Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Esab India Ltd.

Electrodes & Welding Equipment

Rating :

77/99

BSE: 500133 | NSE: ESABINDIA

Watchlist

NSE BSE

5486.00

20-Feb-2026

Open
High
Low
Previous Close

5540
5558
5454.5
5515.00

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

2327
12772501.5
6425
4133.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,417.37
39.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,362.16
1.65%
18.31

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.91
15.06
7.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.08
24.22
5.56

PAT CAGR (%)

10 Years
5 Years
3 Years

20.00
24.23
8.94

P:E (Median)

8 Years
5 Years
3 Years

45.98
51.31
48.82

P:BV (Average)

8 Years
5 Years
3 Years

18.60
20.91
23.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

29.15
35.52
34.74

Earnings Forecasts:

(Updated: 14-02-2026)

Description 2024 2025 2026 2027
Adj EPS 113.98
P/E Ratio 48.13
Revenue 1373.47
EBITDA 244.54
Net Income 175.42
ROA 29.28
P/B Ratio 23.38
ROE 52.58
FCFF 171.71
FCFF Yield 2
Net Debt -98
BVPS 234.68

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 378.83 337.49 12.25% 381.55 338.65 12.67% 352.02 329.61 6.80% 367.72 340.93 7.86%
Expenses 303.12 282.24 7.40% 309.33 277.18 11.60% 292.87 267.54 9.47% 301.97 277.00 9.01%
EBITDA 75.71 55.25 37.03% 72.22 61.47 17.49% 59.15 62.07 -4.70% 65.75 63.93 2.85%
EBIDTM 19.99% 16.37% 18.93% 18.15% 16.80% 18.83% 17.88% 18.75%
Other Income 1.07 3.26 -67.18% 2.34 1.26 85.71% 0.88 1.21 -27.27% 2.05 1.33 54.14%
Interest 0.63 0.11 472.73% 0.40 0.11 263.64% 0.66 0.11 500.00% 1.35 1.81 -25.41%
Depreciation 4.32 3.88 11.34% 4.04 3.79 6.60% 4.27 3.33 28.23% 3.92 3.53 11.05%
PBT 58.18 54.52 6.71% 101.03 58.83 71.73% 55.10 59.84 -7.92% 62.53 59.92 4.36%
Tax 15.18 14.14 7.36% 21.83 15.67 39.31% 14.16 15.39 -7.99% 15.10 15.67 -3.64%
PAT 43.00 40.38 6.49% 79.20 43.16 83.50% 40.94 44.45 -7.90% 47.43 44.25 7.19%
PATM 11.35% 11.96% 20.76% 12.74% 11.63% 13.49% 12.90% 12.98%
EPS 27.92 26.22 6.48% 51.43 28.03 83.48% 26.58 28.86 -7.90% 30.80 28.73 7.21%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 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

