Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Automobiles-Tractors

Rating :
48/99

BSE: 500495 | NSE: ESCORTS

1184.35
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1143.70
  •  1188.00
  •  1137.15
  •  1137.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1377376
  •  16158.45
  •  1468.45
  •  1077.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,969.81
  • 18.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,650.59
  • 0.63%
  • 3.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.59%
  • 1.01%
  • 21.18%
  • FII
  • DII
  • Others
  • 21.28%
  • 5.44%
  • 14.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.81
  • 3.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.92
  • 9.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 46.05
  • 22.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.51
  • 29.60
  • 23.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 3.81
  • 3.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.46
  • 18.24
  • 13.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2,228.75
1,385.65
60.85%
2,042.23
1,650.22
23.76%
1,654.18
1,333.77
24.02%
1,089.26
1,440.45
-24.38%
Expenses
1,884.92
1,203.58
56.61%
1,679.34
1,437.18
16.85%
1,356.12
1,208.88
12.18%
967.28
1,298.05
-25.48%
EBITDA
343.83
182.07
88.84%
362.89
213.04
70.34%
298.06
124.89
138.66%
121.98
142.40
-14.34%
EBIDTM
15.43%
13.14%
17.77%
12.91%
18.02%
9.36%
11.20%
9.89%
Other Income
41.90
30.30
38.28%
48.70
27.93
74.36%
39.19
21.44
82.79%
30.59
17.93
70.61%
Interest
3.22
3.35
-3.88%
3.94
3.59
9.75%
3.77
4.05
-6.91%
2.41
6.24
-61.38%
Depreciation
31.08
28.38
9.51%
32.12
27.35
17.44%
28.00
26.74
4.71%
27.08
24.75
9.41%
PBT
351.43
180.64
94.55%
375.53
210.03
78.80%
305.48
106.32
187.32%
123.08
129.34
-4.84%
Tax
80.78
51.42
57.10%
96.07
56.33
70.55%
77.25
4.08
1,793.38%
29.05
41.70
-30.34%
PAT
270.65
129.22
109.45%
279.46
153.70
81.82%
228.23
102.24
123.23%
94.03
87.64
7.29%
PATM
12.14%
9.33%
13.68%
9.31%
13.80%
7.67%
8.63%
6.08%
EPS
19.69
10.43
88.78%
21.26
12.63
68.33%
16.83
8.30
102.77%
7.54
7.16
5.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Net Sales
-
7,014.42
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
Net Sales Growth
-
20.73%
-7.26%
23.68%
20.62%
18.81%
-14.06%
-36.74%
60.56%
-1.26%
 
Cost Of Goods Sold
-
4,644.64
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
Gross Profit
-
2,369.78
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
GP Margin
-
33.78%
33.89%
31.73%
32.73%
32.59%
32.55%
28.84%
28.31%
27.07%
27.21%
Total Expenditure
-
5,891.63
5,147.69
5,559.51
4,531.21
3,938.61
3,461.34
3,954.51
6,114.78
3,859.93
3,939.82
Power & Fuel Cost
-
38.37
40.07
45.44
38.20
38.84
36.01
45.17
64.48
39.83
40.09
% Of Sales
-
0.55%
0.69%
0.73%
0.75%
0.92%
1.02%
1.10%
0.99%
0.98%
0.98%
Employee Cost
-
546.91
520.51
484.73
442.45
451.01
411.74
447.35
690.31
419.79
384.10
% Of Sales
-
7.80%
8.96%
7.74%
8.74%
10.74%
11.65%
10.88%
10.62%
10.37%
9.37%
Manufacturing Exp.
-
272.45
264.90
289.05
240.79
226.73
254.99
120.46
174.90
91.85
108.08
% Of Sales
-
3.88%
4.56%
4.61%
4.75%
5.40%
7.21%
2.93%
2.69%
2.27%
2.64%
General & Admin Exp.
-
226.73
255.41
265.17
252.46
212.20
180.29
108.08
136.67
84.83
92.36
% Of Sales
-
3.23%
4.40%
4.23%
4.98%
5.05%
5.10%
2.63%
2.10%
2.09%
2.25%
Selling & Distn. Exp.
-
111.19
139.99
137.14
84.17
106.97
96.35
230.29
325.59
227.26
275.29
% Of Sales
-
1.59%
2.41%
2.19%
1.66%
2.55%
2.73%
5.60%
5.01%
5.61%
6.71%
Miscellaneous Exp.
-
51.34
85.71
61.05
65.72
72.13
97.98
76.67
61.66
42.99
275.29
% Of Sales
-
0.73%
1.48%
0.97%
1.30%
1.72%
2.77%
1.86%
0.95%
1.06%
1.34%
EBITDA
-
1,122.79
662.40
705.33
534.01
260.63
73.07
158.17
386.96
189.53
161.14
EBITDA Margin
-
16.01%
11.40%
11.26%
10.54%
6.21%
2.07%
3.85%
5.95%
4.68%
3.93%
Other Income
-
164.35
97.60
111.53
84.54
78.41
121.84
69.77
82.86
48.29
62.85
Interest
-
13.34
17.23
19.54
29.49
32.21
51.06
58.26
112.20
97.02
71.14
Depreciation
-
118.28
107.22
87.21
73.22
63.42
58.13
68.63
85.97
50.22
47.65
PBT
-
1,155.52
635.55
710.11
515.84
243.41
85.72
101.05
271.65
90.58
105.20
Tax
-
283.15
153.53
237.77
162.49
59.50
3.28
-5.58
28.21
18.74
-15.33
Tax Rate
-
24.50%
24.51%
33.22%
31.92%
31.27%
4.47%
-7.92%
10.25%
20.38%
-13.97%
PAT
-
872.20
473.33
478.93
347.02
131.27
70.61
76.31
246.71
73.81
126.39
PAT before Minority Interest
-
872.37
472.80
477.90
346.59
130.75
70.15
76.01
246.91
73.20
125.07
Minority Interest
-
-0.17
0.53
1.03
0.43
0.52
0.46
0.30
-0.20
0.61
1.32
PAT Margin
-
12.43%
8.15%
7.64%
6.85%
3.13%
2.00%
1.86%
3.79%
1.82%
3.08%
PAT Growth
-
84.27%
-1.17%
38.01%
164.36%
85.91%
-7.47%
-69.07%
234.25%
-41.60%
 
