Nifty

:

22570.35

Sensex

:

74339.44

167.95 (0.75%)
486.50 (0.66%)

Login

Nifty
Sensex

:
:

22570.35
74339.44

167.95 (0.75%)
486.50 (0.66%)

Esab India Ltd.

Electrodes & Welding Equipment

Rating :

69/99

BSE: 500133 | NSE: ESABINDIA

Watchlist

NSE BSE

5300.10

25-Apr-2024

Open
High
Low
Previous Close

5169.90
5335.00
5121.00
5154.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

7562
395.02
6585.95
3282.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,196.78
51.04
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,142.06
1.46%
23.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
10.46
17.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
18.77
17.68

PAT CAGR (%)

10 Years
5 Years
3 Years

-
18.70
31.78

P:E (Median)

8 Years
5 Years
3 Years

40.53
48.50
54.44

P:BV (Average)

8 Years
5 Years
3 Years

16.55
16.55
20.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

25.26
30.30
36.62

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 301.45 267.39 12.74% 303.14 276.51 9.63% 298.25 243.47 22.50% 301.68 265.58 13.59%
Expenses 247.75 218.96 13.15% 248.74 232.56 6.96% 240.46 207.63 15.81% 244.97 234.34 4.54%
EBITDA 53.70 48.43 10.88% 54.40 43.95 23.78% 57.79 35.84 61.24% 56.71 31.24 81.53%
EBIDTM 17.81% 18.11% 17.95% 15.89% 19.38% 14.72% 18.80% 11.76%
Other Income 1.04 3.16 -67.09% 1.15 1.88 -38.83% 2.52 1.50 68.00% 3.01 0.36 736.11%
Interest 0.11 0.09 22.22% 0.10 0.05 100.00% 0.09 0.06 50.00% 0.11 0.07 57.14%
Depreciation 3.52 2.93 20.14% 3.40 2.85 19.30% 3.34 2.94 13.61% 3.16 2.89 9.34%
PBT 51.11 48.57 5.23% 52.05 42.93 21.24% 56.88 34.34 65.64% 56.45 28.64 97.10%
Tax 13.16 12.26 7.34% 13.64 11.02 23.77% 14.50 8.74 65.90% 14.59 7.31 99.59%
PAT 37.95 36.31 4.52% 38.41 31.91 20.37% 42.38 25.60 65.55% 41.86 21.33 96.25%
PATM 12.59% 13.58% 12.67% 11.54% 14.21% 10.51% 13.88% 8.03%
EPS 24.64 23.58 4.50% 24.94 20.72 20.37% 27.52 16.62 65.58% 27.18 13.85 96.25%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13
Net Sales 1,204.52 1,104.38 907.84 689.09 697.96 671.63 531.80 473.72 450.95 551.85 435.55 Net Sales Growth 14.39% 21.65% 31.74% -1.27% 3.92% 26.29% 12.26% 5.05% -18.28% 26.70% Cost Of Goods Sold 723.84 671.92 564.23 439.15 435.84 431.20 345.72 297.07 281.79 355.23 273.70 Gross Profit 480.68 432.46 343.61 249.94 262.12 240.43 186.08 176.65 169.16 196.62 161.85 GP Margin 39.91% 39.16% 37.85% 36.27% 37.56% 35.80% 34.99% 37.29% 37.51% 35.63% 37.16% Total Expenditure 981.92 917.51 787.02 606.28 600.80 592.55 479.88 429.64 404.46 500.84 383.35 Power & Fuel Cost - 15.75 13.40 10.58 12.02 12.01 10.39 10.57 11.21 14.99 12.20 % Of Sales - 1.43% 1.48% 1.54% 1.72% 1.79% 1.95% 2.23% 2.49% 2.72% 2.80% Employee Cost - 96.92 94.81 76.74 75.56 70.04 59.15 51.40 46.57 55.84 42.53 % Of Sales - 8.78% 10.44% 11.14% 10.83% 10.43% 11.12% 10.85% 10.33% 10.12% 9.76% Manufacturing Exp. - 44.84 43.38 34.05 30.35 31.97 19.48 20.84 17.53 17.01 11.40 % Of Sales - 4.06% 4.78% 4.94% 4.35% 4.76% 3.66% 4.40% 3.89% 3.08% 2.62% General & Admin Exp. - 62.45 49.13 30.56 38.93 38.38 35.45 35.11 34.04 42.39 33.01 % Of Sales - 5.65% 5.41% 4.43% 5.58% 5.71% 6.67% 7.41% 7.55% 7.68% 7.58% Selling & Distn. Exp. - 19.12 16.23 11.11 2.55 4.48 3.62 8.87 6.79 8.65 5.22 % Of Sales - 1.73% 1.79% 1.61% 0.37% 0.67% 0.68% 1.87% 1.51% 1.57% 1.20% Miscellaneous Exp. - 6.51 5.84 4.09 5.55 4.47 6.07 5.78 6.53 6.73 5.22 % Of Sales - 0.59% 0.64% 0.59% 0.80% 0.67% 1.14% 1.22% 1.45% 1.22% 1.21% EBITDA 222.60 186.87 120.82 82.81 97.16 79.08 51.92 44.08 46.49 51.01 52.20 EBITDA Margin 18.48% 16.92% 13.31% 12.02% 13.92% 11.77% 9.76% 9.31% 10.31% 9.24% 11.98% Other Income 7.72 7.80 4.68 11.18 13.51 16.72 12.91 13.33 8.00 11.46 7.09 Interest 0.41 0.50 0.61 1.75 0.85 0.28 0.22 0.36 0.34 0.50 0.58 Depreciation 13.42 11.88 11.33 11.71 12.58 10.70 10.09 10.27 9.52 13.75 11.23 PBT 216.49 182.29 113.56 80.53 97.24 84.82 54.52 46.78 44.63 48.22 47.48 Tax 55.89 46.61 29.25 21.24 25.83 26.55 15.49 10.81 12.76 6.97 14.36 Tax Rate 25.82% 25.57% 25.76% 26.38% 26.56% 31.55% 29.43% 28.70% 31.05% 22.77% 30.24% PAT 160.60 135.68 84.31 59.29 71.41 57.59 37.15 26.86 28.34 23.64 33.12 PAT before Minority Interest 160.60 135.68 84.31 59.29 71.41 57.59 37.15 26.86 28.34 23.64 33.12 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 13.33% 12.29% 9.29% 8.60% 10.23% 8.57% 6.99% 5.67% 6.28% 4.28% 7.60% PAT Growth 39.47% 60.93% 42.20% -16.97% 24.00% 55.02% 38.31% -5.22% 19.88% -28.62% EPS 104.29 88.10 54.75 38.50 46.37 37.40 24.12 17.44 18.40 15.35 21.51

