Nifty
Sensex
:
:
16025.80
53749.26
-99.35 (-0.62%)
-303.35 (-0.56%)

Compressors / Pumps

Rating :
62/99

BSE: 522074 | NSE: ELGIEQUIP

329.65
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  328.15
  •  332.70
  •  324.40
  •  329.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  138305
  •  456.37
  •  422.30
  •  191.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,426.31
  • 58.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,561.85
  • 0.35%
  • 10.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.32%
  • 10.72%
  • 22.31%
  • FII
  • DII
  • Others
  • 26.24%
  • 4.60%
  • 4.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 7.03
  • 1.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.99
  • 9.06
  • 2.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 6.89
  • 0.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.20
  • 50.83
  • 59.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.67
  • 6.34
  • 6.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.43
  • 25.71
  • 26.43

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
727.61
610.59
19.17%
655.62
547.06
19.84%
652.04
480.27
35.77%
489.44
286.13
71.06%
Expenses
621.45
531.41
16.94%
581.71
485.59
19.79%
571.88
413.94
38.16%
457.31
277.45
64.83%
EBITDA
106.16
79.18
34.07%
73.90
61.47
20.22%
80.16
66.33
20.85%
32.13
8.68
270.16%
EBIDTM
14.59%
12.97%
11.27%
11.24%
12.29%
13.81%
6.56%
3.03%
Other Income
14.96
5.78
158.82%
10.82
6.71
61.25%
17.30
5.26
228.90%
11.89
5.74
107.14%
Interest
2.40
3.16
-24.05%
3.01
3.18
-5.35%
2.80
3.45
-18.84%
2.91
3.69
-21.14%
Depreciation
19.93
19.64
1.48%
17.77
19.08
-6.87%
18.28
18.17
0.61%
18.52
17.45
6.13%
PBT
98.80
62.15
58.97%
63.94
45.92
39.24%
76.38
49.97
52.85%
22.59
-6.72
-
Tax
26.60
19.42
36.97%
21.93
11.14
96.86%
25.45
17.71
43.70%
10.62
1.99
433.67%
PAT
72.20
42.74
68.93%
42.01
34.78
20.79%
50.93
32.26
57.87%
11.97
-8.71
-
PATM
9.92%
7.00%
6.41%
6.36%
7.81%
6.72%
2.45%
-3.04%
EPS
2.31
1.37
68.61%
1.32
1.09
21.10%
1.63
1.05
55.24%
0.38
-0.28
-

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
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
991.69
Net Sales Growth
31.22%
5.17%
-1.83%
16.08%
17.17%
-2.19%
6.59%
-2.68%
17.99%
15.41%
 
