Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Engineering - Construction

Rating :
54/99

BSE: 504112 | NSE: NELCO

204.70
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  211.00
  •  211.00
  •  203.50
  •  207.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79263
  •  163.60
  •  239.45
  •  154.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 466.98
  • 37.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 566.15
  • 0.59%
  • 6.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.09%
  • 1.53%
  • 37.57%
  • FII
  • DII
  • Others
  • 1.75%
  • 4.06%
  • 5.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.92
  • 13.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.18
  • 15.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.04
  • 7.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.83
  • 34.30
  • 32.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 11.70
  • 10.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.38
  • 13.96
  • 14.46

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
64.83
61.23
5.88%
58.55
56.36
3.89%
53.22
53.58
-0.67%
49.52
48.76
1.56%
Expenses
51.55
45.67
12.87%
47.07
42.81
9.95%
43.14
43.51
-0.85%
39.49
38.17
3.46%
EBITDA
13.28
15.56
-14.65%
11.48
13.55
-15.28%
10.08
10.07
0.10%
10.03
10.59
-5.29%
EBIDTM
20.48%
14.01%
19.61%
24.04%
18.94%
18.79%
20.25%
21.72%
Other Income
0.83
0.46
80.43%
0.29
0.74
-60.81%
0.92
1.05
-12.38%
0.80
0.34
135.29%
Interest
1.92
3.67
-47.68%
2.22
3.44
-35.47%
2.45
3.09
-20.71%
2.94
3.03
-2.97%
Depreciation
5.89
5.35
10.09%
5.55
5.10
8.82%
5.46
5.00
9.20%
5.40
4.57
18.16%
PBT
6.30
7.00
-10.00%
4.00
5.75
-30.43%
3.09
3.03
1.98%
2.49
4.48
-44.42%
Tax
1.82
1.18
54.24%
0.18
2.10
-91.43%
0.87
1.50
-42.00%
0.65
1.10
-40.91%
PAT
4.48
5.82
-23.02%
3.82
3.65
4.66%
2.22
1.53
45.10%
1.84
3.38
-45.56%
PATM
6.91%
7.11%
6.52%
6.48%
4.17%
2.86%
3.72%
6.93%
EPS
1.96
28.29
-93.07%
1.67
1.60
4.38%
0.97
0.67
44.78%
0.81
1.48
-45.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Net Sales
226.12
219.93
191.01
149.61
143.67
199.94
134.31
134.74
160.72
131.76
158.02
Net Sales Growth
2.81%
15.14%
27.67%
4.13%
-28.14%
48.86%
-0.32%
-16.16%
21.98%
-16.62%
 
