Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Rubber Products

Rating :
55/99

BSE: 590023 | NSE: ELGIRUBCO

28.90
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  24.80
  •  28.90
  •  24.20
  •  24.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1241969
  •  348.60
  •  28.90
  •  9.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 144.64
  • 24.96
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 387.76
  • 0.55%
  • 3.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.03%
  • 3.16%
  • 22.66%
  • FII
  • DII
  • Others
  • 0%
  • 4.58%
  • 4.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 0.25
  • -0.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.13
  • 5.83
  • 39.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.74
  • 3.74
  • 2.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.67
  • 16.67
  • 16.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
91.81
96.15
-4.51%
0.00
0.00
0
92.94
0.00
0
84.85
104.34
-18.68%
Expenses
81.36
98.09
-17.06%
0.00
0.00
0
99.23
0.00
0
79.57
96.45
-17.50%
EBITDA
10.45
-1.94
-
0.00
0.00
0
-6.30
0.00
-
5.29
7.89
-32.95%
EBIDTM
11.38%
-2.01%
0.00%
0.00%
-6.78%
0.00%
6.23%
7.56%
Other Income
0.20
8.28
-97.58%
0.00
0.00
0
5.39
0.00
0
-1.21
-0.11
-
Interest
4.31
4.25
1.41%
0.00
0.00
0
5.83
0.00
0
5.06
5.39
-6.12%
Depreciation
3.94
4.49
-12.25%
0.00
0.00
0
3.40
0.00
0
4.70
4.90
-4.08%
PBT
2.51
-2.40
-
0.00
0.00
0
-4.90
0.00
-
-5.69
-2.51
-
Tax
1.46
0.12
1,116.67%
0.00
0.00
0
2.12
0.00
0
0.28
-1.07
-
PAT
1.05
-2.52
-
0.00
0.00
0
-7.02
0.00
-
-5.96
-1.44
-
PATM
1.14%
-2.62%
0.00%
0.00%
-7.56%
0.00%
-7.03%
-1.38%
EPS
0.21
-0.50
-
0.00
0.00
0
-1.40
0.00
-
-1.19
-0.29
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
366.82
409.86
376.51
375.05
362.33
439.79
488.79
477.47
478.39
322.73
Net Sales Growth
-
-10.50%
8.86%
0.39%
3.51%
-17.61%
-10.02%
2.37%
-0.19%
48.23%
 
Cost Of Goods Sold
-
176.18
199.91
181.38
175.84
165.32
231.99
260.46
252.21
283.93
189.99
Gross Profit
-
190.64
209.94
195.13
199.21
197.02
207.80
228.32
225.26
194.45
132.74
GP Margin
-
51.97%
51.22%
51.83%
53.12%
54.38%
47.25%
46.71%
47.18%
40.65%
41.13%
Total Expenditure
-
369.18
398.83
358.69
354.02
347.75
439.99
458.97
439.80
452.54
288.38
Power & Fuel Cost
-
25.14
24.84
18.99
17.82
23.18
28.35
30.18
29.85
25.72
14.27
% Of Sales
-
6.85%
6.06%
5.04%
4.75%
6.40%
6.45%
6.17%
6.25%
5.38%
4.42%
Employee Cost
-
83.68
80.55
73.21
81.47
83.26
74.96
65.98
63.91
58.08
33.26
% Of Sales
-
22.81%
19.65%
19.44%
21.72%
22.98%
17.04%
13.50%
13.39%
12.14%
10.31%
Manufacturing Exp.
-
21.05
36.75
29.63
23.90
23.72
38.73
38.56
42.93
38.89
24.94
% Of Sales
-
5.74%
8.97%
7.87%
6.37%
6.55%
8.81%
7.89%
8.99%
8.13%
7.73%
General & Admin Exp.
-
22.24
21.37
21.92
20.07
20.48
23.90
22.40
17.73
17.48
7.88
% Of Sales
-
6.06%
5.21%
5.82%
5.35%
5.65%
5.43%
4.58%
3.71%
3.65%
2.44%
Selling & Distn. Exp.
-
23.32
23.39
19.31
19.48
22.84
30.36
31.92
27.02
17.75
8.77
% Of Sales
-
6.36%
5.71%
5.13%
5.19%
6.30%
6.90%
6.53%
5.66%
3.71%
2.72%
Miscellaneous Exp.
-
17.56
12.02
14.25
15.44
8.95
11.71
9.47
6.15
10.70
8.77
% Of Sales
-
4.79%
2.93%
3.78%
4.12%
2.47%
2.66%
1.94%
1.29%
2.24%
2.87%
EBITDA
-
-2.36
11.03
17.82
21.03
14.58
-0.20
29.82
37.67
25.85
34.35
EBITDA Margin
-
-0.64%
2.69%
4.73%
5.61%
4.02%
-0.05%
6.10%
7.89%
5.40%
10.64%
Other Income
-
16.25
7.57
12.93
12.62
10.41
11.02
14.69
14.88
16.25
8.60
Interest
-
19.38
17.88
16.95
15.36
14.79
12.06
10.63
7.99
5.17
1.99
Depreciation
-
16.84
18.35
17.98
18.22
20.79
18.30
13.38
11.48
12.06
8.74
PBT
-
-22.33
-17.64
-4.18
0.07
-10.58
-19.53
20.49
33.09
24.87
32.22
Tax
-
0.68
-0.28
1.01
2.46
0.66
2.76
9.53
10.94
10.53
12.54
Tax Rate
-
-4.68%
1.71%
-21.81%
-156.69%
-6.12%
-14.09%
46.51%
32.69%
42.49%
39.09%
PAT
-
-15.20
-16.11
-5.64
-4.03
-11.45
-22.35
10.96
22.53
14.24
19.54
PAT before Minority Interest
-
-15.20
-16.11
-5.64
-4.03
-11.45
-22.35
10.96
22.53
14.24
19.54
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-4.14%
-3.93%
-1.50%
-1.07%
-3.16%
-5.08%
2.24%
4.72%
2.98%
6.05%
PAT Growth
-
-
-
-
-
-
-
-51.35%
58.22%
-27.12%
 
