Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Automobiles-Tractors

Rating :
58/99

BSE: 500495 | NSE: ESCORTS

1310.90
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1291.00
  •  1336.80
  •  1281.70
  •  1309.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1316088
  •  17250.97
  •  1468.45
  •  526.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,671.42
  • 24.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,366.49
  • 0.19%
  • 3.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.59%
  • 0.86%
  • 18.51%
  • FII
  • DII
  • Others
  • 23.79%
  • 7.09%
  • 13.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.45
  • 4.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 55.36
  • 4.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 46.24
  • 10.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.27
  • 30.72
  • 24.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.56
  • 3.62
  • 3.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.01
  • 18.05
  • 15.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,042.23
1,650.22
23.76%
1,654.18
1,333.77
24.02%
1,089.26
1,440.45
-24.38%
1,385.65
1,649.08
-15.97%
Expenses
1,679.34
1,437.18
16.85%
1,356.12
1,208.88
12.18%
967.28
1,298.05
-25.48%
1,203.58
1,464.17
-17.80%
EBITDA
362.89
213.04
70.34%
298.06
124.89
138.66%
121.98
142.40
-14.34%
182.07
184.91
-1.54%
EBIDTM
17.77%
12.91%
18.02%
9.36%
11.20%
9.89%
13.14%
11.21%
Other Income
48.70
27.93
74.36%
39.19
21.44
82.79%
30.59
17.93
70.61%
30.30
19.64
54.28%
Interest
3.94
3.59
9.75%
3.77
4.05
-6.91%
2.41
6.24
-61.38%
3.35
7.85
-57.32%
Depreciation
32.12
27.35
17.44%
28.00
26.74
4.71%
27.08
24.75
9.41%
28.38
22.47
26.30%
PBT
375.53
210.03
78.80%
305.48
106.32
187.32%
123.08
129.34
-4.84%
180.64
174.23
3.68%
Tax
96.07
56.33
70.55%
77.25
4.08
1,793.38%
29.05
41.70
-30.34%
51.42
56.39
-8.81%
PAT
279.46
153.70
81.82%
228.23
102.24
123.23%
94.03
87.64
7.29%
129.22
117.84
9.66%
PATM
13.68%
9.31%
13.80%
7.67%
8.63%
6.08%
9.33%
7.15%
EPS
21.26
12.63
68.33%
16.83
8.30
102.77%
7.54
7.16
5.31%
10.43
9.52
9.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Net Sales
6,171.32
5,810.09
6,264.84
5,065.22
4,199.24
3,534.41
4,112.68
6,501.74
4,049.46
4,100.96
3,351.53
Net Sales Growth
1.61%
-7.26%
23.68%
20.62%
18.81%
-14.06%
-36.74%
60.56%
-1.26%
22.36%
 