Description TTM Dec 07 Dec 06 Dec 05
Net Sales - 342.95 287.21 238.16 Net Sales Growth - 19.41% 20.60% Cost Of Goods Sold - 199.90 168.57 133.77 Gross Profit - 143.06 118.64 104.39 GP Margin - 41.71% 41.31% 43.83% Total Expenditure - 263.35 225.24 184.19 Power & Fuel Cost - 6.60 6.37 5.83 % Of Sales - 1.92% 2.22% 2.45% Employee Cost - 24.77 19.65 15.28 % Of Sales - 7.22% 6.84% 6.42% Manufacturing Exp. - 10.02 11.45 9.87 % Of Sales - 2.92% 3.99% 4.14% General & Admin Exp. - 11.29 11.30 11.46 % Of Sales - 3.29% 3.93% 4.81% Selling & Distn. Exp. - 5.38 3.92 3.61 % Of Sales - 1.57% 1.36% 1.52% Miscellaneous Exp. - 5.38 3.98 4.37 % Of Sales - 1.57% 1.39% 1.83% EBITDA - 79.60 61.97 53.97 EBITDA Margin - 23.21% 21.58% 22.66% Other Income - 8.09 8.81 9.96 Interest - 0.88 1.27 1.33 Depreciation - 5.61 4.71 4.46 PBT - 81.20 64.80 58.14 Tax - 27.58 22.16 18.47 Tax Rate - 33.97% 34.20% 31.77% PAT - 53.58 42.64 39.68 PAT before Minority Interest - 53.62 42.64 39.67 Minority Interest - -0.04 0.00 0.01 PAT Margin - 15.62% 14.85% 16.66% PAT Growth - 25.66% 7.46% EPS - 34.79 27.69 25.77