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,480.12 1,389.76 1,259.44 1,104.38 907.84 689.09 697.96 671.63 531.80 466.39 450.95 Net Sales Growth 9.91% 10.35% 14.04% 21.65% 31.74% -1.27% 3.92% 26.29% 14.02% 3.42% Cost Of Goods Sold 861.46 814.98 744.01 671.92 564.23 439.15 435.84 431.20 345.72 297.07 281.79 Gross Profit 618.66 574.78 515.43 432.46 343.61 249.94 262.12 240.43 186.08 169.32 169.16 GP Margin 41.80% 41.36% 40.93% 39.16% 37.85% 36.27% 37.56% 35.80% 34.99% 36.30% 37.51% Total Expenditure 1,207.29 1,144.87 1,029.99 917.51 787.02 606.28 600.80 592.55 479.88 422.31 404.46 Power & Fuel Cost - 21.00 17.76 15.75 13.40 10.58 12.02 12.01 10.39 10.57 11.21 % Of Sales - 1.51% 1.41% 1.43% 1.48% 1.54% 1.72% 1.79% 1.95% 2.27% 2.49% Employee Cost - 120.61 108.98 96.92 94.81 76.74 75.56 70.04 59.15 51.40 46.57 % Of Sales - 8.68% 8.65% 8.78% 10.44% 11.14% 10.83% 10.43% 11.12% 11.02% 10.33% Manufacturing Exp. - 54.64 48.99 44.84 43.38 34.05 30.35 31.97 19.48 20.84 17.53 % Of Sales - 3.93% 3.89% 4.06% 4.78% 4.94% 4.35% 4.76% 3.66% 4.47% 3.89% General & Admin Exp. - 99.62 78.30 62.45 49.13 30.56 38.93 38.38 35.45 35.11 34.04 % Of Sales - 7.17% 6.22% 5.65% 5.41% 4.43% 5.58% 5.71% 6.67% 7.53% 7.55% Selling & Distn. Exp. - 22.14 21.14 19.12 16.23 11.11 2.55 4.48 3.62 3.60 8.24 % Of Sales - 1.59% 1.68% 1.73% 1.79% 1.61% 0.37% 0.67% 0.68% 0.77% 1.83% Miscellaneous Exp. - 11.88 10.81 6.51 5.84 4.09 5.55 4.47 6.07 3.72 8.24 % Of Sales - 0.85% 0.86% 0.59% 0.64% 0.59% 0.80% 0.67% 1.14% 0.80% 1.13% EBITDA 272.83 244.89 229.45 186.87 120.82 82.81 97.16 79.08 51.92 44.08 46.49 EBITDA Margin 18.43% 17.62% 18.22% 16.92% 13.31% 12.02% 13.92% 11.77% 9.76% 9.45% 10.31% Other Income 6.34 7.78 6.49 7.80 4.68 11.18 13.51 16.72 12.91 13.33 8.00 Interest 3.04 2.03 2.19 0.50 0.61 1.75 0.85 0.28 0.22 0.36 0.34 Depreciation 16.55 14.92 13.79 11.88 11.33 11.71 12.58 10.70 10.09 10.27 9.52 PBT 276.84 235.72 219.96 182.29 113.56 80.53 97.24 84.82 54.52 46.78 44.63 Tax 66.27 60.30 56.98 46.61 29.25 21.24 25.83 26.55 15.49 10.81 12.76 Tax Rate 23.94% 25.58% 25.90% 25.57% 25.76% 26.38% 26.56% 31.55% 29.43% 28.70% 31.05% PAT 210.57 175.42 162.98 135.68 84.31 59.29 71.41 57.59 37.15 26.86 28.34 PAT before Minority Interest 210.57 175.42 162.98 135.68 84.31 59.29 71.41 57.59 37.15 26.86 28.34 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 14.23% 12.62% 12.94% 12.29% 9.29% 8.60% 10.23% 8.57% 6.99% 5.76% 6.28% PAT Growth 22.25% 7.63% 20.12% 60.93% 42.20% -16.97% 24.00% 55.02% 38.31% -5.22% EPS 136.73 113.91 105.83 88.10 54.75 38.50 46.37 37.40 24.12 17.44 18.40

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 361.25 306.06 260.27 244.22 259.22 337.75 266.59 378.26 342.55 315.54 Share Capital 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 Total Reserves 345.86 290.67 244.88 228.83 243.83 322.36 251.20 362.87 327.16 300.15 Non-Current Liabilities -0.14 8.79 9.02 4.78 5.46 5.57 2.21 1.22 0.75 2.43 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 7.60 6.78 5.48 5.72 4.98 3.70 3.62 2.88 3.17 2.94 Current Liabilities 274.33 234.16 203.64 185.48 122.06 113.44 108.55 99.23 82.71 65.82 Trade Payables 194.58 133.43 151.82 143.77 96.39 88.12 84.43 74.47 57.92 43.14 Other Current Liabilities 63.26 92.04 41.68 34.44 20.68 16.88 13.52 16.53 17.06 13.26 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 16.49 8.69 10.14 7.27 4.99 8.44 10.60 8.23 7.73 9.42 Total Liabilities 635.44 549.01 472.93 434.48 386.74 456.76 377.35 478.71 426.01 383.79 Net Block 135.94 125.27 94.94 89.66 89.64 86.42 83.12 79.68 76.01 78.02 Gross Block 233.32 210.52 167.55 151.23 141.82 129.06 115.58 104.35 88.84 199.31 Accumulated Depreciation 97.38 85.25 72.61 61.57 52.18 42.64 32.46 22.79 12.83 121.29 Non Current Assets 157.91 140.21 121.76 98.23 95.57 97.58 94.65 91.41 112.03 115.23 Capital Work in Progress 9.43 4.29 19.61 2.85 2.51 6.53 3.14 7.59 7.23 5.25 Non Current Investment 0.61 0.44 0.15 0.15 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 8.26 7.88 4.35 2.06 2.64 3.80 3.16 2.29 6.63 26.27 Other Non Current Assets 3.67 2.33 2.71 3.51 0.78 0.83 5.23 1.85 22.16 5.69 Current Assets 475.44 406.71 349.08 334.16 289.08 357.09 280.61 385.34 312.96 268.56 Current Investments 23.11 0.00 0.00 31.01 41.24 69.98 30.26 124.57 146.85 119.77 Inventories 130.66 111.26 123.43 104.90 73.49 78.41 68.15 72.73 62.83 58.46 Sundry Debtors 225.13 188.82 152.28 135.22 98.82 84.60 63.62 58.98 46.83 45.44 Cash & Bank 78.82 87.45 56.45 44.98 42.02 100.14 56.15 63.92 41.43 34.91 Other Current Assets 17.72 5.12 3.86 3.18 33.51 23.96 62.43 65.14 15.02 9.98 Short Term Loans & Adv. 12.96 14.06 13.06 14.87 29.08 16.61 58.76 60.48 11.73 6.94 Net Current Assets 201.11 172.55 145.44 148.68 167.02 243.65 172.06 286.11 230.25 202.74 Total Assets 633.35 546.92 470.84 432.39 384.65 454.67 375.26 476.75 424.99 383.79

