Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Rubber Products

Rating :
40/99

BSE: 590023 | NSE: ELGIRUBCO

31.90
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  32.00
  •  32.00
  •  31.20
  •  31.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8201
  •  2.60
  •  49.80
  •  26.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 159.66
  • 12.80
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 370.95
  • N/A
  • 3.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.03%
  • 4.81%
  • 23.10%
  • FII
  • DII
  • Others
  • 0%
  • 3.81%
  • 3.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.27
  • -1.76
  • -5.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.68
  • -1.30
  • 12.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.73
  • 4.96
  • 179.46

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 3.65
  • 3.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.46
  • 16.16
  • 17.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
100.55
96.35
4.36%
0.00
91.81
-100.00%
78.44
61.63
27.28%
92.25
92.94
-0.74%
Expenses
98.45
81.78
20.38%
0.00
81.36
-100.00%
78.06
64.59
20.85%
89.50
99.23
-9.81%
EBITDA
2.09
14.56
-85.65%
0.00
10.45
-100.00%
0.38
-2.96
-
2.75
-6.30
-
EBIDTM
2.08%
15.12%
0.00%
11.38%
0.48%
-4.80%
2.98%
-6.78%
Other Income
7.50
4.50
66.67%
0.00
0.20
-100.00%
3.73
1.04
258.65%
3.56
3.61
-1.39%
Interest
2.62
4.22
-37.91%
0.00
4.31
-100.00%
3.74
4.76
-21.43%
2.25
5.83
-61.41%
Depreciation
4.30
4.23
1.65%
0.00
3.94
-100.00%
4.38
4.11
6.57%
4.29
3.40
26.18%
PBT
-5.48
11.75
-
0.00
2.51
-100.00%
-4.03
-10.28
-
-0.80
-4.90
-
Tax
-0.01
0.14
-
0.00
1.46
-100.00%
0.32
0.35
-8.57%
0.06
2.12
-97.17%
PAT
-5.47
11.61
-
0.00
1.05
-100.00%
-4.34
-10.62
-
-0.86
-7.02
-
PATM
-5.44%
12.05%
0.00%
1.14%
-5.53%
-17.23%
-0.93%
-7.56%
EPS
-1.09
2.32
-
0.00
0.21
-100.00%
-0.87
-2.12
-
-0.17
-1.40
-

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
-
343.14
368.38
409.86
376.51
375.05
362.33
439.79
488.79
477.47
478.39
Net Sales Growth
-
-6.85%
-10.12%
8.86%
0.39%
3.51%
-17.61%
-10.02%
2.37%
-0.19%
 