Cost Of Goods Sold
3,979.79
3,841.10
4,276.93
3,407.42
2,830.73
2,383.98
2,926.49
4,661.17
2,953.38
2,985.10
2,323.88
Gross Profit
2,191.53
1,968.99
1,987.91
1,657.80
1,368.51
1,150.43
1,186.19
1,840.57
1,096.08
1,115.86
1,027.65
GP Margin
35.51%
33.89%
31.73%
32.73%
32.59%
32.55%
28.84%
28.31%
27.07%
27.21%
30.66%
Total Expenditure
5,206.32
5,148.77
5,559.51
4,531.21
3,938.61
3,461.34
3,954.51
6,114.78
3,859.93
3,939.82
3,138.33
Power & Fuel Cost
-
40.07
45.44
38.20
38.84
36.01
45.17
64.48
39.83
40.09
36.11
% Of Sales
-
0.69%
0.73%
0.75%
0.92%
1.02%
1.10%
0.99%
0.98%
0.98%
1.08%
Employee Cost
-
520.51
484.73
442.45
451.01
411.74
447.35
690.31
419.79
384.10
325.39
% Of Sales
-
8.96%
7.74%
8.74%
10.74%
11.65%
10.88%
10.62%
10.37%
9.37%
9.71%
Manufacturing Exp.
-
264.90
289.05
240.79
226.73
254.99
120.46
174.90
91.85
108.08
80.82
% Of Sales
-
4.56%
4.61%
4.75%
5.40%
7.21%
2.93%
2.69%
2.27%
2.64%
2.41%
General & Admin Exp.
-
255.41
265.17
252.46
212.20
180.29
108.08
136.67
84.83
92.36
143.05
% Of Sales
-
4.40%
4.23%
4.98%
5.05%
5.10%
2.63%
2.10%
2.09%
2.25%
4.27%
Selling & Distn. Exp.
-
139.99
137.14
84.17
106.97
96.35
230.29
325.59
227.26
275.29
213.67
% Of Sales
-
2.41%
2.19%
1.66%
2.55%
2.73%
5.60%
5.01%
5.61%
6.71%
6.38%
Miscellaneous Exp.
-
86.79
61.05
65.72
72.13
97.98
76.67
61.66
42.99
54.80
213.67
% Of Sales
-
1.49%
0.97%
1.30%
1.72%
2.77%
1.86%
0.95%
1.06%
1.34%
0.46%
EBITDA
965.00
661.32
705.33
534.01
260.63
73.07
158.17
386.96
189.53
161.14
213.20
EBITDA Margin
15.64%
11.38%
11.26%
10.54%
6.21%
2.07%
3.85%
5.95%
4.68%
3.93%
6.36%
Other Income
148.78
97.60
111.53
84.54
78.41
121.84
69.77
82.86
48.29
62.85
80.78
Interest
13.47
17.23
19.54
29.49
32.21
51.06
58.26
112.20
97.02
71.14
70.20
Depreciation
115.58
107.22
87.21
73.22
63.42
58.13
68.63
85.97
50.22
47.65
48.22
PBT
984.73
634.47
710.11
515.84
243.41
85.72
101.05
271.65
90.58
105.20
175.56
Tax
253.79
153.53
237.77
162.49
59.50
3.28
-5.58
28.21
18.74
-15.33
48.97
Tax Rate
25.77%
24.55%
33.22%
31.92%
31.27%
4.47%
-7.92%
10.25%
20.38%
-13.97%
27.01%
PAT
730.94
472.25
478.93
347.02
131.27
70.61
76.31
246.71
73.81
126.39
132.00
PAT before Minority Interest
730.93
471.72
477.90
346.59
130.75
70.15
76.01
246.91
73.20
125.07
132.31
Minority Interest
-0.01
0.53
1.03
0.43
0.52
0.46
0.30
-0.20
0.61
1.32
-0.31
PAT Margin
11.84%
8.13%
7.64%
6.85%
3.13%
2.00%
1.86%
3.79%
1.82%
3.08%
3.94%
PAT Growth
58.41%
-1.39%
38.01%
164.36%
85.91%
-7.47%
-69.07%
234.25%
-41.60%
-4.25%
 