EPS
-
64.70
35.11
35.53
25.74
9.74
5.24
5.66
18.30
5.48
9.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Shareholder's Funds
5,026.13
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
Share Capital
134.83
122.58
122.58
122.58
122.58
122.58
119.29
119.27
119.27
92.14
Total Reserves
4,872.12
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
Non-Current Liabilities
157.86
116.00
109.16
73.71
57.94
99.88
201.66
281.33
312.81
221.17
Secured Loans
1.72
2.69
3.53
13.68
56.25
87.46
105.67
139.21
167.76
195.05
Unsecured Loans
0.00
0.00
0.00
1.03
2.34
2.21
1.15
6.04
1.96
4.94
Long Term Provisions
49.11
30.51
25.72
16.62
20.73
27.89
114.45
119.68
118.74
12.13
Current Liabilities
1,695.09
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
Trade Payables
1,195.42
1,292.92
1,248.74
1,234.49
910.14
750.75
738.43
869.61
881.23
909.09
Other Current Liabilities
373.33
340.17
280.57
299.04
261.15
218.47
256.08
263.48
292.91
274.25
Short Term Borrowings
0.00
16.51
269.23
0.00
159.30
225.61
304.64
207.02
290.28
193.56
Short Term Provisions
126.34
125.86
120.14
150.55
136.52
134.02
88.51
82.18
81.24
100.67
Total Liabilities
6,878.17
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
Net Block
1,726.37
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
Gross Block
2,865.17
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
Accumulated Depreciation
1,138.80
1,060.75
974.10
908.20
870.69
878.53
846.99
796.66
726.41
727.59
Non Current Assets
2,244.02
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
Capital Work in Progress
64.69
124.66
79.96
65.72
34.70
58.43
55.72
38.70
66.84
47.90
Non Current Investment
342.81
169.39
110.21
73.53
62.37
56.30
367.40
367.57
367.09
108.55
Long Term Loans & Adv.
97.58
122.46
116.25
105.90
24.00
37.48
25.42
28.07
36.24
34.09
Other Non Current Assets
12.57
7.05
6.45
9.96
8.63
7.71
2.93
10.94
100.98
97.82
Current Assets
4,634.15
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
Current Investments
1,665.07
650.91
403.67
498.74
173.35
7.36
5.24
4.46
5.83
3.15
Inventories
718.16
883.36
857.42
565.73
450.30
432.57
452.82
587.10
524.36
495.93
Sundry Debtors
657.58
731.86
931.05
592.00
456.45
374.97
414.26
372.45
477.20
540.25
Cash & Bank
1,321.76
324.88
243.30
317.29
244.10
253.03
251.36
270.71
145.17
245.33
Other Current Assets
271.58
47.74
33.75
56.55
136.06
130.22
263.99
253.20
196.85
298.52
Short Term Loans & Adv.
187.84
272.18
300.77
122.54
100.03
98.58
251.45
243.50
194.27
295.04
Net Current Assets
2,939.06
1,135.47
851.28
468.77
-6.85
-130.70
0.01
65.63
-196.25
105.61
Total Assets
6,878.17
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Cash From Operating Activity
1,131.26
797.16
-234.31
460.08
303.83
212.24
-9.80
342.63
58.42
207.76
PBT
1,154.78
625.25
715.67
509.08
190.25
73.43
70.43
275.12
91.94
109.74
Adjustment
-45.63
19.50
11.47
71.18
102.43
94.60
74.09
108.02
99.18
87.20
Changes in Working Capital
274.80
327.21
-744.86
-18.13
54.83
36.89
-133.47
21.42
-95.72
38.97
Cash after chg. in Working capital
1,383.95
971.96
-17.72
562.13
347.51
204.92
11.05
404.56
95.40
235.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-252.69
-174.80
-216.59
-102.05
-43.68
7.32
-20.85
-61.93
-36.98
-28.15
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
-2,193.55
-421.24
-17.35
-374.20
-154.58
-45.02
16.55
-70.00
-130.43
-108.87
Net Fixed Assets
-66.50
-189.81
-126.19
-70.02
12.70
-4.03
-6.12
-96.56
-176.36
-71.51
Net Investments
-1,185.60
-309.50
37.86
-306.72
-171.44
-55.95
-1.95
4.41
-20.11
0.00
Others
-941.45
78.07
70.98
2.54
4.16
14.96
24.62
22.15
66.04
-37.36
Cash from Financing Activity
1,003.34
-300.45
190.89
-0.99
-113.12
-190.89
1.28
-229.89
-28.17
8.53
Net Cash Inflow / Outflow
-58.95
75.47
-60.77
84.89
36.13
-23.67
8.03
42.74
-100.18
107.42
Opening Cash & Equivalents
168.89
93.05
154.13
69.22
33.12
55.86
50.03
227.97
245.33
137.91
Closing Cash & Equivalent
105.74
168.89
93.05
154.13
69.22
33.12
58.06
270.71
145.17
245.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Book Value (Rs.)
371.35
253.74
217.77
180.71
132.23
119.63
150.43
153.35
134.01
187.53
ROA
14.67%
9.73%
11.01%
9.74%
4.33%
2.22%
2.17%
6.95%
2.09%
3.70%
ROE
21.49%
16.36%
19.57%
18.07%
8.47%
4.30%
4.20%
14.41%
4.40%
7.47%
ROCE
28.63%
21.13%
28.17%
25.94%
11.96%
6.05%
5.66%
17.52%
8.65%
8.53%
Fixed Asset Turnover
2.50
2.18
2.47
2.08
1.76
1.48
1.71
2.78
1.78
1.81
Receivable days
36.15
52.23
44.37
37.62
35.50
39.94
34.28
23.37
44.71
43.04
Inventory Days
41.67
54.68
41.46
36.46
37.70
44.81
45.31
30.57
44.83
40.52
Payable days
75.93
82.37
69.77
75.88
64.82
66.01
58.65
36.68
58.65
58.16
Cash Conversion Cycle
1.89
24.54
16.05
-1.80
8.38
18.73
20.94
17.26
30.89
25.40
Total Debt/Equity
0.00
0.01
0.11
0.02
0.16
0.25
0.27
0.24
0.35
0.28
Interest Cover
87.62
37.35
37.63
18.26
6.91
2.44
2.21
3.45
1.95
2.54

