Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Engineering - Construction

Rating :
65/99

BSE: 504112 | NSE: NELCO

592.50
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  569.50
  •  592.50
  •  567.00
  •  564.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  388110
  •  2290.87
  •  593.65
  •  172.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,351.08
  • 90.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,408.39
  • 0.20%
  • 16.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.09%
  • 1.90%
  • 32.27%
  • FII
  • DII
  • Others
  • 3.07%
  • 0.25%
  • 12.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.50
  • 5.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.38
  • 4.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.98
  • -17.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.29
  • 34.35
  • 32.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.79
  • 11.03
  • 9.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.56
  • 14.35
  • 14.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
55.10
49.52
11.27%
64.83
61.23
5.88%
58.55
56.36
3.89%
53.22
53.58
-0.67%
Expenses
42.97
39.49
8.81%
51.55
45.67
12.87%
47.07
42.81
9.95%
43.14
43.51
-0.85%
EBITDA
12.13
10.03
20.94%
13.28
15.56
-14.65%
11.48
13.55
-15.28%
10.08
10.07
0.10%
EBIDTM
22.01%
20.25%
20.48%
25.41%
19.61%
24.04%
18.94%
18.79%
Other Income
1.52
0.80
90.00%
0.83
0.36
130.56%
0.29
0.74
-60.81%
0.92
1.05
-12.38%
Interest
1.82
2.94
-38.10%
1.92
3.57
-46.22%
2.22
3.44
-35.47%
2.45
3.09
-20.71%
Depreciation
5.71
5.40
5.74%
5.89
5.35
10.09%
5.55
5.10
8.82%
5.46
5.00
9.20%
PBT
6.12
2.49
145.78%
6.30
7.00
-10.00%
4.00
5.75
-30.43%
3.09
3.03
1.98%
Tax
1.74
0.65
167.69%
1.82
1.18
54.24%
0.18
2.10
-91.43%
0.87
1.50
-42.00%
PAT
4.38
1.84
138.04%
4.48
5.82
-23.02%
3.82
3.65
4.66%
2.22
1.53
45.10%
PATM
7.95%
3.72%
6.91%
9.51%
6.52%
6.48%
4.17%
2.86%
EPS
1.92
0.81
137.04%
1.96
2.55
-23.14%
1.67
1.60
4.38%
0.97
0.67
44.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Net Sales
231.70
226.12
219.93
191.01
149.61
143.67
199.94
134.31
134.74
160.72
131.76
Net Sales Growth
4.99%
2.81%
15.14%
27.67%
4.13%
-28.14%
48.86%
-0.32%
-16.16%
21.98%
 
