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

Construction Materials

Rating :
56/99

BSE: 508906 | NSE: EVERESTIND

479.60
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  481.50
  •  484.55
  •  468.00
  •  483.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  152092
  •  725.75
  •  500.00
  •  193.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 750.94
  • 13.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 819.12
  • 1.56%
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.72%
  • 5.82%
  • 39.54%
  • FII
  • DII
  • Others
  • 1.17%
  • 0.27%
  • 2.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.91
  • -0.43
  • 0.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.17
  • -13.28
  • -14.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.09
  • -17.06
  • -36.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 12.48
  • 11.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.34
  • 1.35
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 8.91
  • 6.51

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
347.67
290.46
19.70%
279.91
276.56
1.21%
273.29
286.21
-4.51%
317.05
432.18
-26.64%
Expenses
319.59
289.33
10.46%
265.56
273.58
-2.93%
242.31
288.46
-16.00%
278.49
391.83
-28.93%
EBITDA
28.08
1.13
2,384.96%
14.35
2.98
381.54%
30.98
-2.25
-
38.56
40.35
-4.44%
EBIDTM
8.08%
0.39%
5.13%
1.08%
11.34%
-0.79%
12.16%
9.34%
Other Income
2.31
1.18
95.76%
1.85
2.52
-26.59%
3.51
2.77
26.71%
1.21
2.98
-59.40%
Interest
1.03
1.55
-33.55%
0.61
1.43
-57.34%
0.77
2.43
-68.31%
1.49
1.63
-8.59%
Depreciation
6.40
5.72
11.89%
6.46
6.15
5.04%
6.28
5.91
6.26%
6.17
5.96
3.52%
PBT
22.96
-4.96
-
9.13
-2.08
-
27.44
-7.82
-
32.11
35.74
-10.16%
Tax
10.73
-1.77
-
3.75
-0.85
-
9.56
-1.18
-
11.21
11.17
0.36%
PAT
12.23
-3.19
-
5.38
-1.23
-
17.88
-6.64
-
20.90
24.57
-14.94%
PATM
3.52%
-1.10%
1.92%
-0.44%
6.54%
-2.32%
6.59%
5.69%
EPS
7.82
-2.04
-
3.44
-0.79
-
11.43
-4.25
-
13.36
15.71
-14.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 10
Mar 09
Mar 08
Net Sales
1,217.92
1,285.41
1,408.32
1,270.52
1,160.03
1,313.37
1,231.26
1,035.25
652.53
529.45
297.80
Net Sales Growth
-5.25%
-8.73%
10.85%
9.52%
-11.68%
6.67%
18.93%
58.65%
23.25%
77.79%
 