Cost Of Goods Sold
-
163.04
176.18
199.91
181.38
175.84
165.32
231.99
260.46
252.21
283.93
Gross Profit
-
180.10
192.20
209.94
195.13
199.21
197.02
207.80
228.32
225.26
194.45
GP Margin
-
52.49%
52.17%
51.22%
51.83%
53.12%
54.38%
47.25%
46.71%
47.18%
40.65%
Total Expenditure
-
323.44
370.73
398.83
358.69
354.02
347.75
439.99
458.97
439.80
452.54
Power & Fuel Cost
-
23.17
25.14
24.84
18.99
17.82
23.18
28.35
30.18
29.85
25.72
% Of Sales
-
6.75%
6.82%
6.06%
5.04%
4.75%
6.40%
6.45%
6.17%
6.25%
5.38%
Employee Cost
-
72.71
83.59
80.55
73.21
81.47
83.26
74.96
65.98
63.91
58.08
% Of Sales
-
21.19%
22.69%
19.65%
19.44%
21.72%
22.98%
17.04%
13.50%
13.39%
12.14%
Manufacturing Exp.
-
24.59
21.05
36.75
29.63
23.90
23.72
38.73
38.56
42.93
38.89
% Of Sales
-
7.17%
5.71%
8.97%
7.87%
6.37%
6.55%
8.81%
7.89%
8.99%
8.13%
General & Admin Exp.
-
13.94
22.33
21.37
21.92
20.07
20.48
23.90
22.40
17.73
17.48
% Of Sales
-
4.06%
6.06%
5.21%
5.82%
5.35%
5.65%
5.43%
4.58%
3.71%
3.65%
Selling & Distn. Exp.
-
20.03
23.32
23.39
19.31
19.48
22.84
30.36
31.92
27.02
17.75
% Of Sales
-
5.84%
6.33%
5.71%
5.13%
5.19%
6.30%
6.90%
6.53%
5.66%
3.71%
Miscellaneous Exp.
-
5.96
19.12
12.02
14.25
15.44
8.95
11.71
9.47
6.15
17.75
% Of Sales
-
1.74%
5.19%
2.93%
3.78%
4.12%
2.47%
2.66%
1.94%
1.29%
2.24%
EBITDA
-
19.70
-2.35
11.03
17.82
21.03
14.58
-0.20
29.82
37.67
25.85
EBITDA Margin
-
5.74%
-0.64%
2.69%
4.73%
5.61%
4.02%
-0.05%
6.10%
7.89%
5.40%
Other Income
-
14.41
16.25
7.57
12.93
12.62
10.41
11.02
14.69
14.88
16.25
Interest
-
15.54
19.38
17.88
16.95
15.36
14.79
12.06
10.63
7.99
5.17
Depreciation
-
16.57
16.84
18.35
17.98
18.22
20.79
18.30
13.38
11.48
12.06
PBT
-
2.00
-22.33
-17.64
-4.18
0.07
-10.58
-19.53
20.49
33.09
24.87
Tax
-
2.10
0.68
-0.28
1.01
2.46
0.66
2.76
9.53
10.94
10.53
Tax Rate
-
66.04%
-4.68%
1.71%
-21.81%
-156.69%
-6.12%
-14.09%
46.51%
32.69%
42.49%
PAT
-
1.08
-15.20
-16.11
-5.64
-4.03
-11.45
-22.35
10.96
22.53
14.24
PAT before Minority Interest
-
1.08
-15.20
-16.11
-5.64
-4.03
-11.45
-22.35
10.96
22.53
14.24
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0.31%
-4.13%
-3.93%
-1.50%
-1.07%
-3.16%
-5.08%
2.24%
4.72%
2.98%
PAT Growth
-
-
-
-
-
-
-
-
-51.35%
58.22%
 
EPS
-
0.22
-3.04
-3.22
-1.13
-0.81
-2.29
-4.47
2.19
4.51
2.85

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
183.23
185.54
223.18
238.62
248.83
262.45
267.08
295.95
270.09
248.78
Share Capital
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
Total Reserves
178.23
180.54
218.18
233.62
243.82
257.44
262.08
290.94
265.09
243.77
Non-Current Liabilities
48.23
70.96
78.80
74.98
72.75
88.59
90.75
59.72
45.19
12.78
Secured Loans
69.79
99.92
108.76
104.27
102.11
108.56
107.62
72.83
40.60
3.93
Unsecured Loans
7.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.02
0.02
0.02
0.02
0.27
0.27
2.18
4.49
Current Liabilities
234.11
239.20
240.26
245.15
204.65
197.15
177.94
164.45
124.87
85.22
Trade Payables
44.20
52.96
46.84
34.15
28.68
38.61
51.00
51.73
48.96
30.18
Other Current Liabilities
55.22
35.84
38.33
30.81
28.87
32.04
29.10
27.01
16.11
12.21
Short Term Borrowings
132.39
147.98
151.93
176.19
143.99
120.16
88.88
74.81
46.87
28.15
Short Term Provisions
2.31
2.42
3.16
4.00
3.10
6.34
8.96
10.90
12.93
14.68
Total Liabilities
465.57
495.70
542.24
558.75
526.23
548.19
535.77
520.12
440.15
346.78
Net Block
209.02
208.04
225.70
245.26
234.49
257.95
245.31
183.11
104.55
107.07
Gross Block
329.93
303.36
289.14
300.79
233.06
616.41
549.66
510.90
381.35
371.58
Accumulated Depreciation
120.91
95.32
63.44
55.53
-1.42
358.46
304.35
327.79
276.80
264.50
Non Current Assets
248.92
258.01
287.10
310.73
286.68
337.84
305.77
239.71
198.39
133.23
Capital Work in Progress
20.94
32.69
30.82
28.59
30.35
38.38
22.17
26.87
1.56
3.91
Non Current Investment
12.70
3.73
8.17
8.54
7.21
0.68
1.48
2.00
2.48
2.68
Long Term Loans & Adv.
6.26
13.55
22.41
28.26
14.52
12.70
10.87
7.72
61.40
7.23
Other Non Current Assets
0.00
0.00
0.00
0.09
0.12
28.15
25.94
20.01
28.41
12.34
Current Assets
216.66
237.66
255.09
248.03
239.55
210.33
230.01
280.41
241.77
213.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.49
0.49
Inventories
109.81
135.71
142.47
139.94
120.67
105.16
112.14
125.97
103.74
101.55
Sundry Debtors
53.89
49.73
61.33
51.58
60.54
59.11
64.50
76.79
73.07
71.99
Cash & Bank
31.60
25.14
30.11
31.82
32.84
12.68
27.77
49.36
26.55
20.61
Other Current Assets
21.36
12.94
8.02
8.96
25.49
33.39
25.58
28.29
37.93
18.91
Short Term Loans & Adv.
6.92
14.13
13.16
15.72
20.77
29.48
19.95
23.43
30.41
13.39
Net Current Assets
-17.46
-1.54
14.83
2.87
34.90
13.19
52.07
115.96
116.89
128.33
Total Assets
465.59
495.70
542.25
558.76
526.23
548.18
535.78
520.12
440.16
346.78

