Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Rubber Products

Rating :
63/99

BSE: 590023 | NSE: ELGIRUBCO

78.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  78.40
  •  78.40
  •  78.40
  •  80.01
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17631
  •  13.82
  •  86.50
  •  39.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 396.30
  • 33.98
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 676.73
  • N/A
  • 9.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.03%
  • 3.32%
  • 23.68%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.81%
  • 4.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.12
  • -0.76
  • 4.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.60
  • 8.73
  • -3.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.73
  • 100.27
  • 84.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 4.20
  • 5.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.00
  • 14.83
  • 11.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
95.09
96.38
-1.34%
94.71
103.72
-8.69%
101.32
96.85
4.62%
95.33
97.55
-2.28%
Expenses
93.12
93.02
0.11%
90.19
92.94
-2.96%
88.81
92.26
-3.74%
89.46
99.51
-10.10%
EBITDA
1.96
3.36
-41.67%
4.52
10.78
-58.07%
12.52
4.59
172.77%
5.87
-1.97
-
EBIDTM
2.06%
3.48%
4.78%
10.39%
12.35%
4.74%
6.16%
-2.02%
Other Income
5.20
-2.75
-
6.25
7.88
-20.69%
0.90
10.02
-91.02%
10.07
10.02
0.50%
Interest
6.49
10.59
-38.72%
6.92
5.76
20.14%
5.62
3.71
51.48%
6.40
3.20
100.00%
Depreciation
3.94
3.88
1.55%
6.18
4.09
51.10%
4.53
4.10
10.49%
4.46
4.22
5.69%
PBT
-0.75
-17.07
-
-2.33
19.70
-
11.72
6.80
72.35%
5.08
0.63
706.35%
Tax
0.95
-0.98
-
-0.41
2.71
-
1.50
1.16
29.31%
0.01
0.42
-97.62%
PAT
-1.70
-16.09
-
-1.92
16.99
-
10.21
5.64
81.03%
5.07
0.21
2,314.29%
PATM
-1.79%
-16.69%
-2.02%
16.39%
10.08%
5.82%
5.32%
0.21%
EPS
-0.34
-3.21
-
-0.38
3.40
-
2.04
1.13
80.53%
1.01
0.04
2,425.00%

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
386.45
394.50
389.58
343.14
368.38
409.86
376.51
375.05
362.33
439.79
488.79
Net Sales Growth
-2.04%
1.26%
13.53%
-6.85%
-10.12%
8.86%
0.39%
3.51%
-17.61%
-10.02%
 
