Nifty
Sensex
:
:
15827.55
53215.10
28.45 (0.18%)
188.13 (0.35%)

Automobiles-Tractors

Rating :
54/99

BSE: 500495 | NSE: ESCORTS

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,264.65
  • 26.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,992.81
  • 0.48%
  • 2.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.10%
  • 39.75%
  • 9.42%
  • FII
  • DII
  • Others
  • 3.57%
  • 0.39%
  • 18.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.40
  • 7.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.23
  • 7.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.15
  • 17.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.91
  • 25.90
  • 23.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.02
  • 3.90
  • 3.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.45
  • 16.60
  • 14.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,878.51
2,228.75
-15.71%
1,984.28
2,042.23
-2.84%
1,673.85
1,654.18
1.19%
1,701.79
1,089.26
56.23%
Expenses
1,638.49
1,884.92
-13.07%
1,719.77
1,679.34
2.41%
1,463.59
1,356.12
7.92%
1,465.39
967.28
51.50%
EBITDA
240.02
343.83
-30.19%
264.51
362.89
-27.11%
210.26
298.06
-29.46%
236.40
121.98
93.80%
EBIDTM
12.78%
15.43%
13.33%
17.77%
12.56%
18.02%
13.89%
11.20%
Other Income
62.97
41.90
50.29%
40.72
48.70
-16.39%
65.51
39.19
67.16%
48.82
30.59
59.59%
Interest
3.56
3.22
10.56%
3.83
3.94
-2.79%
4.10
3.77
8.75%
3.48
2.41
44.40%
Depreciation
33.52
31.08
7.85%
33.10
32.12
3.05%
33.49
28.00
19.61%
31.95
27.08
17.98%
PBT
265.91
351.43
-24.33%
261.62
382.49
-31.60%
238.18
305.48
-22.03%
249.79
123.08
102.95%
Tax
67.48
80.78
-16.46%
67.91
96.07
-29.31%
60.88
77.25
-21.19%
60.95
29.05
109.81%
PAT
198.43
270.65
-26.68%
193.71
286.42
-32.37%
177.30
228.23
-22.32%
188.84
94.03
100.83%
PATM
10.56%
12.14%
9.76%
14.02%
10.59%
13.80%
11.10%
8.63%
EPS
14.47
19.69
-26.51%
15.84
21.26
-25.49%
12.84
16.83
-23.71%
13.22
7.54
75.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Net Sales
-
7,238.43
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
Net Sales Growth
-
3.19%
20.73%
-7.26%
23.68%
20.62%
18.81%
-14.06%
-36.74%
60.56%
 
Cost Of Goods Sold
-
4,978.51
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
Gross Profit
-
2,259.92
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
GP Margin
-
31.22%
33.78%
33.89%
31.73%
32.73%
32.59%
32.55%
28.84%
28.31%
27.07%
Total Expenditure
-
6,287.55
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
Power & Fuel Cost
-
40.59
38.37
40.07
45.44
38.20
38.84
36.01
45.17
64.48
39.83
% Of Sales
-
0.56%
0.55%
0.69%
0.73%
0.75%
0.92%
1.02%
1.10%
0.99%
0.98%
Employee Cost
-
541.90
546.91
520.51
484.73
442.45
451.01
411.74
447.35
690.31
419.79
% Of Sales
-
7.49%
7.80%
8.96%
7.74%
8.74%
10.74%
11.65%
10.88%
10.62%
10.37%
Manufacturing Exp.
-
291.90
272.45
264.90
289.05
240.79
226.73
254.99
120.46
174.90
91.85
% Of Sales
-
4.03%
3.88%
4.56%
4.61%
4.75%
5.40%
7.21%
2.93%
2.69%
2.27%
General & Admin Exp.
-
247.00
226.73
255.41
265.17
252.46
212.20
180.29
108.08
136.67
84.83
% Of Sales
-
3.41%
3.23%
4.40%
4.23%
4.98%
5.05%
5.10%
2.63%
2.10%
2.09%
Selling & Distn. Exp.
-
113.68
111.19
139.99
137.14
84.17
106.97
96.35
230.29
325.59
227.26
% Of Sales
-
1.57%
1.59%
2.41%
2.19%
1.66%
2.55%
2.73%
5.60%
5.01%
5.61%
Miscellaneous Exp.
-
73.97
51.34
85.71
61.05
65.72
72.13
97.98
76.67
61.66
227.26
% Of Sales
-
1.02%
0.73%
1.48%
0.97%
1.30%
1.72%
2.77%
1.86%
0.95%
1.06%
EBITDA
-
950.88
1,122.79
662.40
705.33
534.01
260.63
73.07
158.17
386.96
189.53
EBITDA Margin
-
13.14%
16.01%
11.40%
11.26%
10.54%
6.21%
2.07%
3.85%
5.95%
4.68%
Other Income
-
218.33
164.35
97.60
111.53
84.54
78.41
121.84
69.77
82.86
48.29
Interest
-
14.97
13.34
17.23
19.54
29.49
32.21
51.06
58.26
112.20
97.02
Depreciation
-
132.06
118.28
107.22
87.21
73.22
63.42
58.13
68.63
85.97
50.22
PBT
-
1,022.18
1,155.52
635.55
710.11
515.84
243.41
85.72
101.05
271.65
90.58
Tax
-
257.22
283.15
153.53
237.77
162.49
59.50
3.28
-5.58
28.21
18.74
Tax Rate
-
25.16%
24.50%
24.51%
33.22%
31.92%
31.27%
4.47%
-7.92%
10.25%
20.38%
PAT
-
765.82
872.20
473.33
478.93
347.02
131.27
70.61
76.31
246.71
73.81
PAT before Minority Interest
-
764.96
872.37
472.80
477.90
346.59
130.75
70.15
76.01
246.91
73.20
Minority Interest
-
0.86
-0.17
0.53
1.03
0.43
0.52
0.46
0.30
-0.20
0.61
PAT Margin
-
10.58%
12.43%
8.15%
7.64%
6.85%
3.13%
2.00%
1.86%
3.79%
1.82%
PAT Growth
-
-12.20%
84.27%
-1.17%
38.01%
164.36%
85.91%
-7.47%
-69.07%
234.25%
 