EPS
54.22
35.03
35.53
25.74
9.74
5.24
5.66
18.30
5.48
9.38
9.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Shareholder's Funds
3,117.40
2,673.49
2,215.14
1,620.93
1,466.48
1,830.67
1,865.54
1,645.45
1,783.86
1,685.98
Share Capital
122.58
122.58
122.58
122.58
122.58
119.29
119.27
119.27
92.14
92.11
Total Reserves
2,987.72
2,546.88
2,092.56
1,498.25
1,343.83
1,711.34
1,745.94
1,525.37
1,690.33
1,593.39
Non-Current Liabilities
116.00
109.16
73.71
57.94
99.88
201.66
281.33
312.81
221.17
401.29
Secured Loans
2.69
3.53
13.68
56.25
87.46
105.67
139.21
167.76
195.05
366.88
Unsecured Loans
0.00
0.00
1.03
2.34
2.21
1.15
6.04
1.96
4.94
38.44
Long Term Provisions
30.51
25.72
16.62
20.73
27.89
114.45
119.68
118.74
12.13
0.00
Current Liabilities
1,775.46
1,918.68
1,684.08
1,467.11
1,328.85
1,387.66
1,422.29
1,545.66
1,477.57
1,169.98
Trade Payables
1,292.92
1,248.74
1,234.49
910.14
750.75
738.43
869.61
881.23
909.09
711.91
Other Current Liabilities
340.17
280.57
299.04
261.15
218.47
256.08
263.48
292.91
274.25
198.87
Short Term Borrowings
16.51
269.23
0.00
159.30
225.61
304.64
207.02
290.28
193.56
0.00
Short Term Provisions
125.86
120.14
150.55
136.52
134.02
88.51
82.18
81.24
100.67
259.20
Total Liabilities
5,013.96
4,706.97
3,972.53
3,147.72
2,897.09
3,434.67
3,586.91
3,515.32
3,491.66
3,265.63
Net Block
1,679.47
1,624.14
1,564.57
1,557.76
1,539.02
1,595.53
1,653.71
1,594.76
1,620.12
1,608.20
Gross Block
2,740.22
2,598.24
2,472.77
2,428.45
2,417.55
2,442.52
2,450.37
2,321.17
2,347.71
2,293.74
Accumulated Depreciation
1,060.75
974.10
908.20
870.69
878.53
846.99
796.66
726.41
727.59
685.54
Non Current Assets
2,103.03
1,937.01
1,819.68
1,687.46
1,698.94
2,047.00
2,098.99
2,165.91
1,908.48
1,736.05
Capital Work in Progress
124.66
79.96
65.72
34.70
58.43
55.72
38.70
66.84
47.90
20.32
Non Current Investment
169.39
110.21
73.53
62.37
56.30
367.40
367.57
367.09
108.55
107.53
Long Term Loans & Adv.
122.46
116.25
105.90
24.00
37.48
25.42
28.07
36.24
34.09
0.00
Other Non Current Assets
7.05
6.45
9.96
8.63
7.71
2.93
10.94
100.98
97.82
0.00
Current Assets
2,910.93
2,769.96
2,152.85
1,460.26
1,198.15
1,387.67
1,487.92
1,349.41
1,583.18
1,527.47
Current Investments
650.91
403.67
498.74
173.35
7.36
5.24
4.46
5.83
3.15
0.00
Inventories
883.36
857.42
565.73
450.30
432.57
452.82
587.10
524.36
495.93
436.50
Sundry Debtors
731.86
931.05
592.00
456.45
374.97
414.26
372.45
477.20
540.25
450.14
Cash & Bank
324.88
243.30
317.29
244.10
253.03
251.36
270.71
145.17
245.33
211.68
Other Current Assets
319.92
33.75
56.55
36.03
130.22
263.99
253.20
196.85
298.52
429.15
Short Term Loans & Adv.
272.18
300.77
122.54
100.03
98.58
251.45
243.50
194.27
295.04
427.07
Net Current Assets
1,135.47
851.28
468.77
-6.85
-130.70
0.01
65.63
-196.25
105.61
357.49
Total Assets
5,013.96
4,706.97
3,972.53
3,147.72
2,897.09
3,434.67
3,586.91
3,515.32
3,491.66
3,265.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Cash From Operating Activity
797.16
-234.31
460.08
303.83
212.24
-9.80
342.63
58.42
207.76
47.88
PBT
625.25
715.67
509.08
190.25
73.43
70.43
275.12
91.94
109.74
181.28
Adjustment
19.50
11.47
71.18
102.43
94.60
74.09
108.02
99.18
87.20
42.48
Changes in Working Capital
327.21
-744.86
-18.13
54.83
36.89
-133.47
21.42
-95.72
38.97
-115.08
Cash after chg. in Working capital
971.96
-17.72
562.13
347.51
204.92
11.05
404.56
95.40
235.91
108.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-174.80
-216.59
-102.05
-43.68
7.32
-20.85
-61.93
-36.98
-28.15
-60.80
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
-421.24
-17.35
-374.20
-154.58
-45.02
16.55
-70.00
-130.43
-108.87
-101.65
Net Fixed Assets
-189.81
-126.19
-70.02
12.70
-4.03
-6.12
-96.56
-176.36
-71.51
-44.34
Net Investments
-309.50
37.86
-306.72
-171.44
-55.95
-1.95
4.41
-20.11
0.00
-130.00
Others
78.07
70.98
2.54
4.16
14.96
24.62
22.15
66.04
-37.36
72.69
Cash from Financing Activity
-300.45
190.89
-0.99
-113.12
-190.89
1.28
-229.89
-28.17
8.53
42.14
Net Cash Inflow / Outflow
75.47
-60.77
84.89
36.13
-23.67
8.03
42.74
-100.18
107.42
-11.63
Opening Cash & Equivalents
93.05
154.13
69.22
33.12
55.86
50.03
227.97
245.33
137.91
103.21
Closing Cash & Equivalent
168.89
93.05
154.13
69.22
33.12
58.06
270.71
145.17
245.33
91.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Book Value (Rs.)
253.74
217.77
180.71
132.23
119.63
150.43
153.35
134.01
187.53
175.76
ROA
9.71%
11.01%
9.74%
4.33%
2.22%
2.17%
6.95%
2.09%
3.70%
4.28%
ROE
16.32%
19.57%
18.07%
8.47%
4.30%
4.20%
14.41%
4.40%
7.47%
8.93%
ROCE
21.09%
28.17%
25.94%
11.96%
6.05%
5.66%
17.52%
8.65%
8.53%
13.33%
Fixed Asset Turnover
2.18
2.47
2.08
1.76
1.48
1.71
2.78
1.78
1.81
1.52
Receivable days
52.23
44.37
37.62
35.50
39.94
34.28
23.37
44.71
43.04
46.73
Inventory Days
54.68
41.46
36.46
37.70
44.81
45.31
30.57
44.83
40.52
40.84
Payable days
82.37
69.77
75.88
64.82
66.01
58.65
36.68
58.65
58.16
67.78
Cash Conversion Cycle
24.54
16.05
-1.80
8.38
18.73
20.94
17.26
30.89
25.40
19.79
Total Debt/Equity
0.01
0.11
0.02
0.16
0.25
0.27
0.24
0.35
0.28
0.25
Interest Cover
37.29
37.63
18.26
6.91
2.44
2.21
3.45
1.95
2.54
3.58

