Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Compressors / Pumps

Rating :
71/99

BSE: 522074 | NSE: ELGIEQUIP

426.90
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 433.35
  • 435.00
  • 425.00
  • 422.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  260559
  •  1117.80
  •  566.60
  •  195.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,367.22
  • 62.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,517.75
  • 0.27%
  • 12.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.32%
  • 10.69%
  • 21.76%
  • FII
  • DII
  • Others
  • 27%
  • 4.51%
  • 4.72%

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
  • 48.18
  • 52.38
  • 65.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.07
  • 6.84
  • 7.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.13
  • 26.56
  • 28.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
693.79
489.44
41.75%
727.61
610.59
19.17%
655.62
547.06
19.84%
652.04
480.27
35.77%
Expenses
615.65
457.31
34.62%
621.45
531.41
16.94%
581.71
485.59
19.79%
571.88
413.94
38.16%
EBITDA
78.14
32.13
143.20%
106.16
79.18
34.07%
73.90
61.47
20.22%
80.16
66.33
20.85%
EBIDTM
11.26%
6.56%
14.59%
12.97%
11.27%
11.24%
12.29%
13.81%
Other Income
11.75
11.89
-1.18%
14.96
5.78
158.82%
10.82
6.71
61.25%
17.30
5.26
228.90%
Interest
2.80
2.91
-3.78%
2.40
3.16
-24.05%
3.01
3.18
-5.35%
2.80
3.45
-18.84%
Depreciation
18.86
18.52
1.84%
19.93
19.64
1.48%
17.77
19.08
-6.87%
18.28
18.17
0.61%
PBT
68.23
22.59
202.04%
98.80
62.15
58.97%
63.94
45.92
39.24%
76.38
49.97
52.85%
Tax
21.81
10.62
105.37%
26.60
19.42
36.97%
21.93
11.14
96.86%
25.45
17.71
43.70%
PAT
46.43
11.97
287.89%
72.20
42.74
68.93%
42.01
34.78
20.79%
50.93
32.26
57.87%
PATM
6.69%
2.45%
9.92%
7.00%
6.41%
6.36%
7.81%
6.72%
EPS
1.54
0.38
305.26%
2.31
1.37
68.61%
1.32
1.09
21.10%
1.63
1.05
55.24%

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
2,729.06
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
28.28%
31.22%
5.17%
-1.83%
16.08%
17.17%
-2.19%
6.59%
-2.68%
17.99%
 
Cost Of Goods Sold
1,452.44
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
1,276.62
1,167.68
896.20
848.58
832.10
699.03
613.01
617.38
574.05
567.18
464.36
GP Margin
46.78%
46.25%
46.58%
46.39%
44.65%
43.54%
44.74%
44.07%
43.68%
42.00%
40.57%
Total Expenditure
2,390.69
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
338.36
294.27
217.15
137.57
193.74
177.54
140.77
126.84
89.65
101.26
101.82
EBITDA Margin
12.40%
11.66%
11.29%
7.52%
10.40%
11.06%
10.27%
9.05%
6.82%
7.50%
8.90%
Other Income
54.83
54.97
23.50
13.21
9.65
11.39
12.08
9.12
10.01
9.14
16.24
Interest
11.01
13.03
14.97
17.23
10.97
7.38
9.32
13.95
17.05
11.69
6.81
Depreciation
74.84
74.49
74.34
65.23
51.11
43.82
44.64
43.57
36.57
26.24
18.18
PBT
307.35
261.71
151.33
68.32
141.32
137.74
98.88
78.43
46.04
72.47
93.06
Tax
95.79
84.60
50.27
26.99
40.44
41.31
26.45
24.42
20.29
26.93
32.87
Tax Rate
31.17%
32.33%
33.22%
39.51%
28.62%
30.60%
26.75%
32.96%
29.67%
37.16%
35.32%
PAT
211.57
177.11
101.07
41.33
100.88
93.69
72.43
49.66
48.10
45.55
60.19
PAT before Minority Interest
211.57
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
7.75%
7.02%
5.25%
2.26%
5.41%
5.84%
5.29%
3.55%
3.66%
3.37%
5.26%
PAT Growth
73.77%
75.23%
144.54%
-59.03%
7.67%
29.35%
45.85%
3.24%
5.60%
-24.32%
 
EPS
6.68
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

News Update:


  • Elgi Equipments - Quarterly Results
    12th Aug 2022, 15:35 PM

    Read More
  • Elgi Equipments acquires 6.55% stake in First Energy TN 1
    1st Aug 2022, 12:58 PM

    The object of acquisition of 6.55% shareholding is to comply with the minimum shareholding requirement of 26% under the captive project rules along with other captive users

    Read More
  • Elgi Equipments’ arm inks manufacturing agreement with VTEQ
    29th Jul 2022, 10:30 AM

    With this partnership, ATS ELGI will set up a world-class 7,500 square feet facility

    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.