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
63.13
36.63
33.47
7.36
-6.38
81.65
62.66
152.30
4.46
10.85
PBT
3.18
-14.52
-16.39
-4.63
-1.56
-10.79
-19.53
20.49
33.09
24.87
Adjustment
21.31
28.86
33.71
28.98
27.22
79.20
19.48
31.30
8.28
4.23
Changes in Working Capital
37.42
22.46
16.36
-15.72
-29.64
16.05
68.64
107.58
-22.05
-7.32
Cash after chg. in Working capital
61.91
36.80
33.67
8.62
-3.98
84.46
68.58
159.37
19.32
21.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.22
-0.17
-0.20
-1.26
-2.39
-2.82
-5.92
-7.07
-14.86
-10.92
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
2.19
16.27
2.13
-20.75
-1.25
-82.78
-71.14
-110.59
0.86
-17.33
Net Fixed Assets
-2.25
0.36
-2.04
-5.10
101.70
-59.29
-13.04
-19.54
-3.80
-10.66
Net Investments
-8.97
4.44
2.37
-1.33
-6.53
38.33
-22.37
-2.07
-2.12
-13.95
Others
13.41
11.47
1.80
-14.32
-96.42
-61.82
-35.73
-88.98
6.78
7.28
Cash from Financing Activity
-59.73
-53.94
-36.90
13.49
3.54
-13.96
-13.32
-12.39
-6.57
-5.18
Net Cash Inflow / Outflow
5.59
-1.04
-1.30
0.10
-4.09
-15.09
-21.80
29.33
-1.25
-11.66
Opening Cash & Equivalents
4.48
5.53
6.83
6.74
10.82
27.77
45.25
15.93
17.18
28.84
Closing Cash & Equivalent
10.08
4.48
5.53
6.83
6.74
12.68
23.45
45.25
15.93
17.18

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.)
36.61
37.07
44.58
47.68
49.72
50.11
53.36
59.13
53.96
49.71
ROA
0.22%
-2.93%
-2.93%
-1.04%
-0.75%
-2.11%
-4.23%
2.28%
5.73%
4.29%
ROE
0.59%
-7.44%
-6.98%
-2.32%
-1.61%
-4.42%
-7.94%
3.87%
8.69%
5.93%
ROCE
4.26%
1.01%
0.29%
2.35%
2.73%
0.83%
-1.65%
7.68%
12.83%
11.24%
Fixed Asset Turnover
1.08
1.24
1.39
1.42
0.92
0.64
0.87
1.14
1.33
1.90
Receivable days
55.11
55.02
50.28
53.97
56.13
60.43
56.15
53.58
52.86
48.99
Inventory Days
130.58
137.81
125.75
125.45
105.95
106.24
94.64
82.13
74.81
68.93
Payable days
108.75
52.85
37.06
33.15
36.21
48.11
44.49
39.89
33.26
25.20
Cash Conversion Cycle
76.94
139.99
138.97
146.27
125.87
118.57
106.30
95.82
94.41
92.73
Total Debt/Equity
1.33
1.44
1.28
1.24
1.06
0.98
0.75
0.51
0.34
0.14
Interest Cover
1.20
0.25
0.08
0.73
0.90
0.27
-0.63
2.93
5.19
5.79

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.