Cost Of Goods Sold
28.03
31.11
33.95
18.44
25.39
42.14
42.94
54.25
74.27
58.62
70.51
Gross Profit
198.09
188.82
157.06
131.17
118.28
157.80
91.37
80.49
86.45
73.14
87.51
GP Margin
87.60%
85.85%
82.23%
87.67%
82.33%
78.92%
68.03%
59.74%
53.79%
55.51%
55.38%
Total Expenditure
181.25
170.86
155.74
125.34
126.73
181.16
129.96
136.23
151.54
138.35
164.96
Power & Fuel Cost
-
1.93
2.09
2.05
1.94
2.77
1.18
1.70
1.99
1.68
1.65
% Of Sales
-
0.88%
1.09%
1.37%
1.35%
1.39%
0.88%
1.26%
1.24%
1.28%
1.04%
Employee Cost
-
33.61
27.79
22.56
21.18
27.94
22.71
22.83
21.83
21.34
24.79
% Of Sales
-
15.28%
14.55%
15.08%
14.74%
13.97%
16.91%
16.94%
13.58%
16.20%
15.69%
Manufacturing Exp.
-
69.08
56.69
48.99
43.62
17.23
16.81
13.74
10.84
8.38
10.13
% Of Sales
-
31.41%
29.68%
32.75%
30.36%
8.62%
12.52%
10.20%
6.74%
6.36%
6.41%
General & Admin Exp.
-
22.05
19.88
22.30
21.48
70.16
28.40
27.57
23.66
29.08
40.30
% Of Sales
-
10.03%
10.41%
14.91%
14.95%
35.09%
21.15%
20.46%
14.72%
22.07%
25.50%
Selling & Distn. Exp.
-
2.84
2.75
1.70
2.01
3.21
2.40
2.40
2.71
1.93
5.01
% Of Sales
-
1.29%
1.44%
1.14%
1.40%
1.61%
1.79%
1.78%
1.69%
1.46%
3.17%
Miscellaneous Exp.
-
10.24
12.59
9.30
11.11
17.71
15.52
13.74
16.24
17.32
5.01
% Of Sales
-
4.66%
6.59%
6.22%
7.73%
8.86%
11.56%
10.20%
10.10%
13.15%
7.95%
EBITDA
44.87
49.07
35.27
24.27
16.94
18.78
4.35
-1.49
9.18
-6.59
-6.94
EBITDA Margin
19.84%
22.31%
18.47%
16.22%
11.79%
9.39%
3.24%
-1.11%
5.71%
-5.00%
-4.39%
Other Income
2.84
3.29
5.00
5.80
6.12
5.64
4.11
3.14
6.85
3.30
5.62
Interest
9.53
13.23
7.38
5.93
8.50
13.09
9.50
9.98
9.01
8.18
14.72
Depreciation
22.30
20.02
12.96
9.49
8.02
11.11
9.19
8.92
8.84
7.78
7.15
PBT
15.88
19.11
19.93
14.65
6.54
0.22
-10.23
-17.24
-1.82
-19.25
-23.18
Tax
3.52
5.88
-2.27
3.11
0.65
0.00
0.52
-0.27
0.16
-0.64
7.24
Tax Rate
22.17%
29.02%
-11.39%
21.23%
9.94%
0.00%
23.85%
1.57%
18.60%
3.90%
25.15%
PAT
12.36
14.38
22.20
11.54
5.89
1.77
1.66
-16.98
0.70
-15.78
21.55
PAT before Minority Interest
12.36
14.38
22.20
11.54
5.89
1.77
1.66
-16.98
0.70
-15.78
21.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.47%
6.54%
11.62%
7.71%
4.10%
0.89%
1.24%
-12.60%
0.44%
-11.98%
13.64%
PAT Growth
-14.05%
-35.23%
92.37%
95.93%
232.77%
6.63%
-
-
-
-
 
EPS
5.42
6.31
9.74
5.06
2.58
0.78
0.73
-7.45
0.31
-6.92
9.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Shareholder's Funds
65.89
55.84
33.77
21.87
15.85
16.90
15.91
32.53
32.83
48.37
Share Capital
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
Total Reserves
43.07
33.02
10.95
-0.95
-6.97
-5.92
-6.91
9.72
10.01
25.55
Non-Current Liabilities
44.43
45.54
21.56
4.58
4.49
28.03
29.33
30.93
35.37
73.50
Secured Loans
29.48
31.65
4.58
1.56
0.00
2.74
2.63
0.99
0.78
3.05
Unsecured Loans
0.00
2.20
3.00
0.12
0.29
0.49
0.71
1.15
1.55
69.83
Long Term Provisions
15.10
18.86
13.96
3.48
4.37
23.84
24.56
25.35
27.27
0.00
Current Liabilities
172.49
142.47
116.15
103.30
134.89
120.34
138.03
139.53
126.08
75.56
Trade Payables
37.72
36.33
32.51
23.68
30.91
35.49
43.37
38.15
58.08
31.03
Other Current Liabilities
64.34
70.02
43.44
24.25
15.80
18.46
13.67
9.88
11.54
29.48
Short Term Borrowings
68.53
34.06
38.39
52.32
84.51
62.02
76.28
85.59
49.44
0.00
Short Term Provisions
1.90
2.06
1.81
3.05
3.67
4.37
4.71
5.91
7.02
15.05
Total Liabilities
282.81
243.85
171.48
129.75
155.23
165.27
183.27
202.99
194.28
197.43
Net Block
116.77
86.68
50.76
35.60
27.61
35.46
37.42
38.72
41.62
36.94
Gross Block
174.18
127.06
78.75
54.73
38.72
118.89
110.79
104.47
98.94
87.29
Accumulated Depreciation
57.41
40.38
27.99
19.13
11.11
83.44
73.37
65.75
57.32
50.35
Non Current Assets
159.64
142.43
95.63
68.59
69.44
84.24
81.34
76.92
74.27
46.12
Capital Work in Progress
3.39
16.60
4.68
2.85
6.11
3.36
0.73
0.20
0.54
1.85
Non Current Investment
0.16
0.16
5.76
5.27
8.77
8.33
8.14
7.83
7.53
7.33
Long Term Loans & Adv.
35.61
35.62
34.37
24.87
26.95
37.09
35.06
30.18
24.57
0.00
Other Non Current Assets
3.71
3.37
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
123.17
101.42
75.85
61.16
85.79
81.03
101.92
126.07
120.01
151.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
10.52
7.89
8.87
9.01
8.00
15.14
19.63
20.97
18.96
13.98
Sundry Debtors
70.26
59.97
54.73
33.65
43.11
38.64
56.01
76.00
66.45
111.74
Cash & Bank
13.43
5.77
4.25
3.58
5.27
4.91
3.97
5.14
7.11
6.94
Other Current Assets
28.96
17.56
3.52
7.06
29.41
22.34
22.31
23.97
27.49
18.64
Short Term Loans & Adv.
11.22
10.23
4.48
7.86
24.70
6.52
3.25
7.33
11.90
18.64
Net Current Assets
-49.32
-41.05
-40.30
-42.14
-49.10
-39.31
-36.10
-13.46
-6.07
75.75
Total Assets
282.81
243.85
171.48
129.75
155.23
165.27
183.26
202.99
194.28
197.43

