Nifty
Sensex
:
:
17149.10
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)

Automobiles-Tractors

Rating :
65/99

BSE: 500495 | NSE: ESCORTS

1868.60
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1859.50
  •  1873.30
  •  1852.00
  •  1859.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  549680
  •  10224.54
  •  1918.90
  •  1100.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,913.30
  • 25.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,594.08
  • 0.40%
  • 3.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.25%
  • 5.22%
  • 21.01%
  • FII
  • DII
  • Others
  • 20.13%
  • 8.55%
  • 14.84%

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
  • 25.11
  • 26.90
  • 22.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.90
  • 3.96
  • 3.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.94
  • 17.69
  • 13.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,673.85
1,654.18
1.19%
1,701.79
1,089.26
56.23%
2,228.75
1,385.65
60.85%
2,042.23
1,650.22
23.76%
Expenses
1,463.59
1,356.12
7.92%
1,465.39
967.28
51.50%
1,884.92
1,203.58
56.61%
1,679.34
1,437.18
16.85%
EBITDA
210.26
298.06
-29.46%
236.40
121.98
93.80%
343.83
182.07
88.84%
362.89
213.04
70.34%
EBIDTM
12.56%
18.02%
13.89%
11.20%
15.43%
13.14%
17.77%
12.91%
Other Income
65.51
39.19
67.16%
48.82
30.59
59.59%
41.90
30.30
38.28%
48.70
27.93
74.36%
Interest
4.10
3.77
8.75%
3.48
2.41
44.40%
3.22
3.35
-3.88%
3.94
3.59
9.75%
Depreciation
33.49
28.00
19.61%
31.95
27.08
17.98%
31.08
28.38
9.51%
32.12
27.35
17.44%
PBT
238.18
305.48
-22.03%
249.79
123.08
102.95%
351.43
180.64
94.55%
375.53
210.03
78.80%
Tax
60.88
77.25
-21.19%
60.95
29.05
109.81%
80.78
51.42
57.10%
96.07
56.33
70.55%
PAT
177.30
228.23
-22.32%
188.84
94.03
100.83%
270.65
129.22
109.45%
279.46
153.70
81.82%
PATM
10.59%
13.80%
11.10%
8.63%
12.14%
9.33%
13.68%
9.31%
EPS
12.84
16.83
-23.71%
13.22
7.54
75.33%
19.69
10.43
88.78%
21.26
12.63
68.33%

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
7,646.62
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
32.31%
20.73%
-7.26%
23.68%
20.62%
18.81%
-14.06%
-36.74%
60.56%
-1.26%
 
Cost Of Goods Sold
5,132.19
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
2,514.43
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
32.88%
33.78%
33.89%
31.73%
32.73%
32.59%
32.55%
28.84%
28.31%
27.07%
27.21%
Total Expenditure
6,493.24
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
1,153.38
1,122.79
662.40
705.33
534.01
260.63
73.07
158.17
386.96
189.53
161.14
EBITDA Margin
15.08%
16.01%
11.40%
11.26%
10.54%
6.21%
2.07%
3.85%
5.95%
4.68%
3.93%
Other Income
204.93
164.35
97.60
111.53
84.54
78.41
121.84
69.77
82.86
48.29
62.85
Interest
14.74
13.34
17.23
19.54
29.49
32.21
51.06
58.26
112.20
97.02
71.14
Depreciation
128.64
118.28
107.22
87.21
73.22
63.42
58.13
68.63
85.97
50.22
47.65
PBT
1,214.93
1,155.52
635.55
710.11
515.84
243.41
85.72
101.05
271.65
90.58
105.20
Tax
298.68
283.15
153.53
237.77
162.49
59.50
3.28
-5.58
28.21
18.74
-15.33
Tax Rate
24.58%
24.50%
24.51%
33.22%
31.92%
31.27%
4.47%
-7.92%
10.25%
20.38%
-13.97%
PAT
916.25
872.20
473.33
478.93
347.02
131.27
70.61
76.31
246.71
73.81
126.39
PAT before Minority Interest
915.99
872.37
472.80
477.90
346.59
130.75
70.15
76.01
246.91
73.20
125.07
Minority Interest
-0.26
-0.17
0.53
1.03
0.43
0.52
0.46
0.30
-0.20
0.61
1.32
PAT Margin
11.98%
12.43%
8.15%
7.64%
6.85%
3.13%
2.00%
1.86%
3.79%
1.82%
3.08%
PAT Growth
51.40%
84.27%
-1.17%
38.01%
164.36%
85.91%
-7.47%
-69.07%
234.25%
-41.60%
 
EPS
74.73
71.14
38.61
39.06
28.31
10.71
5.76
6.22
20.12
6.02
10.31

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 sells 4,695 tractors in December 2021
    1st Jan 2022, 12:29 PM

    Export tractor sales in December 2021 were at 615 tractors against 503 tractors sold in December 2020, registering a growth of 22.3 percent

    Read More
  • Escorts gets shareholders nod for preferential allotment of shares to Japan's Kubota
    21st Dec 2021, 12:40 PM

    The shareholders have also approved the change of the name of the company to Escorts Kubota

    Read More
  • Escorts’ Agri Machinery Segment registers 30% fall in November sales
    1st Dec 2021, 10:33 AM

    Export tractor sales in November 2021 was at 624 tractors against 503 tractors sold in November 2020

    Read More
  • Kubota Corporation to acquire additional 5.9% stake in Escorts
    18th Nov 2021, 14:28 PM

    With this, Escorts is positioned to become an institution that will serve Indian and global farmers for decades and centuries

    Read More
  • Escorts planning to raise funds through various modes
    17th Nov 2021, 16:14 PM

    The meeting of board of directors is scheduled to be held on November 18, 2021, to consider the same

    Read More
  • Escorts’ Agri Machinery Segment to increase prices of tractors
    16th Nov 2021, 09:35 AM

    The increase in prices would vary across models and variants

    Read More
  • Escorts’ Agri Machinery Segment registers marginal fall in October sales
    1st Nov 2021, 09:28 AM

    Domestic tractor sales in October 2021 was at 12,749 tractors as against 13,180 tractors in October 2020

    Read More
  • Escorts - Quarterly Results
    29th Oct 2021, 14:22 PM

    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.