Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Construction Materials

Rating :
54/99

BSE: 508906 | NSE: EVERESTIND

647.95
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 679.95
  • 679.95
  • 645.10
  • 668.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17027
  •  111.96
  •  783.70
  •  365.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,016.72
  • 22.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 851.25
  • 0.93%
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.60%
  • 7.26%
  • 33.51%
  • FII
  • DII
  • Others
  • 6.32%
  • 0.18%
  • 2.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 1.44
  • 2.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.40
  • -5.17
  • 10.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.72
  • -3.71
  • 48.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.59
  • 13.53
  • 12.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.41
  • 1.45
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.56
  • 8.39
  • 6.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
452.57
354.93
27.51%
374.33
347.67
7.67%
337.26
279.91
20.49%
298.19
273.29
9.11%
Expenses
418.87
319.81
30.97%
365.77
319.91
14.34%
321.68
265.39
21.21%
288.49
242.31
19.06%
EBITDA
33.70
35.12
-4.04%
8.56
27.76
-69.16%
15.58
14.52
7.30%
9.70
30.98
-68.69%
EBIDTM
7.45%
9.89%
2.29%
7.98%
4.62%
5.19%
3.25%
11.34%
Other Income
10.66
3.42
211.70%
8.59
2.63
226.62%
3.46
1.68
105.95%
13.88
3.51
295.44%
Interest
1.57
0.64
145.31%
1.44
1.03
39.81%
0.62
0.61
1.64%
0.45
0.77
-41.56%
Depreciation
8.54
6.61
29.20%
8.37
6.40
30.78%
6.98
6.46
8.05%
6.68
6.28
6.37%
PBT
34.25
31.29
9.46%
7.34
22.96
-68.03%
11.44
9.13
25.30%
16.45
27.44
-40.05%
Tax
13.05
10.94
19.29%
1.32
10.73
-87.70%
4.25
3.75
13.33%
5.93
9.56
-37.97%
PAT
21.20
20.35
4.18%
6.02
12.23
-50.78%
7.19
5.38
33.64%
10.52
17.88
-41.16%
PATM
4.68%
5.73%
1.61%
3.52%
2.13%
1.92%
3.53%
6.54%
EPS
13.52
13.01
3.92%
3.84
7.82
-50.90%
4.60
3.44
33.72%
6.73
11.43
-41.12%

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
Mar 10
Net Sales
1,462.35
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
Net Sales Growth
16.45%
12.05%
-5.25%
-8.73%
10.85%
9.52%
-11.68%
6.67%
18.93%
58.65%
 
