Nifty

:

22600.00

Sensex

:

73123.83

-87.65 (-0.39%)
-125.56 (-0.17%)

Login

Nifty
Sensex

:
:

22600.00
73123.83

-87.65 (-0.39%)
-125.56 (-0.17%)

Esab India Ltd.

Electrodes & Welding Equipment

Rating :

76/99

BSE: 500133 | NSE: ESABINDIA

Watchlist

NSE BSE

5307.50

23-Oct-2026

Open
High
Low
Previous Close

5370
5370
5096.5
5389.50

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

7447
38784540.5
7319.5
4710

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,156.45
36.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,081.68
1.42%
16.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.58
10.93
6.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.89
17.48
3.34

PAT CAGR (%)

10 Years
5 Years
3 Years

22.64
19.64
8.24

P:E (Median)

8 Years
5 Years
3 Years

46.25
51.22
45.92

P:BV (Average)

8 Years
5 Years
3 Years

18.70
22.02
22.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

30.40
35.69
34.11

Earnings Forecasts:

(Updated: 24-10-2026)

Description 2026 2027 2028 2029
Adj EPS 134.3 143.2 172.6 204
P/E Ratio 39.52 37.06 30.75 26.02
Revenue 1508.15 1659 1907.8 2194
EBITDA 269.84 307.5 368.9 435.2
Net Income 206.69 220.5 265.7 314.1
ROA 30.67 48.8 53.1 56.3
P/B Ratio 19.03 20.16 17.82 15.67
ROE 52.28 48.8 53.1 56.3
FCFF 149.96 - - -
FCFF Yield 1.83 - - -
Net Debt -112.61 - - -
BVPS 278.94 263.3 297.9 338.7