Cost Of Goods Sold
655.02
739.58
783.58
711.15
655.11
731.62
710.14
603.40
358.66
283.71
154.25
Gross Profit
562.90
545.83
624.74
559.37
504.92
581.75
521.12
431.85
293.87
245.74
143.55
GP Margin
46.22%
42.46%
44.36%
44.03%
43.53%
44.29%
42.32%
41.71%
45.04%
46.41%
48.20%
Total Expenditure
1,105.95
1,243.21
1,303.74
1,180.61
1,118.42
1,227.35
1,149.30
995.53
592.13
480.51
276.81
Power & Fuel Cost
-
38.16
39.98
35.06
31.39
35.88
36.15
33.28
23.49
20.45
14.07
% Of Sales
-
2.97%
2.84%
2.76%
2.71%
2.73%
2.94%
3.21%
3.60%
3.86%
4.72%
Employee Cost
-
116.52
115.84
108.17
100.42
127.24
109.10
93.00
60.33
54.20
31.85
% Of Sales
-
9.06%
8.23%
8.51%
8.66%
9.69%
8.86%
8.98%
9.25%
10.24%
10.70%
Manufacturing Exp.
-
156.52
145.38
130.41
141.88
124.93
111.39
78.43
47.76
44.19
29.04
% Of Sales
-
12.18%
10.32%
10.26%
12.23%
9.51%
9.05%
7.58%
7.32%
8.35%
9.75%
General & Admin Exp.
-
39.45
38.51
42.25
48.13
48.88
36.85
39.64
35.30
33.09
23.71
% Of Sales
-
3.07%
2.73%
3.33%
4.15%
3.72%
2.99%
3.83%
5.41%
6.25%
7.96%
Selling & Distn. Exp.
-
117.75
138.09
114.97
105.22
110.27
110.61
108.14
62.18
52.31
37.68
% Of Sales
-
9.16%
9.81%
9.05%
9.07%
8.40%
8.98%
10.45%
9.53%
9.88%
12.65%
Miscellaneous Exp.
-
35.23
42.36
38.59
36.27
52.96
47.87
45.03
4.51
5.14
37.68
% Of Sales
-
2.74%
3.01%
3.04%
3.13%
4.03%
3.89%
4.35%
0.69%
0.97%
1.70%
EBITDA
111.97
42.20
104.58
89.91
41.61
86.02
81.96
39.72
60.40
48.94
20.99
EBITDA Margin
9.19%
3.28%
7.43%
7.08%
3.59%
6.55%
6.66%
3.84%
9.26%
9.24%
7.05%
Other Income
8.88
9.45
6.47
10.04
9.13
12.93
10.46
12.34
9.63
4.79
15.68
Interest
3.90
7.04
7.63
12.59
20.83
22.84
18.69
12.57
9.95
16.48
9.00
Depreciation
25.31
23.74
20.55
23.55
25.46
25.63
25.42
26.72
18.37
17.14
9.64
PBT
91.64
20.88
82.86
63.81
4.46
50.48
48.30
12.77
41.71
20.11
18.03
Tax
35.25
7.35
21.01
10.75
1.44
16.04
14.07
3.75
11.70
5.66
3.71
Tax Rate
38.47%
35.20%
25.36%
16.85%
32.29%
31.77%
29.13%
29.37%
28.05%
28.15%
20.58%
PAT
56.39
13.52
61.86
53.27
3.73
34.44
34.23
9.02
30.01
14.45
14.32
PAT before Minority Interest
56.39
13.52
61.86
53.06
3.02
34.44
34.23
9.02
30.01
14.45
14.32
Minority Interest
0.00
0.00
0.00
0.21
0.71
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.63%
1.05%
4.39%
4.19%
0.32%
2.62%
2.78%
0.87%
4.60%
2.73%
4.81%
PAT Growth
317.39%
-78.14%
16.13%
1,328.15%
-89.17%
0.61%
279.49%
-69.94%
107.68%
0.91%
 