News Update:


  • Escorts’ Agri Machinery Segment registers 15.5% rise in June sales
    1st Jul 2021, 09:49 AM

    Domestic tractor sales in June 2021 was at 11,956 tractors as against 10,623 tractors in June 2020, registering a growth of 12.5 percent

    Read More
  • Escorts to increase prices of tractors
    28th Jun 2021, 14:03 PM

    The increase in prices would vary across models and variants

    Read More
  • Escorts’ Agri Machinery Segment registers 2.6% fall in May sales
    1st Jun 2021, 09:51 AM

    Domestic tractor sales in May 2021 were at 6,158 tractors as against 6,454 tractors in May 2020

    Read More
  • Escorts reports 2- fold jump in Q4 consolidated net profit
    14th May 2021, 16:40 PM

    Total income of the company increased by 60.36% at Rs 2270.65 crore for Q4FY21

    Read More
  • Escorts’ Agri Machinery Segment sells 6,979 tractors in April 2021
    1st May 2021, 12:01 PM

    Domestic tractor sales in April 2021 were at 6,386 tractors registering a growth of 941.8 percent against 613 tractors in April 2020

    Read More
  • Escorts to temporarily shut down manufacturing operations
    30th Apr 2021, 09:26 AM

    There will be no impact on fulfilling customer demand because of this as Company has sufficient inventory at hand

    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.