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 421.12 352.02 19.63% 395.75 367.72 7.62% 378.83 337.49 12.25% 381.55 338.65 12.67%
Expenses 341.95 292.87 16.76% 332.99 301.97 10.27% 303.12 282.24 7.40% 309.33 277.18 11.60%
EBITDA 79.17 59.15 33.85% 62.76 65.75 -4.55% 75.71 55.25 37.03% 72.22 61.47 17.49%
EBIDTM 18.80% 16.80% 15.86% 17.88% 19.99% 16.37% 18.93% 18.15%
Other Income 1.78 0.88 102.27% 1.74 2.05 -15.12% 1.07 3.26 -67.18% 2.34 1.26 85.71%
Interest 0.30 0.66 -54.55% 0.38 1.35 -71.85% 0.63 0.11 472.73% 0.40 0.11 263.64%
Depreciation 4.62 4.27 8.20% 4.43 3.92 13.01% 4.32 3.88 11.34% 4.04 3.79 6.60%
PBT 76.03 55.10 37.99% 59.69 62.53 -4.54% 58.18 54.52 6.71% 101.03 58.83 71.73%
Tax 19.89 14.16 40.47% 16.14 15.10 6.89% 15.18 14.14 7.36% 21.83 15.67 39.31%
PAT 56.14 40.94 37.13% 43.55 47.43 -8.18% 43.00 40.38 6.49% 79.20 43.16 83.50%
PATM 13.33% 11.63% 11.00% 12.90% 11.35% 11.96% 20.76% 12.74%
EPS 36.45 26.58 37.13% 28.28 30.80 -8.18% 27.92 26.22 6.48% 51.43 28.03 83.48%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 1,577.25 1,525.20 1,389.76 1,259.44 1,104.38 907.84 689.09 697.96 671.63 531.80 466.39 Net Sales Growth 12.99% 9.75% 10.35% 14.04% 21.65% 31.74% -1.27% 3.92% 26.29% 14.02% Cost Of Goods Sold 916.20 878.50 814.98 744.01 671.92 564.23 439.15 435.84 431.20 345.72 297.07 Gross Profit 661.05 646.70 574.78 515.43 432.46 343.61 249.94 262.12 240.43 186.08 169.32 GP Margin 41.91% 42.40% 41.36% 40.93% 39.16% 37.85% 36.27% 37.56% 35.80% 34.99% 36.30% Total Expenditure 1,287.39 1,254.84 1,144.87 1,029.99 917.51 787.02 606.28 600.80 592.55 479.88 422.31 Power & Fuel Cost - 21.93 21.00 17.76 15.75 13.40 10.58 12.02 12.01 10.39 10.57 % Of Sales - 1.44% 1.51% 1.41% 1.43% 1.48% 1.54% 1.72% 1.79% 1.95% 2.27% Employee Cost - 145.12 120.61 108.98 96.92 94.81 76.74 75.56 70.04 59.15 51.40 % Of Sales - 9.51% 8.68% 8.65% 8.78% 10.44% 11.14% 10.83% 10.43% 11.12% 11.02% Manufacturing Exp. - 60.60 54.64 48.99 44.84 43.38 34.05 30.35 31.97 19.48 20.84 % Of Sales - 3.97% 3.93% 3.89% 4.06% 4.78% 4.94% 4.35% 4.76% 3.66% 4.47% General & Admin Exp. - 113.61 99.62 78.30 62.45 49.13 30.56 38.93 38.38 35.45 35.11 % Of Sales - 7.45% 7.17% 6.22% 5.65% 5.41% 4.43% 5.58% 5.71% 6.67% 7.53% Selling & Distn. Exp. - 22.49 22.14 21.14 19.12 16.23 11.11 2.55 4.48 3.62 3.60 % Of Sales - 1.47% 1.59% 1.68% 1.73% 1.79% 1.61% 0.37% 0.67% 0.68% 0.77% Miscellaneous Exp. - 12.59 11.88 10.81 6.51 5.84 4.09 5.55 4.47 6.07 3.60 % Of Sales - 0.83% 0.85% 0.86% 0.59% 0.64% 0.59% 0.80% 0.67% 1.14% 0.80% EBITDA 289.86 270.36 244.89 229.45 186.87 120.82 82.81 97.16 79.08 51.92 44.08 EBITDA Margin 18.38% 17.73% 17.62% 18.22% 16.92% 13.31% 12.02% 13.92% 11.77% 9.76% 9.45% Other Income 6.93 6.03 7.78 6.49 7.80 4.68 11.18 13.51 16.72 12.91 13.33 Interest 1.71 2.59 2.03 2.19 0.50 0.61 1.75 0.85 0.28 0.22 0.36 Depreciation 17.41 17.06 14.92 13.79 11.88 11.33 11.71 12.58 10.70 10.09 10.27 PBT 294.93 256.74 235.72 219.96 182.29 113.56 80.53 97.24 84.82 54.52 46.78 Tax 73.04 67.31 60.30 56.98 46.61 29.25 21.24 25.83 26.55 15.49 10.81 Tax Rate 24.77% 24.57% 25.58% 25.90% 25.57% 25.76% 26.38% 26.56% 31.55% 29.43% 28.70% PAT 221.89 206.69 175.42 162.98 135.68 84.31 59.29 71.41 57.59 37.15 26.86 PAT before Minority Interest 221.89 206.69 175.42 162.98 135.68 84.31 59.29 71.41 57.59 37.15 26.86 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 14.07% 13.55% 12.62% 12.94% 12.29% 9.29% 8.60% 10.23% 8.57% 6.99% 5.76% PAT Growth 29.07% 17.83% 7.63% 20.12% 60.93% 42.20% -16.97% 24.00% 55.02% 38.31% EPS 144.08 134.21 113.91 105.83 88.10 54.75 38.50 46.37 37.40 24.12 17.44

