Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Construction Materials

Rating :
63/99

BSE: 508906 | NSE: EVERESTIND

516.00
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 525.20
  • 531.15
  • 514.00
  • 515.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17081
  •  89.34
  •  783.70
  •  357.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 808.99
  • 18.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 676.24
  • 1.16%
  • 1.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.60%
  • 7.64%
  • 34.09%
  • FII
  • DII
  • Others
  • 5.22%
  • 0.18%
  • 2.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.18
  • 0.98
  • -4.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.43
  • 21.89
  • 1.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 72.15
  • -3.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.59
  • 13.49
  • 12.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.44
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.67
  • 8.73
  • 6.06

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
374.33
347.67
7.67%
337.26
279.91
20.49%
298.19
273.29
9.11%
354.93
317.05
11.95%
Expenses
365.77
319.91
14.34%
321.68
265.39
21.21%
288.49
242.31
19.06%
319.81
278.49
14.84%
EBITDA
8.56
27.76
-69.16%
15.58
14.52
7.30%
9.70
30.98
-68.69%
35.12
38.56
-8.92%
EBIDTM
2.29%
7.98%
4.62%
5.19%
3.25%
11.34%
9.89%
12.16%
Other Income
8.59
2.63
226.62%
3.46
1.68
105.95%
13.88
3.51
295.44%
3.42
1.21
182.64%
Interest
1.44
1.03
39.81%
0.62
0.61
1.64%
0.45
0.77
-41.56%
0.64
1.49
-57.05%
Depreciation
8.37
6.40
30.78%
6.98
6.46
8.05%
6.68
6.28
6.37%
6.61
6.17
7.13%
PBT
7.34
22.96
-68.03%
11.44
9.13
25.30%
16.45
27.44
-40.05%
31.29
32.11
-2.55%
Tax
1.32
10.73
-87.70%
4.25
3.75
13.33%
5.93
9.56
-37.97%
10.94
11.21
-2.41%
PAT
6.02
12.23
-50.78%
7.19
5.38
33.64%
10.52
17.88
-41.16%
20.35
20.90
-2.63%
PATM
1.61%
3.52%
2.13%
1.92%
3.53%
6.54%
5.73%
6.59%
EPS
3.84
7.82
-50.90%
4.60
3.44
33.72%
6.73
11.43
-41.12%
13.01
13.36
-2.62%

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
Mar 10
Mar 09
Net Sales
1,364.71
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
Net Sales Growth
12.05%
-5.25%
-8.73%
10.85%
9.52%
-11.68%
6.67%
18.93%
58.65%
23.25%
 