Cost Of Goods Sold
170.75
185.88
195.27
163.04
176.18
199.91
181.38
175.84
165.32
231.99
260.46
Gross Profit
215.70
208.61
194.31
180.10
192.20
209.94
195.13
199.21
197.02
207.80
228.32
GP Margin
55.81%
52.88%
49.88%
52.49%
52.17%
51.22%
51.83%
53.12%
54.38%
47.25%
46.71%
Total Expenditure
361.58
377.74
384.13
323.44
370.73
398.83
358.69
354.02
347.75
439.99
458.97
Power & Fuel Cost
-
34.07
25.84
23.17
25.14
24.84
18.99
17.82
23.18
28.35
30.18
% Of Sales
-
8.64%
6.63%
6.75%
6.82%
6.06%
5.04%
4.75%
6.40%
6.45%
6.17%
Employee Cost
-
61.06
66.20
72.71
83.59
80.55
73.21
81.47
83.26
74.96
65.98
% Of Sales
-
15.48%
16.99%
21.19%
22.69%
19.65%
19.44%
21.72%
22.98%
17.04%
13.50%
Manufacturing Exp.
-
35.04
43.37
24.59
21.05
36.75
29.63
23.90
23.72
38.73
38.56
% Of Sales
-
8.88%
11.13%
7.17%
5.71%
8.97%
7.87%
6.37%
6.55%
8.81%
7.89%
General & Admin Exp.
-
17.76
15.23
13.94
22.33
21.37
21.92
20.07
20.48
23.90
22.40
% Of Sales
-
4.50%
3.91%
4.06%
6.06%
5.21%
5.82%
5.35%
5.65%
5.43%
4.58%
Selling & Distn. Exp.
-
30.37
28.30
20.03
23.32
23.39
19.31
19.48
22.84
30.36
31.92
% Of Sales
-
7.70%
7.26%
5.84%
6.33%
5.71%
5.13%
5.19%
6.30%
6.90%
6.53%
Miscellaneous Exp.
-
13.55
9.92
5.96
19.12
12.02
14.25
15.44
8.95
11.71
31.92
% Of Sales
-
3.43%
2.55%
1.74%
5.19%
2.93%
3.78%
4.12%
2.47%
2.66%
1.94%
EBITDA
24.87
16.76
5.45
19.70
-2.35
11.03
17.82
21.03
14.58
-0.20
29.82
EBITDA Margin
6.44%
4.25%
1.40%
5.74%
-0.64%
2.69%
4.73%
5.61%
4.02%
-0.05%
6.10%
Other Income
22.42
25.16
20.90
14.41
16.25
7.57
12.93
12.62
10.41
11.02
14.69
Interest
25.43
23.27
15.63
15.54
19.38
17.88
16.95
15.36
14.79
12.06
10.63
Depreciation
19.11
16.29
18.06
16.57
16.84
18.35
17.98
18.22
20.79
18.30
13.38
PBT
13.72
2.36
-7.33
2.00
-22.33
-17.64
-4.18
0.07
-10.58
-19.53
20.49
Tax
2.05
3.31
0.76
2.10
0.68
-0.28
1.01
2.46
0.66
2.76
9.53
Tax Rate
14.94%
32.90%
-4.87%
66.04%
-4.68%
1.71%
-21.81%
-156.69%
-6.12%
-14.09%
46.51%
PAT
11.66
6.75
-16.35
1.08
-15.20
-16.11
-5.64
-4.03
-11.45
-22.35
10.96
PAT before Minority Interest
11.66
6.75
-16.35
1.08
-15.20
-16.11
-5.64
-4.03
-11.45
-22.35
10.96
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
3.02%
1.71%
-4.20%
0.31%
-4.13%
-3.93%
-1.50%
-1.07%
-3.16%
-5.08%
2.24%
PAT Growth
72.74%
-
-
-
-
-
-
-
-
-
 
EPS
2.33
1.35
-3.27
0.22
-3.04
-3.22
-1.13
-0.81
-2.29
-4.47
2.19

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
184.05
171.46
183.23
185.54
223.18
238.62
248.83
262.45
267.08
295.95
Share Capital
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
Total Reserves
179.04
166.45
178.23
180.54
218.18
233.62
243.82
257.44
262.08
290.94
Non-Current Liabilities
48.61
34.78
48.23
70.96
78.80
74.98
72.75
88.59
90.75
59.72
Secured Loans
74.44
53.58
69.79
99.92
108.76
104.27
102.11
108.56
107.62
72.83
Unsecured Loans
1.83
9.95
7.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.02
0.02
0.02
0.02
0.27
0.27
Current Liabilities
272.52
264.89
234.11
239.20
240.26
245.15
204.65
197.15
177.94
164.45
Trade Payables
44.64
56.53
44.20
52.96
46.84
34.15
28.68
38.61
51.00
51.73
Other Current Liabilities
82.81
62.88
55.22
35.84
38.33
30.81
28.87
32.04
29.10
27.01
Short Term Borrowings
142.33
144.52
132.39
147.98
151.93
176.19
143.99
120.16
88.88
74.81
Short Term Provisions
2.75
0.96
2.31
2.42
3.16
4.00
3.10
6.34
8.96
10.90
Total Liabilities
505.18
471.13
465.57
495.70
542.24
558.75
526.23
548.19
535.77
520.12
Net Block
227.72
204.94
209.02
208.04
225.70
245.26
234.49
257.95
245.31
183.11
Gross Block
404.34
338.82
329.93
303.36
289.14
300.79
233.06
616.41
549.66
510.90
Accumulated Depreciation
176.62
133.89
120.91
95.32
63.44
55.53
-1.42
358.46
304.35
327.79
Non Current Assets
291.87
253.41
249.08
258.01
287.10
310.73
286.68
337.84
305.77
239.71
Capital Work in Progress
21.52
16.73
20.94
32.69
30.82
28.59
30.35
38.38
22.17
26.87
Non Current Investment
29.16
18.67
12.70
3.73
8.17
8.54
7.21
0.68
1.48
2.00
Long Term Loans & Adv.
13.43
10.61
6.26
13.55
22.41
28.26
14.52
12.70
10.87
7.72
Other Non Current Assets
0.04
2.47
0.16
0.00
0.00
0.09
0.12
28.15
25.94
20.01
Current Assets
213.30
217.72
216.50
237.66
255.09
248.03
239.55
210.33
230.01
280.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
109.37
99.55
109.81
135.71
142.47
139.94
120.67
105.16
112.14
125.97
Sundry Debtors
67.42
73.41
53.89
49.73
61.33
51.58
60.54
59.11
64.50
76.79
Cash & Bank
21.90
24.76
31.60
25.14
30.11
31.82
32.84
12.68
27.77
49.36
Other Current Assets
14.61
13.04
14.28
12.94
21.18
24.68
25.49
33.39
25.58
28.29
Short Term Loans & Adv.
3.15
6.96
6.92
14.13
13.16
15.72
20.77
29.48
19.95
23.43
Net Current Assets
-59.22
-47.17
-17.62
-1.54
14.83
2.87
34.90
13.19
52.07
115.96
Total Assets
505.17
471.13
465.59
495.70
542.25
558.76
526.23
548.18
535.78
520.12