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13
Shareholder's Funds 260.27 244.22 259.22 337.75 266.59 378.26 342.55 315.54 289.05 267.27 Share Capital 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 Total Reserves 244.88 228.83 243.83 322.36 251.20 362.87 327.16 300.15 273.66 251.88 Non-Current Liabilities 9.02 4.78 5.46 5.57 2.21 1.22 0.75 2.43 3.13 6.70 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 5.48 5.72 4.98 3.70 3.62 2.88 3.17 2.94 2.56 2.33 Current Liabilities 203.64 185.48 122.06 113.44 108.55 99.23 82.71 65.82 75.89 76.31 Trade Payables 151.82 143.77 96.39 88.12 84.43 74.47 57.92 43.14 55.21 52.58 Other Current Liabilities 41.68 34.44 20.68 16.88 13.52 16.53 17.06 13.26 10.76 12.08 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 10.14 7.27 4.99 8.44 10.60 8.23 7.73 9.42 9.92 11.65 Total Liabilities 472.93 434.48 386.74 456.76 377.35 478.71 426.01 383.79 368.07 350.28 Net Block 94.94 89.66 89.64 86.42 83.12 79.68 76.01 78.02 83.04 95.94 Gross Block 167.55 151.23 141.82 129.06 115.58 104.35 88.84 199.31 201.02 196.07 Accumulated Depreciation 72.61 61.57 52.18 42.64 32.46 22.79 12.83 121.29 117.98 100.13 Non Current Assets 121.76 98.23 95.57 97.58 94.65 91.41 112.03 115.23 102.32 115.30 Capital Work in Progress 19.61 2.85 2.51 6.53 3.14 7.59 7.23 5.25 1.24 3.05 Non Current Investment 0.15 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.35 2.06 2.64 3.80 3.16 2.29 6.63 10.50 15.68 14.31 Other Non Current Assets 2.71 3.51 0.78 0.83 5.23 1.85 22.16 21.46 2.36 2.00 Current Assets 349.08 334.16 291.17 359.18 282.70 387.30 313.98 268.56 265.75 234.98 Current Investments 0.00 31.01 41.24 69.98 30.26 124.57 146.85 119.77 121.89 104.76 Inventories 123.43 104.90 73.49 78.41 68.15 72.73 62.83 58.46 53.96 61.39 Sundry Debtors 151.65 135.22 98.82 84.60 63.62 58.98 46.83 45.44 43.70 27.38 Cash & Bank 56.45 44.98 42.02 100.14 56.15 63.92 41.43 34.91 34.93 32.62 Other Current Assets 17.55 3.18 6.52 9.44 64.52 67.10 16.04 9.98 11.27 8.83 Short Term Loans & Adv. 13.69 14.87 29.08 16.61 58.76 60.48 11.73 6.94 10.66 8.16 Net Current Assets 145.44 148.68 169.11 245.74 174.15 288.07 231.27 202.74 189.86 158.67 Total Assets 470.84 432.39 386.74 456.76 377.35 478.71 426.01 383.79 368.07 350.28

Description Dec 07 Dec 06 Dec 05
Shareholder's Funds 104.07 76.88 34.23 Share Capital 15.39 15.39 15.39 Total Reserves 88.67 61.49 18.83 Non-Current Liabilities 1.53 0.49 11.54 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 11.31 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 56.70 52.71 88.84 Trade Payables 38.28 36.10 24.19 Other Current Liabilities 11.63 11.95 15.01 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 6.79 4.66 49.64 Total Liabilities 162.30 130.12 134.65 Net Block 61.07 49.45 35.29 Gross Block 107.57 91.02 72.83 Accumulated Depreciation 46.50 41.57 37.53 Non Current Assets 70.86 59.08 41.19 Capital Work in Progress 6.29 6.56 5.90 Non Current Investment 3.50 3.07 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 91.44 71.04 93.46 Current Investments 13.56 4.51 0.00 Inventories 36.73 25.81 26.03 Sundry Debtors 9.75 9.39 5.22 Cash & Bank 15.56 20.80 56.30 Other Current Assets 15.84 0.12 0.00 Short Term Loans & Adv. 15.72 10.40 5.90 Net Current Assets 34.74 18.33 4.62 Total Assets 162.30 130.12 134.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13
Cash From Operating Activity 129.24 84.53 72.38 57.18 67.39 29.73 36.50 18.19 16.42 35.05 PBT 182.29 113.56 80.53 97.24 84.14 52.64 37.67 41.10 30.61 47.48 Adjustment 12.29 13.42 8.86 4.84 0.70 6.14 2.85 3.71 9.61 6.49 Changes in Working Capital -22.08 -13.92 5.36 -20.12 6.38 -12.57 7.78 -14.11 -11.95 -0.50 Cash after chg. in Working capital 172.50 113.06 94.75 81.96 91.22 46.21 48.30 30.70 28.27 53.47 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -43.26 -28.53 -22.37 -24.78 -23.83 -16.48 -11.80 -12.51 -11.85 -18.42 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 5.17 19.96 66.21 -120.08 101.99 8.72 -22.55 -9.27 -11.95 -26.92 Net Fixed Assets -33.08 -9.75 -8.74 -16.87 -6.78 -15.87 108.49 -2.30 -3.14 -7.92 Net Investments 31.01 10.08 28.74 -39.72 94.31 22.28 -27.08 2.12 -17.13 -26.99 Others 7.24 19.63 46.21 -63.49 14.46 2.31 -103.96 -9.09 8.32 7.99 Cash from Financing Activity -122.17 -101.86 -138.70 38.51 -163.44 -40.53 -1.85 -1.86 -1.80 -13.65 Net Cash Inflow / Outflow 12.24 2.63 -0.11 -24.39 5.94 -2.08 12.10 7.06 2.67 -5.52 Opening Cash & Equivalents 21.20 18.57 18.68 43.07 37.13 39.21 27.11 20.05 17.38 22.90 Closing Cash & Equivalent 33.44 21.20 18.57 18.68 43.07 37.13 39.21 27.11 20.05 17.38