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Cash From Operating Activity
33.17
21.22
32.15
37.93
2.68
31.71
25.50
-26.92
41.99
-36.93
PBT
20.26
20.02
15.22
6.93
2.21
-10.24
-17.24
-1.82
-19.25
-23.18
Adjustment
32.59
17.41
13.21
14.19
21.45
17.04
17.45
16.69
13.40
19.02
Changes in Working Capital
-10.22
-12.08
6.00
11.88
-11.90
15.66
31.42
-36.89
47.72
-30.72
Cash after chg. in Working capital
42.63
25.35
34.43
33.00
11.76
22.47
31.63
-22.02
41.87
-34.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.46
-4.13
-2.28
4.93
-9.08
-3.17
-6.12
-4.90
0.13
-2.05
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
-40.06
-44.68
-14.26
-2.51
-7.71
-7.20
-8.01
-6.03
-10.09
-8.42
Net Fixed Assets
-0.26
-0.57
25.89
-10.57
58.95
-5.87
-3.49
-2.86
-9.12
0.51
Net Investments
0.00
1.12
-0.01
0.86
-4.92
-0.13
-0.01
0.00
0.00
0.00
Others
-39.80
-45.23
-40.14
7.20
-61.74
-1.20
-4.51
-3.17
-0.97
-8.93
Cash from Financing Activity
4.48
25.02
-12.19
-40.12
5.37
-23.58
-18.34
30.96
-31.46
35.18
Net Cash Inflow / Outflow
-2.41
1.56
5.70
-4.70
0.34
0.93
-0.84
-2.00
0.45
-10.17
Opening Cash & Equivalents
4.94
3.38
-2.32
2.38
4.59
3.65
4.50
6.49
6.16
17.11
Closing Cash & Equivalent
2.53
4.94
3.38
-2.32
4.93
4.59
3.65
4.50
6.61
6.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Book Value (Rs.)
28.87
24.47
14.80
9.58
6.95
7.41
6.97
14.26
14.39
21.20
ROA
5.46%
10.69%
7.66%
4.13%
1.10%
0.95%
-8.79%
0.35%
-8.06%
9.33%
ROE
23.63%
49.55%
41.48%
31.23%
10.81%
10.10%
-70.09%
2.13%
-38.87%
54.82%
ROCE
21.15%
24.60%
25.37%
16.78%
16.14%
12.96%
-6.65%
9.50%
-7.95%
35.12%
Fixed Asset Turnover
1.46
1.86
2.24
3.07
2.54
1.18
1.26
1.61
1.44
1.87
Receivable days
108.07
109.59
107.81
97.51
74.62
127.52
178.01
158.61
242.65
297.11
Inventory Days
15.28
16.01
21.81
21.61
21.13
46.86
54.75
44.46
44.86
50.21
Payable days
83.56
92.51
98.67
95.73
114.18
156.16
140.16
139.61
159.04
175.45
Cash Conversion Cycle
39.78
33.10
30.95
23.38
-18.43
18.22
92.59
63.45
128.47
171.87
Total Debt/Equity
1.71
1.47
1.48
2.59
5.36
3.93
5.09
2.74
1.62
1.51
Interest Cover
2.53
3.70
3.47
1.77
1.14
1.23
-0.73
1.10
-1.01
2.96

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.