Cost Of Goods Sold
1,357.03
1,027.85
980.82
1,031.37
906.29
757.10
783.44
740.21
783.22
680.15
611.34
Gross Profit
1,167.68
896.20
848.58
832.10
699.03
613.01
617.38
574.05
567.18
464.36
380.34
GP Margin
46.25%
46.58%
46.39%
44.65%
43.54%
44.74%
44.07%
43.68%
42.00%
40.57%
38.35%
Total Expenditure
2,232.35
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
881.17
Power & Fuel Cost
-
16.65
18.67
18.41
18.09
15.67
16.10
14.74
12.82
9.49
8.26
% Of Sales
-
0.87%
1.02%
0.99%
1.13%
1.14%
1.15%
1.12%
0.95%
0.83%
0.83%
Employee Cost
-
411.74
404.56
340.83
281.26
253.82
256.74
249.86
232.84
163.33
108.35
% Of Sales
-
21.40%
22.11%
18.29%
17.52%
18.53%
18.33%
19.01%
17.24%
14.27%
10.93%
Manufacturing Exp.
-
115.05
100.51
86.39
62.33
54.00
74.66
79.73
81.99
72.72
66.31
% Of Sales
-
5.98%
5.49%
4.64%
3.88%
3.94%
5.33%
6.07%
6.07%
6.35%
6.69%
General & Admin Exp.
-
75.22
107.17
100.07
80.35
75.28
72.39
68.78
74.70
65.22
45.15
% Of Sales
-
3.91%
5.86%
5.37%
5.01%
5.49%
5.17%
5.23%
5.53%
5.70%
4.55%
Selling & Distn. Exp.
-
43.61
55.11
66.37
59.60
56.77
45.30
43.42
46.73
40.40
30.40
% Of Sales
-
2.27%
3.01%
3.56%
3.71%
4.14%
3.23%
3.30%
3.46%
3.53%
3.07%
Miscellaneous Exp.
-
16.78
24.98
26.29
19.86
16.69
25.36
27.87
16.84
11.38
30.40
% Of Sales
-
0.87%
1.37%
1.41%
1.24%
1.22%
1.81%
2.12%
1.25%
0.99%
1.14%
EBITDA
292.35
217.15
137.57
193.74
177.54
140.77
126.84
89.65
101.26
101.82
110.52
EBITDA Margin
11.58%
11.29%
7.52%
10.40%
11.06%
10.27%
9.05%
6.82%
7.50%
8.90%
11.14%
Other Income
54.97
23.50
13.21
9.65
11.39
12.08
9.12
10.01
9.14
16.24
16.23
Interest
11.12
14.97
17.23
10.97
7.38
9.32
13.95
17.05
11.69
6.81
2.62
Depreciation
74.50
74.34
65.23
51.11
43.82
44.64
43.57
36.57
26.24
18.18
13.52
PBT
261.71
151.33
68.32
141.32
137.74
98.88
78.43
46.04
72.47
93.06
110.61
Tax
84.60
50.27
26.99
40.44
41.31
26.45
24.42
20.29
26.93
32.87
35.04
Tax Rate
32.33%
33.22%
39.51%
28.62%
30.60%
26.75%
32.96%
29.67%
37.16%
35.32%
31.68%
PAT
177.11
101.07
41.33
100.88
93.69
72.43
49.66
48.10
45.55
60.19
75.57
PAT before Minority Interest
177.11
101.07
41.33
100.88
93.69
72.43
49.66
48.10
45.55
60.19
75.57
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
7.02%
5.25%
2.26%
5.41%
5.84%
5.29%
3.55%
3.66%
3.37%
5.26%
7.62%
PAT Growth
75.23%
144.54%
-59.03%
7.67%
29.35%
45.85%
3.24%
5.60%
-24.32%
-20.35%
 
EPS
5.59
3.19
1.30
3.18
2.96
2.29
1.57
1.52
1.44
1.90
2.38

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
869.89
768.99
770.91
688.95
606.90
546.21
493.42
463.61
433.59
397.63
Share Capital
31.69
15.85
15.85
15.85
15.85
15.85
15.85
15.85
15.85
15.85
Total Reserves
837.89
753.13
755.07
673.10
591.05
530.37
477.58
447.77
417.75
381.79
Non-Current Liabilities
133.76
139.74
83.14
67.65
107.74
152.05
189.97
230.99
237.67
4.03
Secured Loans
73.43
102.72
76.35
60.28
96.58
139.12
168.78
214.51
0.00
0.00
Unsecured Loans
7.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
219.82
0.00
Long Term Provisions
12.02
12.01
6.92
6.25
3.59
3.50
16.24
16.70
14.06
0.00
Current Liabilities
748.50
630.27
520.90
496.20
393.06
407.89
472.79
469.64
382.32
219.55
Trade Payables
288.92
208.79
246.69
213.39
171.30
169.58
165.59
196.82
176.45
118.44
Other Current Liabilities
138.07
120.32
142.13
105.09
93.47
100.21
104.00
87.57
53.45
24.47
Short Term Borrowings
288.40
287.12
116.79
162.50
114.49
122.56
161.01
122.83
67.85
9.12
Short Term Provisions
33.11
14.04
15.29
15.21
13.80
15.55
42.19
62.41
84.57
67.52
Total Liabilities
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
621.21
Net Block
555.20
583.49
487.53
423.55
436.57
461.98
454.09
391.08
297.05
108.68
Gross Block
866.07
827.26
663.90
553.25
521.26
506.44
700.54
584.32
466.80
240.37
Accumulated Depreciation
310.88
243.77
176.37
129.70
84.69
44.46
246.44
193.24
169.75
131.69
Non Current Assets
618.85
642.17
550.61
474.30
469.57
486.33
485.56
515.83
420.40
139.28
Capital Work in Progress
4.12
3.72
5.72
2.06
3.56
1.97
10.18
86.15
75.51
7.57
Non Current Investment
40.57
29.11
31.02
31.75
19.60
14.87
14.84
14.85
14.95
14.94
Long Term Loans & Adv.
18.96
25.84
26.34
16.95
9.78
7.52
6.45
23.75
32.88
8.09
Other Non Current Assets
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.00
0.00
Current Assets
1,133.30
896.84
824.35
778.49
638.13
619.82
670.62
648.41
633.19
481.93
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
342.69
343.43
278.66
273.68
226.05
225.64
266.26
252.74
233.16
120.65
Sundry Debtors
399.73
346.76
366.91
343.43
242.31
253.07
244.03
242.71
224.64
131.74
Cash & Bank
262.09
85.72
110.17
108.89
105.91
82.80
78.32
68.75
73.06
148.39
Other Current Assets
128.78
37.11
34.64
29.64
63.86
58.32
82.01
84.20
102.33
81.15
Short Term Loans & Adv.
64.23
83.82
33.97
22.85
35.41
30.52
49.50
56.94
80.38
70.93
Net Current Assets
384.79
266.57
303.45
282.29
245.07
211.93
197.83
178.77
250.87
262.38
Total Assets
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
621.21

