Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Engineering - Construction

Rating :
41/99

BSE: 539126 | NSE: MEP

23.60
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  23.60
  •  24.60
  •  23.25
  •  23.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  424315
  •  100.32
  •  28.40
  •  12.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 432.93
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,773.03
  • N/A
  • 3.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.04%
  • 3.39%
  • 21.68%
  • FII
  • DII
  • Others
  • 3.71%
  • 7.42%
  • 1.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.43
  • 1.54
  • -3.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.54
  • -25.24
  • -16.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.23
  • 29.54
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.49
  • 8.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.62
  • 2.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.01
  • 4.02

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
282.36
421.07
-32.94%
282.43
480.31
-41.20%
340.88
541.11
-37.00%
217.52
613.94
-64.57%
Expenses
155.19
363.22
-57.27%
181.16
428.57
-57.73%
192.83
409.80
-52.95%
129.38
497.25
-73.98%
EBITDA
127.17
57.85
119.83%
101.27
51.74
95.73%
148.04
131.31
12.74%
88.14
116.69
-24.47%
EBIDTM
45.04%
13.74%
35.86%
10.77%
43.43%
24.27%
40.52%
19.01%
Other Income
5.27
73.81
-92.86%
125.26
49.92
150.92%
15.79
34.10
-53.70%
19.73
14.80
33.31%
Interest
81.96
87.50
-6.33%
89.35
106.12
-15.80%
86.91
112.23
-22.56%
84.76
108.55
-21.92%
Depreciation
49.35
164.11
-69.93%
48.71
80.98
-39.85%
92.83
77.34
20.03%
61.89
69.95
-11.52%
PBT
-68.11
-24.25
-
88.47
-85.43
-
-15.92
10.63
-
-38.77
15.82
-
Tax
6.58
36.52
-81.98%
6.37
-13.56
-
6.10
2.65
130.19%
6.67
17.26
-61.36%
PAT
-74.69
-60.77
-
82.10
-71.87
-
-22.02
7.98
-
-45.44
-1.44
-
PATM
-26.45%
-14.43%
29.07%
-14.96%
-6.46%
1.47%
-20.89%
-0.24%
EPS
-5.00
-2.42
-
4.87
-3.37
-
-3.55
1.21
-
-0.49
0.38
-

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 13
Mar 12
Mar 11
Net Sales
1,123.19
2,056.44
2,814.91
2,322.02
1,729.07
1,905.19
2,008.78
1,197.91
1,280.03
1,080.11
449.38
Net Sales Growth
-45.38%
-26.94%
21.23%
34.29%
-9.24%
-5.16%
67.69%
-6.42%
18.51%
140.36%
 
Cost Of Goods Sold
78.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,044.52
2,056.44
2,814.91
2,322.02
1,729.07
1,905.19
2,008.78
1,197.91
1,280.03
1,080.11
449.38
GP Margin
93.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
658.56
1,698.85
1,855.00
1,449.28
440.28
374.40
1,565.21
887.38
915.17
731.12
372.01
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
104.89
120.90
85.20
73.35
74.43
76.11
49.86
52.52
41.29
15.38
% Of Sales
-
5.10%
4.29%
3.67%
4.24%
3.91%
3.79%
4.16%
4.10%
3.82%
3.42%
Manufacturing Exp.
-
291.13
512.22
556.02
157.27
109.49
93.65
65.14
50.90
44.25
16.03
% Of Sales
-
14.16%
18.20%
23.95%
9.10%
5.75%
4.66%
5.44%
3.98%
4.10%
3.57%
General & Admin Exp.
-
1,269.97
1,195.35
782.85
196.76
178.86
1,386.40
757.78
800.16
638.62
336.19
% Of Sales
-
61.76%
42.46%
33.71%
11.38%
9.39%
69.02%
63.26%
62.51%
59.13%
74.81%
Selling & Distn. Exp.
-
3.65
3.18
1.43
3.41
3.44
1.12
0.47
6.30
2.08
0.36
% Of Sales
-
0.18%
0.11%
0.06%
0.20%
0.18%
0.06%
0.04%
0.49%
0.19%
0.08%
Miscellaneous Exp.
-
29.21
23.33
23.79
9.48
8.18
7.93
14.13
5.29
4.88
0.36
% Of Sales
-
1.42%
0.83%
1.02%
0.55%
0.43%
0.39%
1.18%
0.41%
0.45%
0.90%
EBITDA
464.62
357.59
959.91
872.74
1,288.79
1,530.79
443.57
310.53
364.86
348.99
77.37
EBITDA Margin
41.37%
17.39%
34.10%
37.59%
74.54%
80.35%
22.08%
25.92%
28.50%
32.31%
17.22%
Other Income
166.05
139.69
121.92
120.35
86.37
75.70
32.52
43.29
22.04
56.49
14.20
Interest
342.98
414.41
464.49
469.60
493.09
642.19
403.61
379.71
376.50
376.59
129.86
Depreciation
252.78
392.37
494.05
418.92
868.01
1,012.19
179.94
130.31
98.97
94.69
38.66
PBT
-34.33
-309.50
123.29
104.56
14.06
-47.88
-107.47
-156.20
-88.58
-65.80
-76.95
Tax
25.72
42.87
39.02
38.31
63.25
-15.76
7.87
-23.59
-26.09
-5.32
13.61
Tax Rate
-74.92%
-51.50%
42.24%
36.64%
36.78%
32.92%
-7.32%
15.10%
29.45%
8.09%
-17.69%
PAT
-60.05
-117.19
53.64
66.25
108.74
-32.13
-115.33
-133.48
-62.48
-55.11
-85.28
PAT before Minority Interest
-59.90
-126.10
53.34
66.25
108.74
-32.13
-115.33
-132.61
-62.49
-60.48
-90.56
Minority Interest
0.15
8.91
0.30
0.00
0.00
0.00
0.00
-0.87
0.01
5.37
5.28
PAT Margin
-5.35%
-5.70%
1.91%
2.85%
6.29%
-1.69%
-5.74%
-11.14%
-4.88%
-5.10%
-18.98%
PAT Growth
0.00%
-
-19.03%
-39.07%
-
-
-
-
-
-
 