EPS
-
58.06
66.13
35.89
36.31
26.31
9.95
5.35
5.79
18.70
5.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Shareholder's Funds
7,599.90
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
Share Capital
131.94
134.83
122.58
122.58
122.58
122.58
122.58
119.29
119.27
119.27
Total Reserves
7,453.80
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
Non-Current Liabilities
156.13
157.86
116.00
109.16
73.71
57.94
99.88
201.66
281.33
312.81
Secured Loans
0.00
1.72
2.69
3.53
13.68
56.25
87.46
105.67
139.21
167.76
Unsecured Loans
0.00
0.00
0.00
0.00
1.03
2.34
2.21
1.15
6.04
1.96
Long Term Provisions
42.27
49.11
30.51
25.72
16.62
20.73
27.89
114.45
119.68
118.74
Current Liabilities
1,355.46
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
Trade Payables
893.75
1,195.42
1,292.92
1,248.74
1,234.49
910.14
750.75
738.43
869.61
881.23
Other Current Liabilities
341.11
373.33
340.17
280.57
299.04
261.15
218.47
256.08
263.48
292.91
Short Term Borrowings
0.00
0.00
16.51
269.23
0.00
159.30
225.61
304.64
207.02
290.28
Short Term Provisions
120.60
126.34
125.86
120.14
150.55
136.52
134.02
88.51
82.18
81.24
Total Liabilities
9,107.74
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
Net Block
1,758.45
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
Gross Block
2,997.34
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
Accumulated Depreciation
1,238.89
1,138.80
1,060.75
974.10
908.20
870.69
878.53
846.99
796.66
726.41
Non Current Assets
2,291.51
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
Capital Work in Progress
87.80
64.69
124.66
79.96
65.72
34.70
58.43
55.72
38.70
66.84
Non Current Investment
330.94
342.81
169.39
110.21
73.53
62.37
56.30
367.40
367.57
367.09
Long Term Loans & Adv.
103.35
97.58
122.46
116.25
105.90
24.00
37.48
25.42
28.07
36.24
Other Non Current Assets
10.97
12.57
7.05
6.45
9.96
8.63
7.71
2.93
10.94
100.98
Current Assets
6,816.23
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
Current Investments
4,587.50
1,665.07
650.91
403.67
498.74
173.35
7.36
5.24
4.46
5.83
Inventories
846.56
718.16
883.36
857.42
565.73
450.30
432.57
452.82
587.10
524.36
Sundry Debtors
792.62
657.58
731.86
931.05
592.00
456.45
374.97
414.26
372.45
477.20
Cash & Bank
271.84
1,321.76
324.88
243.30
317.29
244.10
253.03
251.36
270.71
145.17
Other Current Assets
317.71
83.74
47.74
33.75
179.09
136.06
130.22
263.99
253.20
196.85
Short Term Loans & Adv.
275.76
187.84
272.18
300.77
122.54
100.03
98.58
251.45
243.50
194.27
Net Current Assets
5,460.77
2,939.06
1,135.47
851.28
468.77
-6.85
-130.70
0.01
65.63
-196.25
Total Assets
9,107.74
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Cash From Operating Activity
32.28
1,128.66
797.16
-234.31
460.08
303.83
212.24
-9.80
342.63
58.42
PBT
992.83
1,154.78
625.25
715.67
509.08
190.25
73.43
70.43
275.12
91.94
Adjustment
-53.28
-45.63
19.50
11.47
71.18
102.43
94.60
74.09
108.02
99.18
Changes in Working Capital
-652.57
272.20
327.21
-744.86
-18.13
54.83
36.89
-133.47
21.42
-95.72
Cash after chg. in Working capital
286.98
1,381.35
971.96
-17.72
562.13
347.51
204.92
11.05
404.56
95.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-254.70
-252.69
-174.80
-216.59
-102.05
-43.68
7.32
-20.85
-61.93
-36.98
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
-1,856.69
-2,190.95
-421.24
-17.35
-374.20
-154.58
-45.02
16.55
-70.00
-130.43
Net Fixed Assets
-159.26
-66.50
-189.81
-126.19
-70.02
12.70
-4.03
-6.12
-96.56
-176.36
Net Investments
-2,841.25
-1,185.60
-309.50
37.86
-306.72
-171.44
-55.95
-1.95
4.41
-20.11
Others
1,143.82
-938.85
78.07
70.98
2.54
4.16
14.96
24.62
22.15
66.04
Cash from Financing Activity
1,809.88
1,003.34
-300.45
190.89
-0.99
-113.12
-190.89
1.28
-229.89
-28.17
Net Cash Inflow / Outflow
-14.53
-58.95
75.47
-60.77
84.89
36.13
-23.67
8.03
42.74
-100.18
Opening Cash & Equivalents
105.74
168.89
93.05
154.13
69.22
33.12
55.86
50.03
227.97
245.33
Closing Cash & Equivalent
91.51
105.74
168.89
93.05
154.13
69.22
33.12
58.06
270.71
145.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Book Value (Rs.)
574.94
371.35
253.74
217.77
180.71
132.23
119.63
150.43
153.35
134.01
ROA
9.57%
14.67%
9.73%
11.01%
9.74%
4.33%
2.22%
2.17%
6.95%
2.09%
ROE
12.15%
21.49%
16.36%
19.57%
18.07%
8.47%
4.30%
4.20%
14.41%
4.40%
ROCE
16.43%
28.63%
21.13%
28.17%
25.94%
11.96%
6.05%
5.66%
17.52%
8.65%
Fixed Asset Turnover
2.56
2.62
2.18
2.47
2.08
1.76
1.48
1.71
2.78
1.78
Receivable days
35.29
34.53
52.23
44.37
37.62
35.50
39.94
34.28
23.37
44.71
Inventory Days
38.08
39.81
54.68
41.46
36.46
37.70
44.81
45.31
30.57
44.83
Payable days
76.04
91.91
82.37
69.77
75.88
64.82
66.01
58.65
36.68
58.65
Cash Conversion Cycle
-2.67
-17.57
24.54
16.05
-1.80
8.38
18.73
20.94
17.26
30.89
Total Debt/Equity
0.00
0.00
0.01
0.11
0.02
0.16
0.25
0.27
0.24
0.35
Interest Cover
69.28
87.62
37.35
37.63
18.26
6.91
2.44
2.21
3.45
1.95

