.94
80.38
Net Current Assets
527.48
384.79
266.57
303.45
282.29
245.07
211.93
197.83
178.77
250.87
Total Assets
1,947.45
1,752.15
1,539.01
1,374.96
1,252.79
1,107.70
1,106.15
1,156.18
1,164.24
1,053.59

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
68.56
240.04
35.48
171.86
46.51
125.55
125.69
78.03
97.45
-70.80
PBT
261.71
151.33
68.32
143.50
136.59
100.45
75.35
68.39
72.47
93.06
Adjustment
59.24
75.14
82.25
55.88
38.64
49.55
53.31
46.36
32.49
11.93
Changes in Working Capital
-173.97
42.27
-72.44
22.55
-88.39
-5.76
22.55
-19.54
20.09
-144.90
Cash after chg. in Working capital
146.98
268.75
78.13
221.93
86.84
144.25
151.20
95.21
125.05
-39.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.42
-28.71
-42.65
-50.07
-40.33
-18.70
-25.51
-17.18
-27.60
-30.89
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
1.90
-109.51
-151.58
-106.91
-53.23
-38.87
-14.75
-16.78
-122.17
-258.72
Net Fixed Assets
-27.07
-14.65
-48.27
-35.24
-12.85
-16.60
146.87
-49.16
-84.83
-83.49
Net Investments
-3.61
-4.10
1.07
-18.62
-18.22
-19.12
-6.65
-30.70
-1.80
-20.01
Others
32.58
-90.76
-104.38
-53.05
-22.16
-3.15
-154.97
63.08
-35.54
-155.22
Cash from Financing Activity
-81.21
-48.22
91.37
-60.09
-9.85
-77.40
-99.51
-51.68
20.41
254.20
Net Cash Inflow / Outflow
-10.74
82.31
-24.73
4.86
-16.57
9.28
11.44
9.57
-4.31
-75.33
Opening Cash & Equivalents
127.82
45.51
70.24
65.37
81.95
72.67
62.35
68.75
73.06
148.39
Closing Cash & Equivalent
117.07
127.82
45.51
70.24
65.37
81.95
72.67
78.32
68.75
73.06

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.)
32.54
27.44
24.27
24.33
21.74
19.15
17.24
15.57
14.63
13.68
ROA
9.57%
6.14%
2.84%
7.68%
7.94%
6.54%
4.39%
4.15%
4.11%
7.19%
ROE
18.64%
12.34%
5.37%
13.82%
14.46%
12.56%
9.55%
10.05%
10.15%
14.48%
ROCE
20.58%
13.63%
7.84%
15.51%
15.70%
12.67%
10.29%
10.29%
11.06%
17.71%
Fixed Asset Turnover
2.83
2.27
2.45
3.06
3.02
2.80
2.43
2.12
2.68
3.42
Receivable days
63.01
70.81
71.20
69.57
65.89
62.87
61.88
65.21
60.57
53.75
Inventory Days
59.69
65.08
62.06
54.09
56.22
57.32
61.23
69.54
62.98
53.36
Payable days
81.71
88.37
50.27
52.72
49.92
52.43
47.19
48.24
49.21
46.15
Cash Conversion Cycle
40.98
47.51
82.99
70.94
72.20
67.76
75.92
86.51
74.34
60.96
Total Debt/Equity
0.36
0.46
0.53
0.31
0.39
0.41
0.56
0.74
0.73
0.66
Interest Cover
21.08
11.11
4.97
13.89
19.30
11.61
6.31
5.01
7.20
14.66

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.