EPS
-3.27
-6.39
2.92
3.61
5.93
-1.75
-6.29
-7.28
-3.41
-3.00
-4.65

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 13
Mar 12
Mar 11
Shareholder's Funds
181.31
265.50
59.83
-7.92
-112.44
-226.44
-87.83
28.54
91.02
12.04
Share Capital
183.45
183.45
162.57
162.57
162.57
111.49
100.00
100.00
100.00
11.25
Total Reserves
-2.13
82.06
-102.74
-170.48
-275.01
-337.94
-187.83
-116.80
-54.31
0.79
Non-Current Liabilities
1,690.31
2,394.91
2,838.94
3,088.71
3,270.79
3,052.04
2,951.59
2,865.06
2,974.96
2,647.72
Secured Loans
1,713.94
2,143.16
2,520.58
2,514.95
2,638.72
2,956.76
2,866.26
2,905.25
2,967.89
2,640.77
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.55
18.47
1.47
Long Term Provisions
13.39
9.75
5.60
28.04
122.80
85.07
4.32
1.15
0.86
0.55
Current Liabilities
2,946.74
2,434.53
1,907.76
1,662.95
2,071.68
798.62
596.91
345.61
236.67
684.31
Trade Payables
1,184.84
1,016.58
700.59
825.47
1,573.27
266.28
146.36
22.21
24.11
9.33
Other Current Liabilities
1,635.16
1,265.23
1,012.81
546.00
231.04
324.70
311.54
279.99
164.80
547.35
Short Term Borrowings
119.23
86.07
124.57
201.19
246.12
207.16
138.68
38.84
44.88
126.09
Short Term Provisions
7.50
66.66
69.79
90.29
21.25
0.48
0.34
4.57
2.88
1.53
Total Liabilities
4,831.30
5,094.79
4,806.53
4,743.74
5,230.03
3,624.22
3,461.55
3,239.21
3,302.65
3,349.44
Net Block
1,477.70
2,081.51
2,478.93
2,464.72
3,587.82
2,155.93
2,363.69
2,151.22
2,207.36
2,254.33
Gross Block
3,984.75
4,199.43
5,506.34
5,168.09
5,591.83
2,688.07
2,723.45
2,151.22
2,207.36
2,254.33
Accumulated Depreciation
2,507.05
2,117.92
3,027.42
2,703.37
2,004.01
532.14
359.76
0.00
0.00
0.00
Non Current Assets
2,450.36
3,147.82
3,663.69
3,818.19
4,649.26
3,208.77
3,146.81
2,883.34
2,548.71
2,637.45
Capital Work in Progress
0.00
26.38
26.68
28.15
6.67
16.27
5.78
0.00
0.00
0.00
Non Current Investment
331.50
280.25
239.73
166.25
21.66
21.61
0.63
3.04
0.04
94.04
Long Term Loans & Adv.
611.46
681.77
858.68
1,125.13
985.41
972.47
750.55
702.73
266.01
213.53
Other Non Current Assets
29.69
77.91
59.67
33.93
47.70
42.48
26.16
26.35
75.31
75.55
Current Assets
2,380.94
1,946.98
1,142.85
925.55
580.77
415.44
314.74
355.87
753.94
711.99
Current Investments
0.00
0.00
0.00
0.00
0.00
10.63
0.00
0.00
2.78
0.36
Inventories
14.29
11.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
40.01
82.45
86.44
35.40
0.17
25.83
28.75
38.40
4.49
28.50
Cash & Bank
91.39
112.64
112.54
144.22
148.96
134.82
162.26
153.90
82.38
60.78
Other Current Assets
2,235.25
658.68
409.87
407.12
431.64
244.17
123.73
163.57
664.29
622.36
Short Term Loans & Adv.