Cost Of Goods Sold
808.17
744.78
655.01
739.58
783.58
711.15
655.11
731.62
710.14
603.40
358.66
Gross Profit
654.18
619.92
562.90
545.83
624.74
559.37
504.92
581.75
521.12
431.85
293.87
GP Margin
44.73%
45.43%
46.22%
42.46%
44.36%
44.03%
43.53%
44.29%
42.32%
41.71%
45.04%
Total Expenditure
1,394.81
1,295.76
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
Power & Fuel Cost
-
43.40
36.05
39.40
39.98
35.06
31.39
35.88
36.15
33.28
23.49
% Of Sales
-
3.18%
2.96%
3.07%
2.84%
2.76%
2.71%
2.73%
2.94%
3.21%
3.60%
Employee Cost
-
130.06
109.61
116.52
115.84
108.17
100.42
127.24
109.10
93.00
60.33
% Of Sales
-
9.53%
9.00%
9.06%
8.23%
8.51%
8.66%
9.69%
8.86%
8.98%
9.25%
Manufacturing Exp.
-
151.90
117.42
160.59
145.38
130.41
141.88
124.93
111.39
78.43
47.76
% Of Sales
-
11.13%
9.64%
12.49%
10.32%
10.26%
12.23%
9.51%
9.05%
7.58%
7.32%
General & Admin Exp.
-
36.63
31.65
39.45
38.51
42.25
48.13
48.88
36.85
39.64
35.30
% Of Sales
-
2.68%
2.60%
3.07%
2.73%
3.33%
4.15%
3.72%
2.99%
3.83%
5.41%
Selling & Distn. Exp.
-
159.44
116.11
117.75
138.09
114.97
105.22
110.27
110.61
108.14
62.18
% Of Sales
-
11.68%
9.53%
9.16%
9.81%
9.05%
9.07%
8.40%
8.98%
10.45%
9.53%
Miscellaneous Exp.
-
29.53
40.10
29.92
42.36
38.59
36.27
52.96
47.87
45.03
62.18
% Of Sales
-
2.16%
3.29%
2.33%
3.01%
3.04%
3.13%
4.03%
3.89%
4.35%
0.69%
EBITDA
67.54
68.95
111.97
42.20
104.58
89.91
41.61
86.02
81.96
39.72
60.40
EBITDA Margin
4.62%
5.05%
9.19%
3.28%
7.43%
7.08%
3.59%
6.55%
6.66%
3.84%
9.26%
Other Income
36.59
29.35
8.88
9.45
6.47
10.04
9.13
12.93
10.46
12.34
9.63
Interest
4.08
3.15
3.90
7.04
7.63
12.59
20.83
22.84
18.69
12.57
9.95
Depreciation
30.57
28.64
25.31
23.74
20.55
23.55
25.46
25.63
25.42
26.72
18.37
PBT
69.48
66.52
91.64
20.88
82.86
63.81
4.46
50.48
48.30
12.77
41.71
Tax
24.55
22.44
35.25
7.35
21.01
10.75
1.44
16.04
14.07
3.75
11.70
Tax Rate
35.33%
33.73%
38.47%
35.20%
25.36%
16.85%
32.29%
31.77%
29.13%
29.37%
28.05%
PAT
44.93
44.09
56.39
13.52
61.86
53.27
3.73
34.44
34.23
9.02
30.01
PAT before Minority Interest
44.93
44.09
56.39
13.52
61.86
53.06
3.02
34.44
34.23
9.02
30.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.21
0.71
0.00
0.00
0.00
0.00
PAT Margin
3.07%
3.23%
4.63%
1.05%
4.39%
4.19%
0.32%
2.62%
2.78%
0.87%
4.60%
PAT Growth
-19.54%
-21.81%
317.09%
-78.14%
16.13%
1,328.15%
-89.17%
0.61%
279.49%
-69.94%
 
EPS
28.62
28.08
35.92
8.61
39.40
33.93
2.38
21.94
21.80
5.75
19.11

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
Mar 10
Shareholder's Funds
542.29
508.49
452.63
451.37
398.07
338.70
346.56
319.51
294.38
173.69
Share Capital
15.68
15.64
15.64
15.64
15.63
15.42
15.39
15.29
15.19
14.82
Total Reserves
523.95
488.09
429.81
430.53
381.03
321.90
331.17
304.22
279.18
158.88
Non-Current Liabilities
136.66
83.76
213.61
205.19
208.12
210.84
238.49
181.63
116.05
152.98
Secured Loans
0.00
0.00
45.23
46.70
51.14
91.45
118.24
94.79
51.33
119.89
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.30
Long Term Provisions
61.68
52.69
131.55
129.44
128.24
87.99
87.99
57.34
36.40
0.00
Current Liabilities
511.43
449.66
319.08
386.82
325.65
415.42
460.12
532.07
501.08
161.48
Trade Payables
169.57
164.52
145.86
183.76
157.81
165.43
173.11
132.19
122.93
61.34
Other Current Liabilities
165.03
120.99
107.22
124.09
122.29
124.74
116.12
135.20
129.16
35.03
Short Term Borrowings
0.00
0.00
21.19
36.37
25.78
88.35
112.50
185.70
165.55
0.00
Short Term Provisions
176.83
164.16
44.81
42.60
19.77
36.90
58.39
78.97
83.43
65.11
Total Liabilities
1,190.38
1,041.91
985.32
1,043.38
931.84
965.17
1,046.09
1,033.21
911.51
488.15
Net Block
398.09
355.19
359.02
336.75
340.56
344.62
350.28
320.87
281.74
220.27
Gross Block
534.79
466.44
447.74
403.57
388.90
370.06
598.26
545.68
480.01
335.29
Accumulated Depreciation
136.70
111.26
88.72
66.82
48.33
25.44
247.99
224.82
198.27
115.02
Non Current Assets
508.44
496.62
559.18
532.60
542.02
502.13
505.15
495.14
447.92
226.60
Capital Work in Progress
19.05
13.43
20.61
25.98
20.54
17.95
9.43
32.17
61.05
6.23
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
Long Term Loans & Adv.
88.56
77.51
169.52
162.05
173.68
131.82
142.21
138.75
104.83
0.00
Other Non Current Assets
2.74
50.50
10.03
7.82
7.23
7.74
3.24
3.35
0.29
0.00
Current Assets
681.95
545.30
426.15
510.78
389.82
463.04
540.94
538.07
463.59
261.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
332.76
255.35
310.66
329.30
247.54
234.72
252.53
271.85
242.09
123.32
Sundry Debtors
53.65
56.93
67.29
99.27
70.62
101.91
113.11
104.31
80.71
23.19
Cash & Bank
165.47
132.75
3.44
19.35
22.98
13.60
63.34
67.88
25.47
19.25
Other Current Assets
130.07
30.94
19.91
32.04
48.69
112.80
111.97
94.02
115.33
95.44
Short Term Loans & Adv.
93.04
69.33
24.84
30.82
21.08
53.81
89.28
73.20
98.31
95.41
Net Current Assets
170.52
95.63
107.06
123.96
64.17
47.61
80.83
6.00
-37.49
99.72
Total Assets
1,190.39
1,041.92
985.33
1,043.38
931.84
965.17
1,046.09
1,033.21
911.51
488.15