EPS
36.15
8.67
39.65
34.15
2.39
22.08
21.94
5.78
19.24
9.26
9.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 10
Mar 09
Mar 08
Shareholder's Funds
452.63
451.37
398.07
338.70
346.56
319.51
294.38
173.69
151.33
141.34
Share Capital
15.64
15.64
15.63
15.42
15.39
15.29
15.19
14.82
14.80
14.80
Total Reserves
429.81
430.53
381.03
321.90
331.17
304.22
279.18
158.88
136.53
126.54
Non-Current Liabilities
213.61
205.19
208.12
210.84
238.49
181.63
116.05
152.98
207.23
149.39
Secured Loans
45.23
46.70
51.14
91.45
118.24
94.79
51.33
119.89
164.63
112.77
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.30
24.57
23.39
Long Term Provisions
131.55
129.44
128.24
87.99
87.99
57.34
36.40
0.00
0.00
0.00
Current Liabilities
319.08
386.82
325.65
415.42
460.12
532.07
501.08
161.48
136.14
106.45
Trade Payables
145.86
183.76
157.81
165.43
173.11
132.19
122.93
61.34
53.60
38.22
Other Current Liabilities
107.22
124.09
122.29
124.74
116.12
135.20
129.16
35.03
28.79
17.24
Short Term Borrowings
21.19
36.37
25.78
88.35
112.50
185.70
165.55
0.00
0.00
0.00
Short Term Provisions
44.81
42.60
19.77
36.90
58.39
78.97
83.43
65.11
53.75
50.99
Total Liabilities
985.32
1,043.38
931.84
965.17
1,046.09
1,033.21
911.51
488.15
494.70
397.18
Net Block
359.02
336.75
340.56
344.62
350.28
320.87
281.74
220.27
234.58
115.77
Gross Block
447.74
403.57
388.90
370.06
598.26
545.68
480.01
335.29
333.57
198.91
Accumulated Depreciation
88.72
66.82
48.33
25.44
247.99
224.82
198.27
115.02
98.98
83.14
Non Current Assets
559.18
532.60
542.02
502.13
505.15
495.14
447.92
226.60
241.52
218.59
Capital Work in Progress
20.61
25.98
20.54
17.95
9.43
32.17
61.05
6.23
6.55
102.80
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.01
Long Term Loans & Adv.
169.52
162.05
173.68
131.82
142.21
138.75
104.83
0.00
0.00
0.00
Other Non Current Assets
10.03
7.82
7.23
7.74
3.24
3.35
0.29
0.00
0.00
0.00
Current Assets
426.15
510.78
389.82
463.04
540.94
538.07
463.59
261.20
252.49
178.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
310.66
329.30
247.54
234.72
252.53
271.85
242.09
123.32
129.57
79.00
Sundry Debtors
67.29
99.27
70.62
101.91
113.11
104.31
80.71
23.19
23.84
6.89
Cash & Bank
3.44
19.35
22.98
13.60
63.34
67.88
25.47
19.25
22.62
31.58
Other Current Assets
44.75
32.04
27.61
58.99
111.97
94.02
115.33
95.44
76.46
61.13
Short Term Loans & Adv.
24.84
30.82
21.08
53.81
89.28
73.20
98.31
95.41
76.43
60.94
Net Current Assets
107.06
123.96
64.17
47.61
80.83
6.00
-37.49
99.72
116.35
72.14
Total Assets
985.33
1,043.38
931.84
965.17
1,046.09
1,033.21
911.51
488.15
494.70
397.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
55.60
34.64
148.14
58.31
92.76
43.16
41.49
82.17
-14.14
10.31
PBT
20.88
82.86
63.81
4.46
50.48
48.30
12.77
41.71
20.11
18.03
Adjustment
32.68
42.98
39.83
44.35
43.89
36.60
27.63
33.22
20.02
0.14
Changes in Working Capital
6.38
-97.87
45.33
16.42
6.95
-26.53
7.18
22.32
-47.13
-0.36
Cash after chg. in Working capital
59.94
27.98
148.97
65.22
101.32
58.37
47.58
97.25
-7.00
17.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.34
6.66
-0.83
-6.91
-8.56
-15.21
-6.08
-15.07
-7.11
-7.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
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
-28.17
-22.30
-15.71
-18.58
-19.82
-36.26
-101.36
-6.99
-24.13
-48.73
Net Fixed Assets
-38.80
-20.11
-34.89
224.93
-23.46
-34.96
-199.54
-1.40
-38.41
Net Investments
0.37
0.00
17.09
10.36
-20.13
-7.11
-0.58
0.00
0.01
Others
10.26
-2.19
2.09
-253.87
23.77
5.81
98.76
-5.59
14.27
Cash from Financing Activity
-43.33
-15.99
-123.01
-86.40
-78.41
35.54
44.28
-78.56
29.32
52.77
Net Cash Inflow / Outflow
-15.91
-3.65
9.42
-46.67
-5.46
42.45
-15.58
-3.38
-8.95
14.35
Opening Cash & Equivalents
18.93
22.57
13.15
59.82
65.24
22.80
38.38
22.62
31.58
17.23
Closing Cash & Equivalent
3.02
18.93
22.57
13.15
59.82
65.24
22.80
19.25
22.62
31.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
284.88
285.34
253.84
218.72
225.20
208.95
193.74
117.00
101.78
95.50
ROA
1.33%
6.26%
5.59%
0.30%
3.31%
3.52%
1.29%
6.11%
3.24%
3.60%
ROE
3.03%
14.68%
14.46%
0.88%
10.34%
11.15%
3.86%
18.53%
9.90%
10.13%
ROCE
5.24%
17.69%
15.00%
4.44%
12.00%
11.57%
6.04%
16.11%
11.86%
9.74%
Fixed Asset Turnover
3.02
3.55
3.42
2.56
2.44
2.54
2.69
2.04
2.10
1.61
Receivable days
23.65
22.01
24.28
31.63
28.39
25.95
17.32
12.61
10.02
7.84
Inventory Days
90.86
74.75
67.86
71.68
68.47
72.07
60.92
67.78
68.02
89.89
Payable days
50.79
48.65
51.24
58.66
48.94
40.90
35.12
36.03
35.55
49.44
Cash Conversion Cycle
63.72
48.12
40.90
44.64
47.93
57.12
43.12
44.35
42.50
48.29
Total Debt/Equity
0.16
0.20
0.21
0.59
0.74
0.94
0.83
0.74
1.26
0.96
Interest Cover
3.96
11.86
6.07
1.21
3.21
3.58
2.02
5.19
2.22
3.00

Top Investors:

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.