1,323.16
1,082.04
533.99
338.82
316.25
173.21
81.90
150.48
651.34
620.12
Net Current Assets
-565.79
-487.56
-764.91
-737.40
-1,490.91
-383.18
-282.17
10.26
517.27
27.69
Total Assets
4,831.30
5,094.80
4,806.54
4,743.74
5,230.03
3,624.21
3,461.55
3,239.21
3,302.65
3,349.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
767.43
503.35
709.73
462.88
452.55
275.53
469.57
431.32
306.21
-555.07
PBT
-43.25
95.00
109.27
172.18
-52.34
-107.47
-156.20
-88.58
-65.80
-76.95
Adjustment
416.79
869.12
787.47
1,118.43
1,584.15
551.24
484.34
454.87
415.14
154.39
Changes in Working Capital
448.26
-416.98
-170.57
-785.44
-1,052.13
-128.47
150.04
64.94
-29.91
-608.34
Cash after chg. in Working capital
821.80
547.14
726.17
505.17
479.67
315.31
478.18
431.23
319.43
-530.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-54.37
-43.79
-16.44
-42.29
-27.12
-39.78
-8.61
0.09
-13.22
-24.17
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
-30.77
-19.21
-372.62
-57.07
-72.73
-87.21
-47.83
-38.55
82.03
-2,457.22
Net Fixed Assets
-99.04
1,309.58
60.92
-362.84
-1,053.87
-2.53
-10.08
-1.95
-5.60
-2.33
Net Investments
-34.22
-39.89
-108.74
-148.11
-312.40
-138.77
-39.06
-3.06
8.98
-37.48
Others
102.49
-1,288.90
-324.80
453.88
1,293.54
54.09
1.31
-33.54
78.65
-2,417.41
Cash from Financing Activity
-743.13
-482.06
-337.89
-425.73
-373.64
-215.62
-396.50
-392.88
-374.52
3,038.39
Net Cash Inflow / Outflow
-6.47
2.08
-0.78
-19.91
6.18
-27.30
25.24
-0.11
13.71
26.10
Opening Cash & Equivalents
36.68
34.60
35.38
55.30
49.11
76.41
51.18
51.28
37.57
11.47
Closing Cash & Equivalent
30.22
36.68
34.60
35.38
55.30
49.11
76.41
51.17
51.28
37.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
9.88
14.47
3.68
-0.49
-6.92
-20.31
-8.78
-1.68
4.57
10.70
ROA
-2.54%
1.08%
1.39%
2.18%
-0.73%
-3.36%
-3.96%
-1.91%
-1.82%
-5.06%
ROE
-56.45%
32.79%
255.24%
0.00%
0.00%
0.00%
0.00%
-432.59%
-209.52%
-165.60%
ROCE
11.73%
18.18%
19.01%
22.58%
19.65%
9.51%
7.21%
9.06%
9.52%
3.01%
Fixed Asset Turnover
0.50
0.58
0.44
0.32
0.46
0.83
0.49
0.59
0.48
0.40
Receivable days
10.87
10.95
9.58
3.75
2.49
5.84
10.23
6.11
5.57
23.16
Inventory Days
2.26
1.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
506.44
276.84
262.13
396.96
279.73
149.80
122.41
40.09
33.43
26.32
Cash Conversion Cycle
-493.31
-264.44
-252.56
-393.21
-277.24
-143.96
-112.18
-33.97
-27.86
-3.17
Total Debt/Equity
13.41
10.43
50.68
-373.69
-27.15
-14.73
-36.07
-183.91
68.95
271.98
Interest Cover
0.80
1.20
1.22
1.35
0.93
0.73
0.59
0.76
0.83
0.41

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.