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 200.08 141.03 129.24 84.53 72.38 57.18 67.39 29.73 36.50 18.19 PBT 235.72 219.96 182.29 113.56 80.53 97.24 84.14 52.64 37.67 41.10 Adjustment 17.04 15.87 12.29 13.42 8.86 4.84 0.70 6.14 2.85 3.71 Changes in Working Capital 9.18 -35.69 -22.08 -13.92 5.36 -20.12 6.38 -12.57 7.78 -14.11 Cash after chg. in Working capital 261.94 200.14 172.50 113.06 94.75 81.96 91.22 46.21 48.30 30.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -61.86 -59.11 -43.26 -28.53 -22.37 -24.78 -23.83 -16.48 -11.80 -12.51 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 -15.89 -54.99 5.17 19.96 66.21 -120.08 101.99 8.72 -22.55 -9.27 Net Fixed Assets -27.94 -27.65 -33.08 -9.75 -8.74 -16.87 -6.78 -15.87 108.49 -2.30 Net Investments -23.28 -0.29 31.01 10.08 28.74 -39.72 94.31 22.28 -27.08 2.12 Others 35.33 -27.05 7.24 19.63 46.21 -63.49 14.46 2.31 -103.96 -9.09 Cash from Financing Activity -157.44 -81.12 -122.17 -101.86 -138.70 38.51 -163.44 -40.53 -1.85 -1.86 Net Cash Inflow / Outflow 26.75 4.92 12.24 2.63 -0.11 -24.39 5.94 -2.08 12.10 7.06 Opening Cash & Equivalents 38.36 33.44 21.20 18.57 18.68 43.07 37.13 39.21 27.11 20.05 Closing Cash & Equivalent 65.11 38.36 33.44 21.20 18.57 18.68 43.07 37.13 39.21 27.11

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 234.73 198.87 169.12 158.69 168.43 219.46 173.22 245.78 222.58 205.03 ROA 29.62% 31.90% 29.90% 20.53% 14.06% 17.12% 13.45% 8.21% 6.63% 7.54% ROE 52.58% 57.56% 53.79% 33.49% 19.86% 23.63% 17.86% 10.31% 8.16% 9.37% ROCE 71.26% 78.45% 72.47% 45.36% 27.57% 32.46% 26.18% 14.67% 11.56% 13.71% Fixed Asset Turnover 6.34 6.71 6.96 6.23 5.12 5.71 6.11 5.62 3.59 2.47 Receivable days 53.71 49.10 47.31 46.82 48.31 38.76 33.31 35.58 32.54 32.87 Inventory Days 31.39 33.78 37.57 35.68 40.01 38.32 38.28 45.59 42.78 41.45 Payable days 73.45 69.97 80.29 77.68 76.68 54.95 51.84 52.71 45.73 47.83 Cash Conversion Cycle 11.65 12.91 4.59 4.82 11.64 22.13 19.75 28.47 29.60 26.49 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 117.12 101.44 365.58 187.16 47.02 115.40 301.50 240.27 105.64 121.88

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:

No Latest News!

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