Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Compressors / Pumps

Rating :
68/99

BSE: 522074 | NSE: ELGIEQUIP

636.30
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  629.70
  •  639.90
  •  625.00
  •  627.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29019
  •  183.81
  •  714.20
  •  463.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,142.74
  • 49.64
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,062.18
  • 0.31%
  • 13.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.19%
  • 9.84%
  • 20.79%
  • FII
  • DII
  • Others
  • 29.54%
  • 3.50%
  • 5.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 10.29
  • 16.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.75
  • 17.67
  • 15.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.33
  • 29.74
  • 54.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.77
  • 53.44
  • 54.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.72
  • 8.81
  • 11.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.17
  • 29.42
  • 32.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
821.83
772.44
6.39%
806.12
738.72
9.12%
723.88
693.79
4.34%
835.74
727.61
14.86%
Expenses
692.43
657.82
5.26%
663.38
626.09
5.96%
635.24
615.65
3.18%
708.36
621.45
13.99%
EBITDA
129.40
114.62
12.89%
142.74
112.63
26.73%
88.63
78.14
13.42%
127.38
106.16
19.99%
EBIDTM
15.75%
14.84%
17.71%
15.25%
12.24%
11.26%
15.24%
14.59%
Other Income
11.18
17.92
-37.61%
11.70
14.67
-20.25%
17.51
11.75
49.02%
22.88
14.96
52.94%
Interest
8.47
6.44
31.52%
6.61
5.12
29.10%
4.67
2.80
66.79%
5.40
2.40
125.00%
Depreciation
19.48
19.73
-1.27%
18.66
19.64
-4.99%
18.52
18.86
-1.80%
19.50
19.93
-2.16%
PBT
112.63
106.37
5.89%
129.17
102.54
25.97%
82.95
68.23
21.57%
230.75
98.80
133.55%
Tax
30.44
25.11
21.23%
38.76
32.13
20.63%
25.22
21.81
15.64%
60.51
26.60
127.48%
PAT
82.19
81.25
1.16%
90.41
70.41
28.41%
57.73
46.43
24.34%
170.24
72.20
135.79%
PATM
10.00%
10.52%
11.21%
9.53%
7.98%
6.69%
20.37%
9.92%
EPS
2.65
2.53
4.74%
2.88
2.27
26.87%
1.91
1.54
24.03%
5.37
2.31
132.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,187.57
3,040.70
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
Net Sales Growth
8.70%
20.44%
31.22%
5.17%
-1.83%
16.08%
17.17%
-2.19%
6.59%
-2.68%
 