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
Mar 10
Cash From Operating Activity
32.15
263.92
55.60
34.64
148.14
58.31
92.76
43.16
41.49
82.17
PBT
66.52
91.64
20.88
82.86
63.81
4.46
50.48
48.30
12.77
41.71
Adjustment
12.63
42.94
32.68
42.98
39.83
44.35
43.89
36.60
27.63
33.22
Changes in Working Capital
-25.83
92.21
6.38
-97.87
45.33
16.42
6.95
-26.53
7.18
22.32
Cash after chg. in Working capital
53.32
226.79
59.94
27.98
148.97
65.22
101.32
58.37
47.58
97.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.17
37.13
-4.34
6.66
-0.83
-6.91
-8.56
-15.21
-6.08
-15.07
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
35.62
-139.74
-25.68
-22.30
-15.71
-18.58
-19.82
-36.26
-101.36
-6.99
Net Fixed Assets
-73.97
-11.52
-38.80
-20.11
-34.89
224.93
-23.46
-34.96
-199.54
-1.40
Net Investments
0.00
0.00
0.42
0.00
17.09
10.36
-20.13
-7.11
-0.58
0.00
Others
109.59
-128.22
12.70
-2.19
2.09
-253.87
23.77
5.81
98.76
-5.59
Cash from Financing Activity
-17.54
-79.37
-45.82
-15.99
-123.01
-86.40
-78.41
35.54
44.28
-78.56
Net Cash Inflow / Outflow
50.23
44.81
-15.91
-3.65
9.42
-46.67
-5.46
42.45
-15.58
-3.38
Opening Cash & Equivalents
47.83
3.02
18.93
22.57
13.15
59.82
65.24
22.80
38.38
22.62
Closing Cash & Equivalent
98.06
47.83
3.02
18.93
22.57
13.15
59.82
65.24
22.80
19.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 10
Book Value (Rs.)
344.19
322.15
284.88
285.34
253.84
218.72
225.20
208.95
193.74
117.00
ROA
3.95%
5.56%
1.33%
6.26%
5.59%
0.30%
3.31%
3.52%
1.29%
6.11%
ROE
8.45%
11.88%
3.03%
14.68%
14.46%
0.88%
10.34%
11.15%
3.86%
18.53%
ROCE
13.26%
18.50%
5.24%
17.69%
15.00%
4.44%
12.00%
11.57%
6.04%
16.11%
Fixed Asset Turnover
2.73
2.66
3.02
3.55
3.42
2.56
2.44
2.54
2.69
2.04
Receivable days
14.79
18.61
23.65
22.01
24.28
31.63
28.39
25.95
17.32
12.61
Inventory Days
78.65
84.81
90.86
74.75
67.86
71.68
68.47
72.07
60.92
67.78
Payable days
81.86
86.48
50.56
48.65
51.24
58.66
48.94
40.90
35.12
36.03
Cash Conversion Cycle
11.57
16.95
63.95
48.12
40.90
44.64
47.93
57.12
43.12
44.35
Total Debt/Equity
0.00
0.00
0.16
0.20
0.21
0.59
0.74
0.94
0.83
0.74
Interest Cover
22.13
24.50
3.96
11.86
6.07
1.21
3.21
3.58
2.02
5.19

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.