News Update:


  • CRISIL upgrades Escorts’ long-term rating to ‘AA’
    19th Feb 2021, 11:11 AM

    The rating agency has also reaffirmed short term rating to ‘A1+’

    Read More
  • Escorts reports 85% rise in Q3 consolidated net profit
    2nd Feb 2021, 16:57 PM

    Total income of the company increased by 24.60% at Rs 2090.93 crore for Q3FY21

    Read More
  • Escorts’ Agri Machinery Segment registers 49% rise in January sales
    1st Feb 2021, 09:36 AM

    Domestic tractor sales in January 2021 was at 8,510 tractors registering a growth of 45.6 percent against 5,845 tractors in January 2020

    Read More
  • Escorts’ EAM gets Budni Certification for Electric Tractor
    19th Jan 2021, 10:24 AM

    Escorts is the first and the only company to receive the CMVR certificate (Central Motors vehicles rules,1989) in India for the Electric Tractor

    Read More
  • Escorts’ Agri Machinery Segment registers 88% rise in December sales
    1st Jan 2021, 10:15 AM

    Domestic tractor sales in December 2020 was at 7,230 tractors registering a growth of 90 percent against 3,806 tractors in December 2019

    Read More
  • Escorts’ Agri Machinery Segment registers 33% rise in November sales
    1st Dec 2020, 09:40 AM

    Export tractor sales in November 2020 was at 503 tractors against 263 tractors exported in November 2019, registering a growth of 91.3%

    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.