Cost Of Goods Sold
1,556.97
1,533.39
1,357.03
1,027.85
980.82
1,031.37
906.29
757.10
783.44
740.21
783.22
Gross Profit
1,630.60
1,507.31
1,167.68
896.20
848.58
832.10
699.03
613.01
617.38
574.05
567.18
GP Margin
51.16%
49.57%
46.25%
46.58%
46.39%
44.65%
43.54%
44.74%
44.07%
43.68%
42.00%
Total Expenditure
2,699.41
2,603.55
2,228.53
1,706.90
1,691.82
1,669.73
1,427.77
1,229.34
1,273.98
1,224.62
1,249.14
Power & Fuel Cost
-
24.51
21.39
16.65
18.67
18.41
18.09
15.67
16.10
14.74
12.82
% Of Sales
-
0.81%
0.85%
0.87%
1.02%
0.99%
1.13%
1.14%
1.15%
1.12%
0.95%
Employee Cost
-
571.89
483.95
411.74
404.56
340.83
281.26
253.82
256.74
249.86
232.84
% Of Sales
-
18.81%
19.17%
21.40%
22.11%
18.29%
17.52%
18.53%
18.33%
19.01%
17.24%
Manufacturing Exp.
-
215.22
185.90
124.63
100.51
86.39
62.33
54.00
74.66
79.73
81.99
% Of Sales
-
7.08%
7.36%
6.48%
5.49%
4.64%
3.88%
3.94%
5.33%
6.07%
6.07%
General & Admin Exp.
-
138.63
92.27
65.64
107.17
100.07
80.35
75.28
72.39
68.78
74.70
% Of Sales
-
4.56%
3.65%
3.41%
5.86%
5.37%
5.01%
5.49%
5.17%
5.23%
5.53%
Selling & Distn. Exp.
-
90.66
66.97
43.61
55.11
66.37
59.60
56.77
45.30
43.42
46.73
% Of Sales
-
2.98%
2.65%
2.27%
3.01%
3.56%
3.71%
4.14%
3.23%
3.30%
3.46%
Miscellaneous Exp.
-
29.26
21.02
16.78
24.98
26.29
19.86
16.69
25.36
27.87
46.73
% Of Sales
-
0.96%
0.83%
0.87%
1.37%
1.41%
1.24%
1.22%
1.81%
2.12%
1.25%
EBITDA
488.15
437.15
296.18
217.15
137.57
193.74
177.54
140.77
126.84
89.65
101.26
EBITDA Margin
15.31%
14.38%
11.73%
11.29%
7.52%
10.40%
11.06%
10.27%
9.05%
6.82%
7.50%
Other Income
63.27
67.22
54.97
23.50
13.21
9.65
11.39
12.08
9.12
10.01
9.14
Interest
25.15
24.14
14.95
14.97
17.23
10.97
7.38
9.32
13.95
17.05
11.69
Depreciation
76.16
77.72
74.49
74.34
65.23
51.11
43.82
44.64
43.57
36.57
26.24
PBT
555.50
402.50
261.71
151.33
68.32
141.32
137.74
98.88
78.43
46.04
72.47
Tax
154.93
139.56
84.60
50.27
26.99
40.44
41.31
26.45
24.42
20.29
26.93
Tax Rate
27.89%
27.48%
32.33%
33.22%
39.51%
28.62%
30.60%
26.75%
32.96%
29.67%
37.16%
PAT
400.57
370.81
178.43
101.07
41.33
100.88
93.69
72.43
49.66
48.10
45.55
PAT before Minority Interest
400.57
370.81
178.43
101.07
41.33
100.88
93.69
72.43
49.66
48.10
45.55
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
12.57%
12.19%
7.07%
5.25%
2.26%
5.41%
5.84%
5.29%
3.55%
3.66%
3.37%
PAT Growth
48.20%
107.82%
76.54%
144.54%
-59.03%
7.67%
29.35%
45.85%
3.24%
5.60%
 