EPS
-
-3.04
-3.22
-1.13
-0.81
-2.29
-4.47
2.19
4.51
2.85
3.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
185.54
223.18
238.62
248.83
262.45
267.08
295.95
270.09
248.78
231.64
Share Capital
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
Total Reserves
180.54
218.18
233.62
243.82
257.44
262.08
290.94
265.09
243.77
226.63
Non-Current Liabilities
70.96
78.80
74.98
72.75
88.59
90.75
59.72
45.19
12.78
17.81
Secured Loans
99.92
108.76
104.27
102.11
108.56
107.62
72.83
40.60
3.93
3.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.02
0.02
0.02
0.02
0.27
0.27
2.18
4.49
6.60
Current Liabilities
239.20
240.26
245.15
204.65
197.15
177.94
164.45
124.87
85.22
68.01
Trade Payables
52.96
46.84
34.15
28.68
38.61
51.00
51.73
48.96
30.18
33.87
Other Current Liabilities
35.84
38.33
30.81
28.87
32.04
29.10
27.01
16.11
12.21
9.24
Short Term Borrowings
147.98
151.93
176.19
143.99
120.16
88.88
74.81
46.87
28.15
12.22
Short Term Provisions
2.42
3.16
4.00
3.10
6.34
8.96
10.90
12.93
14.68
12.68
Total Liabilities
495.70
542.24
558.75
526.23
548.19
535.77
520.12
440.15
346.78
317.46
Net Block
208.04
225.70
245.26
234.49
257.95
245.31
183.11
104.55
107.07
90.96
Gross Block
303.36
289.14
300.79
233.06
616.41
549.66
510.90
381.35
371.58
151.62
Accumulated Depreciation
95.32
63.44
55.53
-1.42
358.46
304.35
327.79
276.80
264.50
60.66
Non Current Assets
258.99
287.10
310.73
286.68
337.84
305.77
239.71
198.39
133.23
111.45
Capital Work in Progress
32.69
30.82
28.59
30.35
38.38
22.17
26.87
1.56
3.91
0.86
Non Current Investment
3.73
8.17
8.54
7.21
0.68
1.48
2.00
2.48
2.68
2.83
Long Term Loans & Adv.
14.52
22.41
28.26
14.52
12.70
10.87
7.72
61.40
7.23
5.16
Other Non Current Assets
0.00
0.00
0.09
0.12
28.15
25.94
20.01
28.41
12.34
11.64
Current Assets
236.69
255.09
248.03
239.55
210.33
230.01
280.41
241.77
213.55
206.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.49
0.49
0.27
Inventories
135.71
142.47
139.94
120.67
105.16
112.14
125.97
103.74
101.55
86.56
Sundry Debtors
49.73
61.33
51.58
60.54
59.11
64.50
76.79
73.07
71.99
61.70
Cash & Bank
25.14
30.11
31.82
32.84
12.68
27.77
49.36
26.55
20.61
34.64
Other Current Assets
26.10
8.02
8.96
4.72
33.39
25.58
28.29
37.93
18.91
22.83
Short Term Loans & Adv.
13.16
13.16
15.72
20.77
29.48
19.95
23.43
30.41
13.39
19.95