Cost Of Goods Sold
744.79
655.01
739.58
783.58
711.15
655.11
731.62
710.14
603.40
358.66
283.71
Gross Profit
619.92
562.90
545.83
624.74
559.37
504.92
581.75
521.12
431.85
293.87
245.74
GP Margin
45.43%
46.22%
42.46%
44.36%
44.03%
43.53%
44.29%
42.32%
41.71%
45.04%
46.41%
Total Expenditure
1,295.75
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
Power & Fuel Cost
-
36.05
39.40
39.98
35.06
31.39
35.88
36.15
33.28
23.49
20.45
% Of Sales
-
2.96%
3.07%
2.84%
2.76%
2.71%
2.73%
2.94%
3.21%
3.60%
3.86%
Employee Cost
-
109.61
116.52
115.84
108.17
100.42
127.24
109.10
93.00
60.33
54.20
% Of Sales
-
9.00%
9.06%
8.23%
8.51%
8.66%
9.69%
8.86%
8.98%
9.25%
10.24%
Manufacturing Exp.
-
117.42
160.59
145.38
130.41
141.88
124.93
111.39
78.43
47.76
44.19
% Of Sales
-
9.64%
12.49%
10.32%
10.26%
12.23%
9.51%
9.05%
7.58%
7.32%
8.35%
General & Admin Exp.
-
31.65
39.45
38.51
42.25
48.13
48.88
36.85
39.64
35.30
33.09
% Of Sales
-
2.60%
3.07%
2.73%
3.33%
4.15%
3.72%
2.99%
3.83%
5.41%
6.25%
Selling & Distn. Exp.
-
116.11
117.75
138.09
114.97
105.22
110.27
110.61
108.14
62.18
52.31
% Of Sales
-
9.53%
9.16%
9.81%
9.05%
9.07%
8.40%
8.98%
10.45%
9.53%
9.88%
Miscellaneous Exp.
-
40.10
29.92
42.36
38.59
36.27
52.96
47.87
45.03
4.51
52.31
% Of Sales
-
3.29%
2.33%
3.01%
3.04%
3.13%
4.03%
3.89%
4.35%
0.69%
0.97%
EBITDA
68.96
111.97
42.20
104.58
89.91
41.61
86.02
81.96
39.72
60.40
48.94
EBITDA Margin
5.05%
9.19%
3.28%
7.43%
7.08%
3.59%
6.55%
6.66%
3.84%
9.26%
9.24%
Other Income
29.35
8.88
9.45
6.47
10.04
9.13
12.93
10.46
12.34
9.63
4.79
Interest
3.15
3.90
7.04
7.63
12.59
20.83
22.84
18.69
12.57
9.95
16.48
Depreciation
28.64
25.31
23.74
20.55
23.55
25.46
25.63
25.42
26.72
18.37
17.14
PBT
66.52
91.64
20.88
82.86
63.81
4.46
50.48
48.30
12.77
41.71
20.11
Tax
22.44
35.25
7.35
21.01
10.75
1.44
16.04
14.07
3.75
11.70
5.66
Tax Rate
33.73%
38.47%
35.20%
25.36%
16.85%
32.29%
31.77%
29.13%
29.37%
28.05%
28.15%
PAT
44.08
56.39
13.52
61.86
53.27
3.73
34.44
34.23
9.02
30.01
14.45
PAT before Minority Interest
44.08
56.39
13.52
61.86
53.06
3.02
34.44
34.23
9.02
30.01
14.45
Minority Interest
0.00
0.00
0.00
0.00
0.21
0.71
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.23%
4.63%
1.05%
4.39%
4.19%
0.32%
2.62%
2.78%
0.87%
4.60%
2.73%
PAT Growth
-21.83%
317.09%
-78.14%
16.13%
1,328.15%
-89.17%
0.61%
279.49%
-69.94%
107.68%
 
EPS
28.08
35.92
8.61
39.40
33.93
2.38
21.94
21.80
5.75
19.11
9.20

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
Mar 10
Mar 09
Shareholder's Funds
508.49
452.63
451.37
398.07
338.70
346.56
319.51
294.38
173.69
151.33
Share Capital
15.64
15.64
15.64
15.63
15.42
15.39
15.29
15.19
14.82
14.80
Total Reserves
488.09
429.81
430.53
381.03
321.90
331.17
304.22
279.18
158.88
136.53
Non-Current Liabilities
83.76
213.61
205.19
208.12
210.84
238.49
181.63
116.05
152.98
207.23
Secured Loans
0.00
45.23
46.70
51.14
91.45
118.24
94.79
51.33
119.89
164.63
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.30
24.57
Long Term Provisions
52.69
131.55
129.44
128.24
87.99
87.99
57.34
36.40
0.00
0.00
Current Liabilities
449.66
319.08
386.82
325.65
415.42
460.12
532.07
501.08
161.48
136.14
Trade Payables
164.52
145.86
183.76
157.81
165.43
173.11
132.19
122.93
61.34
53.60
Other Current Liabilities
120.99
107.22
124.09
122.29
124.74
116.12
135.20
129.16
35.03
28.79
Short Term Borrowings
0.00
21.19
36.37
25.78
88.35
112.50
185.70
165.55
0.00
0.00
Short Term Provisions
164.16
44.81
42.60
19.77
36.90
58.39
78.97
83.43
65.11
53.75
Total Liabilities
1,041.91
985.32
1,043.38
931.84
965.17
1,046.09
1,033.21
911.51
488.15
494.70
Net Block
355.19
359.02
336.75
340.56
344.62
350.28
320.87
281.74
220.27
234.58
Gross Block
466.17
447.74
403.57
388.90
370.06
598.26
545.68
480.01
335.29
333.57
Accumulated Depreciation
110.98
88.72
66.82
48.33
25.44
247.99
224.82
198.27
115.02
98.98
Non Current Assets
496.62
559.18
532.60
542.02
502.13
505.15
495.14
447.92
226.60
241.52
Capital Work in Progress
13.43
20.61
25.98
20.54
17.95
9.43
32.17
61.05
6.23
6.55
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
Long Term Loans & Adv.
78.96
169.52
162.05
173.68
131.82
142.21
138.75
104.83
0.00
0.00
Other Non Current Assets
49.04
10.03
7.82
7.23
7.74
3.24
3.35
0.29
0.00
0.00
Current Assets
545.30
426.15
510.78
389.82
463.04
540.94
538.07
463.59
261.20
252.49
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
255.35
310.66
329.30
247.54
234.72
252.53
271.85
242.09
123.32
129.57
Sundry Debtors
56.93
67.29
99.27
70.62
101.91
113.11
104.31
80.71
23.19
23.84
Cash & Bank
132.75
3.44
19.35
22.98
13.60
63.34
67.88
25.47
19.25
22.62
Other Current Assets
100.27
19.91
32.04
27.61
112.80
111.97
94.02
115.33
95.44
76.46
Short Term Loans & Adv.
69.33
24.84
30.82
21.08
53.81
89.28
73.20
98.31
95.41
76.43
Net Current Assets
95.63
107.06
123.96
64.17
47.61
80.83
6.00
-37.49
99.72
116.35
Total Assets
1,041.92
985.33
1,043.38
931.84
965.17
1,046.09
1,033.21
911.51
488.15
494.70