News Update:


  • Escorts’ Construction Equipment Segment records 96.8% growth in May 2022
    1st Jun 2022, 18:02 PM

    In May 2022, growth trend continued in Construction Equipment industry due to low base of last year despite challenges on retail demand due to input cost escalation

    Read More
  • Escorts’ Agri Machinery Segment sales grow 31.1% in May 2022
    1st Jun 2022, 09:23 AM

    Domestic tractor sales in May 2022 were at 7,667 tractors registering a growth of 24.5 percent against 6,158 tractors sold in May 2021

    Read More
  • Escorts’ business segment launches ‘NXT13DC CNG’, ‘RC2522’ at EXCON 2022
    17th May 2022, 12:26 PM

    First in the series of Green Products, the newly launched NXT13DC CNG Crane in the 13-ton class has a 49.5 HP BSIII engine compatible with CNG and a robust straight axle backend

    Read More
  • Escorts lines up capex of up to Rs 400 crore for ongoing fiscal
    16th May 2022, 09:32 AM

    The capex of up to Rs 400 crore is for the ongoing fiscal for new product introduction and creation of production capacity for the same

    Read More
  • Escorts reports 28% fall in Q4 consolidated net profit
    13th May 2022, 17:27 PM

    Total consolidated income of the company decreased by 14.50% at Rs 1941.48 crore for Q4FY22

    Read More
  • Escorts - Quarterly Results
    13th May 2022, 14:22 PM

    Read More
  • Escorts’ Construction Equipment Segment registers 80% sales growth in April
    2nd May 2022, 14:19 PM

    In April 2022 Construction Equipment industry witnessed continued challenge on retail demand due to cost escalation across all segments

    Read More
  • Escorts’ Agri Machinery Segment sells 8,325 tractors in April
    2nd May 2022, 12:58 PM

    Domestic tractor sales in April 2022 were at 7,676 tractors registering a growth of 20.2 percent against 6,386 tractors sold in April 2021

    Read More
  • Escorts’ Agri Machinery division to increase prices of tractors
    19th Apr 2022, 17:47 PM

    The increase in prices would vary across models and variants

    Read More
  • Escorts’ Agri Machinery Segment sells 10,074 tractors in March 2022
    1st Apr 2022, 09:22 AM

    Export tractor sales in March 2022 was at 591 tractors against 607 tractors sold in March 2021

    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.