Description Dec 07 Dec 06 Dec 05
Cash From Operating Activity 43.32 42.19 35.02 PBT 81.20 64.80 58.14 Adjustment 5.39 4.48 -0.70 Changes in Working Capital -11.60 0.15 -4.62 Cash after chg. in Working capital 74.99 69.44 52.83 Interest Paid 0.00 0.00 0.00 Tax Paid -31.60 -27.05 -17.37 Other Direct Exp. Paid -0.08 -0.20 -0.44 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -24.81 -25.19 -3.19 Net Fixed Assets -16.28 -18.85 Net Investments -8.97 -7.57 Others 0.44 1.23 Cash from Financing Activity -23.74 -52.50 -1.38 Net Cash Inflow / Outflow -5.23 -35.51 30.46 Opening Cash & Equivalents 20.80 56.30 25.85 Closing Cash & Equivalent 15.56 20.80 56.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13
Book Value (Rs.) 169.12 158.69 168.43 219.46 173.22 245.78 222.58 205.03 187.82 173.66 ROA 29.90% 20.53% 14.06% 17.12% 13.45% 8.21% 6.63% 7.54% 6.58% 9.72% ROE 53.79% 33.49% 19.86% 23.63% 17.86% 10.31% 8.16% 9.37% 8.50% 13.16% ROCE 72.47% 45.36% 27.57% 32.46% 26.18% 14.67% 11.56% 13.71% 11.18% 19.10% Fixed Asset Turnover 6.96 6.23 5.12 5.71 6.11 5.62 3.59 2.47 3.04 2.48 Receivable days 47.20 46.82 48.31 38.76 33.31 35.58 32.54 32.87 21.50 19.16 Inventory Days 37.57 35.68 40.01 38.32 38.28 45.59 42.78 41.45 34.88 49.08 Payable days 80.29 77.68 76.68 54.95 51.84 52.71 45.73 47.83 42.66 49.79 Cash Conversion Cycle 4.49 4.82 11.64 22.13 19.75 28.47 29.60 26.49 13.72 18.46 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 365.58 187.16 47.02 115.40 301.50 240.27 105.64 121.88 62.22 82.86

Description Dec 07 Dec 06 Dec 05
Book Value (Rs.) 67.61 49.94 22.23 ROA 36.67% 32.21% 34.89% ROE 59.26% 76.76% 106.64% ROCE 90.72% 107.94% 122.96% Fixed Asset Turnover 3.95 4.00 3.70 Receivable days 8.91 8.15 6.64 Inventory Days 29.12 28.91 30.87 Payable days 52.93 51.36 47.20 Cash Conversion Cycle -14.91 -14.30 -9.69 Total Debt/Equity 0.00 0.00 0.33 Interest Cover 93.36 52.07 44.60

Top Investors:

sbi retirement benefit fund- conservative plan

nippon life india trustee ltd-a/c nippon india small cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Esab india - Quarterly Results
8th Feb 2024, 20:55 PM

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.

Feedback