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
Mar 10
Mar 09
Cash From Operating Activity
263.92
55.60
34.64
148.14
58.31
92.76
43.16
41.49
82.17
-14.14
PBT
91.64
20.88
82.86
63.81
4.46
50.48
48.30
12.77
41.71
20.11
Adjustment
44.43
32.68
42.98
39.83
44.35
43.89
36.60
27.63
33.22
20.02
Changes in Working Capital
90.72
6.38
-97.87
45.33
16.42
6.95
-26.53
7.18
22.32
-47.13
Cash after chg. in Working capital
226.79
59.94
27.98
148.97
65.22
101.32
58.37
47.58
97.25
-7.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
37.13
-4.34
6.66
-0.83
-6.91
-8.56
-15.21
-6.08
-15.07
-7.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
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
-139.74
-25.68
-22.30
-15.71
-18.58
-19.82
-36.26
-101.36
-6.99
-24.13
Net Fixed Assets
-11.25
-38.80
-20.11
-34.89
224.93
-23.46
-34.96
-199.54
-1.40
-38.41
Net Investments
0.00
0.42
0.00
17.09
10.36
-20.13
-7.11
-0.58
0.00
0.01
Others
-128.49
12.70
-2.19
2.09
-253.87
23.77
5.81
98.76
-5.59
14.27
Cash from Financing Activity
-79.37
-45.82
-15.99
-123.01
-86.40
-78.41
35.54
44.28
-78.56
29.32
Net Cash Inflow / Outflow
44.81
-15.91
-3.65
9.42
-46.67
-5.46
42.45
-15.58
-3.38
-8.95
Opening Cash & Equivalents
3.02
18.93
22.57
13.15
59.82
65.24
22.80
38.38
22.62
31.58
Closing Cash & Equivalent
47.83
3.02
18.93
22.57
13.15
59.82
65.24
22.80
19.25
22.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 10
Mar 09
Book Value (Rs.)
322.15
284.88
285.34
253.84
218.72
225.20
208.95
193.74
117.00
101.78
ROA
5.56%
1.33%
6.26%
5.59%
0.30%
3.31%
3.52%
1.29%
6.11%
3.24%
ROE
11.88%
3.03%
14.68%
14.46%
0.88%
10.34%
11.15%
3.86%
18.53%
9.90%
ROCE
18.50%
5.24%
17.69%
15.00%
4.44%
12.00%
11.57%
6.04%
16.11%
11.86%
Fixed Asset Turnover
2.67
3.02
3.55
3.42
2.56
2.44
2.54
2.69
2.04
2.10
Receivable days
18.61
23.65
22.01
24.28
31.63
28.39
25.95
17.32
12.61
10.02
Inventory Days
84.81
90.86
74.75
67.86
71.68
68.47
72.07
60.92
67.78
68.02
Payable days
86.48
50.56
48.65
51.24
58.66
48.94
40.90
35.12
36.03
35.55
Cash Conversion Cycle
16.95
63.95
48.12
40.90
44.64
47.93
57.12
43.12
44.35
42.50
Total Debt/Equity
0.00
0.16
0.20
0.21
0.59
0.74
0.94
0.83
0.74
1.26
Interest Cover
24.50
3.96
11.86
6.07
1.21
3.21
3.58
2.02
5.19
2.22

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.