Net Current Assets
-2.51
14.83
2.87
34.90
13.19
52.07
115.96
116.89
128.33
138.00
Total Assets
495.71
542.25
558.76
526.23
548.18
535.78
520.12
440.16
346.78
317.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
37.64
33.47
7.36
-6.38
81.65
62.66
152.30
4.46
10.85
15.53
PBT
-14.52
-16.39
-4.63
-1.56
-10.79
-19.53
20.49
33.09
24.87
32.08
Adjustment
29.40
33.71
28.98
27.22
79.20
19.48
31.30
8.28
4.23
16.73
Changes in Working Capital
22.60
16.36
-15.72
-29.64
16.05
68.64
107.58
-22.05
-7.32
-16.21
Cash after chg. in Working capital
37.48
33.67
8.62
-3.98
84.46
68.58
159.37
19.32
21.77
32.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.16
-0.20
-1.26
-2.39
-2.82
-5.92
-7.07
-14.86
-10.92
-17.06
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
15.30
2.13
-20.75
-1.25
-82.78
-71.14
-110.59
0.86
-17.33
-8.28
Net Fixed Assets
0.36
-2.04
-5.10
101.70
-59.29
-13.04
-19.54
-3.80
-10.66
-38.67
Net Investments
4.44
2.37
-1.33
-6.53
38.33
-22.37
-2.07
-2.12
-13.95
-18.80
Others
10.50
1.80
-14.32
-96.42
-61.82
-35.73
-88.98
6.78
7.28
49.19
Cash from Financing Activity
-53.98
-36.90
13.49
3.54
-13.96
-13.32
-12.39
-6.57
-5.18
-4.02
Net Cash Inflow / Outflow
-1.04
-1.30
0.10
-4.09
-15.09
-21.80
29.33
-1.25
-11.66
3.23
Opening Cash & Equivalents
5.53
6.83
6.74
10.82
27.77
45.25
15.93
17.18
28.84
31.41
Closing Cash & Equivalent
4.48
5.53
6.83
6.74
12.68
23.45
45.25
15.93
17.18
34.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
37.07
44.58
47.68
49.72
50.11
53.36
59.13
53.96
49.71
46.28
ROA
-2.93%
-2.93%
-1.04%
-0.75%
-2.11%
-4.23%
2.28%
5.73%
4.29%
9.27%
ROE
-7.44%
-6.98%
-2.32%
-1.61%
-4.42%
-7.94%
3.87%
8.69%
5.93%
12.25%
ROCE
1.01%
0.29%
2.35%
2.73%
0.83%
-1.65%
7.68%
12.83%
11.24%
20.25%
Fixed Asset Turnover
1.24
1.39
1.42
0.92
0.64
0.87
1.14
1.33
1.90
2.97
Receivable days
55.26
50.28
53.97
56.13
60.43
56.15
53.58
52.86
48.99
39.78
Inventory Days
138.40
125.75
125.45
105.95
106.24
94.64
82.13
74.81
68.93
54.59
Payable days
52.85
37.06
33.15
36.21
48.11
44.49
39.89
33.26
25.20
23.86
Cash Conversion Cycle
140.81
138.97
146.27
125.87
118.57
106.30
95.82
94.41
92.73
70.51
Total Debt/Equity
1.45
1.28
1.24
1.06
0.98
0.75
0.51
0.34
0.14
0.08
Interest Cover
0.25
0.08
0.73
0.90
0.27
-0.63
2.93
5.19
5.79
17.11

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.