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
240.04
35.48
171.86
46.51
125.55
125.69
78.03
97.45
-70.80
49.41
PBT
151.33
68.32
143.50
136.59
100.45
75.35
68.39
72.47
93.06
110.61
Adjustment
75.14
82.25
55.88
38.64
49.55
53.31
46.36
32.49
11.93
4.32
Changes in Working Capital
42.27
-72.44
22.55
-88.39
-5.76
22.55
-19.54
20.09
-144.90
-30.97
Cash after chg. in Working capital
268.75
78.13
221.93
86.84
144.25
151.20
95.21
125.05
-39.91
83.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.71
-42.65
-50.07
-40.33
-18.70
-25.51
-17.18
-27.60
-30.89
-34.55
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
-109.51
-151.58
-106.91
-53.23
-38.87
-14.75
-16.78
-122.17
-258.72
-23.53
Net Fixed Assets
-12.30
-48.27
-35.24
-12.85
-16.60
146.87
-49.16
-84.83
-83.49
-35.05
Net Investments
-4.10
1.07
-18.62
-18.22
-19.12
-6.65
-30.70
-1.80
-20.01
-17.68
Others
-93.11
-104.38
-53.05
-22.16
-3.15
-154.97
63.08
-35.54
-155.22
29.20
Cash from Financing Activity
-48.22
91.37
-60.09
-9.85
-77.40
-99.51
-51.68
20.41
254.20
-18.14
Net Cash Inflow / Outflow
82.31
-24.73
4.86
-16.57
9.28
11.44
9.57
-4.31
-75.33
7.74
Opening Cash & Equivalents
45.51
70.24
65.37
81.95
72.67
62.35
68.75
73.06
148.39
140.65
Closing Cash & Equivalent
127.82
45.51
70.24
65.37
81.95
72.67
78.32
68.75
73.06
148.39

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.)
27.44
24.27
24.33
21.74
19.15
17.24
15.57
14.63
13.68
12.55
ROA
6.14%
2.84%
7.68%
7.94%
6.54%
4.39%
4.15%
4.11%
7.19%
12.64%
ROE
12.34%
5.37%
13.82%
14.46%
12.56%
9.55%
10.05%
10.15%
14.48%
20.54%
ROCE
13.63%
7.84%
15.51%
15.70%
12.67%
10.29%
10.29%
11.06%
17.71%
30.10%
Fixed Asset Turnover
2.27
2.45
3.06
3.02
2.80
2.43
2.12
2.68
3.42
4.69
Receivable days
70.81
71.20
69.57
65.89
62.87
61.88
65.21
60.57
53.75
43.09
Inventory Days
65.08
62.06
54.09
56.22
57.32
61.23
69.54
62.98
53.36
40.96
Payable days
88.37
50.27
52.72
49.92
52.43
47.19
48.24
49.21
46.15
36.82
Cash Conversion Cycle
47.51
82.99
70.94
72.20
67.76
75.92
86.51
74.34
60.96
47.23
Total Debt/Equity
0.46
0.53
0.31
0.39
0.41
0.56
0.74
0.73
0.66
0.02
Interest Cover
11.11
4.97
13.89
19.30
11.61
6.31
5.01
7.20
14.66
43.20

News Update:


  • Elgi Equipments launches portable air compressors
    20th May 2022, 09:46 AM

    The highly efficient three-stage filtration system makes these portable compressors suitable for operations in dusty environments

    Read More
  • Elgi Equipments - Quarterly Results
    13th May 2022, 18:03 PM

    Read More
  • Elgi Equipments enters into agreement with First Energy to acquire stake in First Energy TN 1
    13th May 2022, 09:22 AM

    The object of acquisition of 7.8% shares is to comply with the minimum shareholding requirement of 26% under the captive project rules along with other captive users

    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.