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 429.38 361.25 306.06 260.27 244.22 259.22 337.75 266.59 378.26 342.55 Share Capital 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 15.39 Total Reserves 413.99 345.86 290.67 244.88 228.83 243.83 322.36 251.20 362.87 327.16 Non-Current Liabilities 15.26 -0.14 8.79 9.02 4.78 5.46 5.57 2.21 1.22 0.75 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 21.79 7.60 6.78 5.48 5.72 4.98 3.70 3.62 2.88 3.17 Current Liabilities 244.93 276.41 234.16 203.64 185.48 122.06 113.44 108.55 99.23 82.71 Trade Payables 206.99 194.58 133.43 151.82 143.77 96.39 88.12 84.43 74.47 57.92 Other Current Liabilities 30.57 64.39 92.04 41.68 34.44 20.68 16.88 13.52 16.53 17.06 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 7.37 17.44 8.69 10.14 7.27 4.99 8.44 10.60 8.23 7.73 Total Liabilities 689.57 637.52 549.01 472.93 434.48 386.74 456.76 377.35 478.71 426.01 Net Block 147.93 135.94 125.27 94.94 89.66 89.64 86.42 83.12 79.68 76.01 Gross Block 256.04 229.79 210.52 167.55 151.23 141.82 129.06 115.58 104.35 88.84 Accumulated Depreciation 108.11 93.85 85.25 72.61 61.57 52.18 42.64 32.46 22.79 12.83 Non Current Assets 164.22 158.86 140.21 121.76 98.23 95.57 97.58 94.65 91.41 112.03 Capital Work in Progress 5.65 9.43 4.29 19.61 2.85 2.51 6.53 3.14 7.59 7.23 Non Current Investment 2.58 0.61 0.44 0.15 0.15 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 7.78 8.26 7.88 4.35 2.06 2.64 3.80 3.16 2.29 6.63 Other Non Current Assets 0.28 4.62 2.33 2.71 3.51 0.78 0.83 5.23 1.85 22.16 Current Assets 525.35 476.57 406.71 349.08 334.16 289.08 357.09 280.61 385.34 312.96 Current Investments 41.19 23.11 0.00 0.00 31.01 41.24 69.98 30.26 124.57 146.85 Inventories 140.67 130.66 111.26 123.43 104.90 73.49 78.41 68.15 72.73 62.83 Sundry Debtors 254.07 226.26 188.82 152.28 135.22 98.82 84.60 63.62 58.98 46.83 Cash & Bank 74.77 78.82 87.45 56.45 44.98 42.02 100.14 56.15 63.92 41.43 Other Current Assets 14.65 4.76 5.12 3.86 18.05 33.51 23.96 62.43 65.14 15.02 Short Term Loans & Adv. 10.22 12.96 14.06 13.06 14.87 29.08 16.61 58.76 60.48 11.73 Net Current Assets 280.42 200.16 172.55 145.44 148.68 167.02 243.65 172.06 286.11 230.25 Total Assets 689.57 635.43 546.92 470.84 432.39 384.65 454.67 375.26 476.75 424.99

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 180.69 198.81 141.03 129.24 84.53 72.38 57.18 67.39 29.73 36.50 PBT 274.00 235.72 219.96 182.29 113.56 80.53 97.24 84.14 52.64 37.67 Adjustment 6.14 15.77 15.87 12.29 13.42 8.86 4.84 0.70 6.14 2.85 Changes in Working Capital -23.26 9.18 -35.69 -22.08 -13.92 5.36 -20.12 6.38 -12.57 7.78 Cash after chg. in Working capital 256.88 260.67 200.14 172.50 113.06 94.75 81.96 91.22 46.21 48.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -76.19 -61.86 -59.11 -43.26 -28.53 -22.37 -24.78 -23.83 -16.48 -11.80 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 -45.78 -14.62 -54.99 5.17 19.96 66.21 -120.08 101.99 8.72 -22.55 Net Fixed Assets -22.47 -24.41 -27.65 -33.08 -9.75 -8.74 -16.87 -6.78 -15.87 108.49 Net Investments -20.05 -23.28 -0.29 31.01 10.08 28.74 -39.72 94.31 22.28 -27.08 Others -3.26 33.07 -27.05 7.24 19.63 46.21 -63.49 14.46 2.31 -103.96 Cash from Financing Activity -142.56 -157.44 -81.12 -122.17 -101.86 -138.70 38.51 -163.44 -40.53 -1.85 Net Cash Inflow / Outflow -7.65 26.75 4.92 12.24 2.63 -0.11 -24.39 5.94 -2.08 12.10 Opening Cash & Equivalents 65.11 38.36 33.44 21.20 18.57 18.68 43.07 37.13 39.21 27.11 Closing Cash & Equivalent 57.46 65.11 38.36 33.44 21.20 18.57 18.68 43.07 37.13 39.21

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 279.00 234.73 198.87 169.12 158.69 168.43 219.46 173.22 245.78 222.58 ROA 31.15% 29.57% 31.90% 29.90% 20.53% 14.06% 17.12% 13.45% 8.21% 6.63% ROE 52.28% 52.58% 57.56% 53.79% 33.49% 19.86% 23.63% 17.86% 10.31% 8.16% ROCE 69.97% 71.26% 78.45% 72.47% 45.36% 27.57% 32.46% 26.18% 14.67% 11.56% Fixed Asset Turnover 6.36 6.39 6.71 6.96 6.23 5.12 5.71 6.11 5.62 3.59 Receivable days 56.77 53.86 49.10 47.31 46.82 48.31 38.76 33.31 35.58 32.54 Inventory Days 32.07 31.39 33.78 37.57 35.68 40.01 38.32 38.28 45.59 42.78 Payable days 83.42 73.45 69.97 80.29 77.68 76.68 54.95 51.84 52.71 45.73 Cash Conversion Cycle 5.42 11.80 12.91 4.59 4.82 11.64 22.13 19.75 28.47 29.60 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 106.79 117.12 101.44 365.58 187.16 47.02 115.40 301.50 240.27 105.64

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