EPS
12.64
11.70
5.63
3.19
1.30
3.18
2.96
2.29
1.57
1.52
1.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,371.15
1,032.51
869.89
768.99
770.91
688.95
606.90
546.21
493.42
463.61
Share Capital
31.69
31.69
31.69
15.85
15.85
15.85
15.85
15.85
15.85
15.85
Total Reserves
1,337.70
999.56
837.89
753.13
755.07
673.10
591.05
530.37
477.58
447.77
Non-Current Liabilities
78.11
108.90
133.76
139.74
83.14
67.65
107.74
152.05
189.97
230.99
Secured Loans
12.71
57.80
73.43
102.72
76.35
60.28
96.58
139.12
168.78
214.51
Unsecured Loans
8.90
0.00
7.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
17.25
14.19
12.02
12.01
6.92
6.25
3.59
3.50
16.24
16.70
Current Liabilities
1,021.11
806.03
748.50
630.27
520.90
496.20
393.06
407.89
472.79
469.64
Trade Payables
313.82
318.66
288.92
208.79
246.69
213.39
171.30
169.58
165.59
196.82
Other Current Liabilities
187.57
157.38
138.07
120.32
142.13
105.09
93.47
100.21
104.00
87.57
Short Term Borrowings
465.47
288.18
288.40
287.12
116.79
162.50
114.49
122.56
161.01
122.83
Short Term Provisions
54.25
41.81
33.11
14.04
15.29
15.21
13.80
15.55
42.19
62.41
Total Liabilities
2,470.37
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
Net Block
582.59
536.44
555.20
583.49
487.53
423.55
436.57
461.98
454.09
391.08
Gross Block
1,030.07
915.83
866.33
827.26
663.90
553.25
521.26
506.44
700.54
584.32
Accumulated Depreciation
447.48
379.38
311.13
243.77
176.37
129.70
84.69
44.46
246.44
193.24
Non Current Assets
646.64
613.94
618.85
642.17
550.61
474.30
469.57
486.33
485.56
515.83
Capital Work in Progress
2.92
7.47
4.12
3.72
5.72
2.06
3.56
1.97
10.18
86.15
Non Current Investment
37.00
30.89
40.57
29.11
31.02
31.75
19.60
14.87
14.84
14.85
Long Term Loans & Adv.
19.71
22.34
18.96
25.84
26.34
16.95
9.78
7.52
6.45
23.75
Other Non Current Assets
0.17
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
Current Assets
1,823.74
1,310.34
1,133.30
896.84
824.35
778.49
638.13
619.82
670.62
648.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
602.36
483.06
342.69
343.43
278.66
273.68
226.05
225.64
266.26
252.74
Sundry Debtors
550.71
471.88
399.73
346.76
366.91
343.43
242.31
253.07
244.03
242.71
Cash & Bank
351.02
219.85
262.09
85.72
110.17
108.89
105.91
82.80
78.32
68.75
Other Current Assets
319.65
32.13
64.55
37.11
68.61
52.49
63.86
58.32
82.01
84.20
Short Term Loans & Adv.
281.01
103.42
64.23
83.82
33.97
22.85
35.41
30.52
49.50
56.94
Net Current Assets
802.63
504.31
384.79
266.57
303.45
282.29
245.07
211.93
197.83
178.77
Total Assets
2,470.38
1,924.28
1,752.15
1,539.01
1,374.96
1,252.79
1,107.70
1,106.15
1,156.18
1,164.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
165.91
68.56
240.04
35.48
171.86
46.51
125.55
125.69
78.03
97.45
PBT
510.37
263.03
151.33
68.32
143.50
136.59
100.45
75.35
68.39
72.47
Adjustment
-45.97
57.92
75.14
82.25
55.88
38.64
49.55
53.31
46.36
32.49
Changes in Working Capital
-179.78
-173.97
42.27
-72.44
22.55
-88.39
-5.76
22.55
-19.54
20.09
Cash after chg. in Working capital
284.62
146.98
268.75
78.13
221.93
86.84
144.25
151.20
95.21
125.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-118.70
-78.42
-28.71
-42.65
-50.07
-40.33
-18.70
-25.51
-17.18
-27.60
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
-217.34
1.90
-109.51
-151.58
-106.91
-53.23
-38.87
-14.75
-16.78
-122.17
Net Fixed Assets
-49.56
-27.07
-14.65
-48.27
-35.24
-12.85
-16.60
146.87
-49.16
-84.83
Net Investments
-2.71
1.85
-4.10
1.07
-18.62
-18.22
-19.12
-6.65
-30.70
-1.80
Others
-165.07
27.12
-90.76
-104.38
-53.05
-22.16
-3.15
-154.97
63.08
-35.54
Cash from Financing Activity
59.82
-81.19
-48.22
91.37
-60.09
-9.85
-77.40
-99.51
-51.68
20.41
Net Cash Inflow / Outflow
8.39
-10.72
82.31
-24.73
4.86
-16.57
9.28
11.44
9.57
-4.31
Opening Cash & Equivalents
116.34
127.06
45.51
70.24
65.37
81.95
72.67
62.35
68.75
73.06
Closing Cash & Equivalent
124.73
116.34
127.82
45.51
70.24
65.37
81.95
72.67
78.32
68.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
43.21
32.54
27.44
24.27
24.33
21.74
19.15
17.24
15.57
14.63
ROA
16.79%
9.65%
6.14%
2.84%
7.68%
7.94%
6.54%
4.39%
4.15%
4.11%
ROE
30.89%
18.77%
12.34%
5.37%
13.82%
14.46%
12.56%
9.55%
10.05%
10.15%
ROCE
32.59%
20.82%
13.63%
7.84%
15.51%
15.70%
12.67%
10.29%
10.29%
11.06%
Fixed Asset Turnover
3.13
2.83
2.27
2.45
3.06
3.02
2.80
2.43
2.12
2.68
Receivable days
61.37
63.01
70.81
71.20
69.57
65.89
62.87
61.88
65.21
60.57
Inventory Days
65.15
59.69
65.08
62.06
54.09
56.22
57.32
61.23
69.54
62.98
Payable days
75.28
81.71
88.37
50.27
52.72
49.92
52.43
47.19
48.24
49.21
Cash Conversion Cycle
51.24
40.98
47.51
82.99
70.94
72.20
67.76
75.92
86.51
74.34
Total Debt/Equity
0.37
0.36
0.46
0.53
0.31
0.39
0.41
0.56
0.74
0.73
Interest Cover
22.14
18.60
11.11
4.97
13.89
19.30
11.61
6.31
5.01
7.20

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.