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
26.78
15.80
49.23
36.63
33.47
7.36
-6.38
81.65
62.66
152.30
PBT
10.06
-15.59
3.18
-14.52
-16.39
-4.63
-1.56
-10.79
-19.53
20.49
Adjustment
15.80
30.40
21.31
28.86
33.71
28.98
27.22
79.20
19.48
31.30
Changes in Working Capital
2.07
1.50
23.52
22.46
16.36
-15.72
-29.64
16.05
68.64
107.58
Cash after chg. in Working capital
27.93
16.30
48.02
36.80
33.67
8.62
-3.98
84.46
68.58
159.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.16
-0.51
1.22
-0.17
-0.20
-1.26
-2.39
-2.82
-5.92
-7.07
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
-28.71
-9.45
2.19
16.27
2.13
-20.75
-1.25
-82.78
-71.14
-110.59
Net Fixed Assets
-26.14
-25.30
-2.25
0.36
-2.04
-5.10
101.70
-59.29
-13.04
-19.54
Net Investments
-10.49
-5.97
-8.97
4.44
2.37
-1.33
-6.53
38.33
-22.37
-2.07
Others
7.92
21.82
13.41
11.47
1.80
-14.32
-96.42
-61.82
-35.73
-88.98
Cash from Financing Activity
1.61
-12.07
-46.88
-53.94
-36.90
13.49
3.54
-13.96
-13.32
-12.39
Net Cash Inflow / Outflow
-0.32
-5.72
4.55
-1.04
-1.30
0.10
-4.09
-15.09
-21.80
29.33
Opening Cash & Equivalents
4.36
10.08
5.53
5.53
6.83
6.74
10.82
27.77
45.25
15.93
Closing Cash & Equivalent
4.04
4.36
10.08
4.48
5.53
6.83
6.74
12.68
23.45
45.25

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.)
36.77
34.26
36.61
37.07
44.58
47.68
49.72
50.11
53.36
59.13
ROA
1.38%
-3.49%
0.22%
-2.93%
-2.93%
-1.04%
-0.75%
-2.11%
-4.23%
2.28%
ROE
3.80%
-9.22%
0.59%
-7.44%
-6.98%
-2.32%
-1.61%
-4.42%
-7.94%
3.87%
ROCE
7.63%
0.01%
4.26%
1.01%
0.29%
2.35%
2.73%
0.83%
-1.65%
7.68%
Fixed Asset Turnover
1.06
1.17
1.08
1.24
1.39
1.42
0.92
0.64
0.87
1.14
Receivable days
65.15
59.63
55.11
55.02
50.28
53.97
56.13
60.43
56.15
53.58
Inventory Days
96.65
98.07
130.58
137.81
125.75
125.45
105.95
106.24
94.64
82.13
Payable days
99.33
94.14
108.75
52.85
37.06
33.15
36.21
48.11
44.49
39.89
Cash Conversion Cycle
62.47
63.57
76.94
139.99
138.97
146.27
125.87
118.57
106.30
95.82
Total Debt/Equity
1.47
1.44
1.33
1.44
1.28
1.24
1.06
0.98
0.75
0.51
Interest Cover
1.43
0.00
1.20
0.25
0.08
0.73
0.90
0.27
-0.63
2.93

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.