Cost Of Goods Sold
30.57
28.03
31.11
33.95
18.44
25.39
42.14
42.94
54.25
74.27
58.62
Gross Profit
201.13
198.09
188.82
157.06
131.17
118.28
157.80
91.37
80.49
86.45
73.14
GP Margin
86.81%
87.60%
85.85%
82.23%
87.67%
82.33%
78.92%
68.03%
59.74%
53.79%
55.51%
Total Expenditure
184.73
181.49
170.86
155.74
125.34
126.73
181.16
129.96
136.23
151.54
138.35
Power & Fuel Cost
-
2.01
1.93
2.09
2.05
1.94
2.77
1.18
1.70
1.99
1.68
% Of Sales
-
0.89%
0.88%
1.09%
1.37%
1.35%
1.39%
0.88%
1.26%
1.24%
1.28%
Employee Cost
-
34.11
33.61
27.79
22.56
21.18
27.94
22.71
22.83
21.83
21.34
% Of Sales
-
15.08%
15.28%
14.55%
15.08%
14.74%
13.97%
16.91%
16.94%
13.58%
16.20%
Manufacturing Exp.
-
81.04
69.08
56.69
48.99
43.62
17.23
16.81
13.74
10.84
8.38
% Of Sales
-
35.84%
31.41%
29.68%
32.75%
30.36%
8.62%
12.52%
10.20%
6.74%
6.36%
General & Admin Exp.
-
24.81
24.47
19.88
22.30
21.48
70.16
28.40
27.57
23.66
29.08
% Of Sales
-
10.97%
11.13%
10.41%
14.91%
14.95%
35.09%
21.15%
20.46%
14.72%
22.07%
Selling & Distn. Exp.
-
4.42
4.06
2.75
1.70
2.01
3.21
2.40
2.40
2.71
1.93
% Of Sales
-
1.95%
1.85%
1.44%
1.14%
1.40%
1.61%
1.79%
1.78%
1.69%
1.46%
Miscellaneous Exp.
-
7.07
6.60
12.59
9.30
11.11
17.71
15.52
13.74
16.24
1.93
% Of Sales
-
3.13%
3.00%
6.59%
6.22%
7.73%
8.86%
11.56%
10.20%
10.10%
13.15%
EBITDA
46.97
44.63
49.07
35.27
24.27
16.94
18.78
4.35
-1.49
9.18
-6.59
EBITDA Margin
20.27%
19.74%
22.31%
18.47%
16.22%
11.79%
9.39%
3.24%
-1.11%
5.71%
-5.00%
Other Income
3.56
3.08
3.19
5.00
5.80
6.12
5.64
4.11
3.14
6.85
3.30
Interest
8.41
9.53
13.13
7.38
5.93
8.50
13.09
9.50
9.98
9.01
8.18
Depreciation
22.61
22.30
20.02
12.96
9.49
8.02
11.11
9.19
8.92
8.84
7.78
PBT
19.51
15.88
19.11
19.93
14.65
6.54
0.22
-10.23
-17.24
-1.82
-19.25
Tax
4.61
3.52
5.88
-2.27
3.11
0.65
0.00
0.52
-0.27
0.16
-0.64
Tax Rate
23.63%
22.17%
29.02%
-11.39%
21.23%
9.94%
0.00%
23.85%
1.57%
18.60%
3.90%
PAT
14.90
12.36
14.38
22.20
11.54
5.89
1.77
1.66
-16.98
0.70
-15.78
PAT before Minority Interest
14.90
12.36
14.38
22.20
11.54
5.89
1.77
1.66
-16.98
0.70
-15.78
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
6.43%
5.47%
6.54%
11.62%
7.71%
4.10%
0.89%
1.24%
-12.60%
0.44%
-11.98%
PAT Growth
16.04%
-14.05%
-35.23%
92.37%
95.93%
232.77%
6.63%
-
-
-
 
EPS
6.54
5.42
6.31
9.74
5.06
2.58
0.78
0.73
-7.45
0.31
-6.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Shareholder's Funds
75.78
65.89
55.84
33.77
21.87
15.85
16.90
15.91
32.53
32.83
Share Capital
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
22.82
Total Reserves
52.96
43.07
33.02
10.95
-0.95
-6.97
-5.92
-6.91
9.72
10.01
Non-Current Liabilities
47.68
41.99
45.54
21.56
4.58
4.49
28.03
29.33
30.93
35.37
Secured Loans
15.14
29.48
31.65
4.58
1.56
0.00
2.74
2.63
0.99
0.78
Unsecured Loans
0.00
0.00
2.20
3.00
0.12
0.29
0.49
0.71
1.15
1.55
Long Term Provisions
19.52
12.66
18.86
13.96
3.48
4.37
23.84
24.56
25.35
27.27
Current Liabilities
131.81
174.93
142.47
116.15
103.30
134.89
120.34
138.03
139.53
126.08
Trade Payables
34.93
37.72
36.33
32.51
23.68
30.91
35.49
43.37
38.15
58.08
Other Current Liabilities
56.30
64.34
70.02
43.44
24.25
15.80
18.46
13.67
9.88
11.54
Short Term Borrowings
37.33
68.53
34.06
38.39
52.32
84.51
62.02
76.28
85.59
49.44
Short Term Provisions
3.25
4.34
2.06
1.81
3.05
3.67
4.37
4.71
5.91
7.02
Total Liabilities
255.27
282.81
243.85
171.48
129.75
155.23
165.27
183.27
202.99
194.28
Net Block
107.59
116.77
86.68
50.76
35.60
27.61
35.46
37.42
38.72
41.62
Gross Block
187.46
177.13
127.06
78.75
54.73
38.72
118.89
110.79
104.47
98.94
Accumulated Depreciation
79.87
60.36
40.38
27.99
19.13
11.11
83.44
73.37
65.75
57.32
Non Current Assets
155.92
165.90
142.43
95.63
68.59
69.44
84.24
81.34
76.92
74.27
Capital Work in Progress
4.06
3.39
16.60
4.68
2.85
6.11
3.36
0.73
0.20
0.54
Non Current Investment
0.16
0.16
0.16
5.76
5.27
8.77
8.33
8.14
7.83
7.53
Long Term Loans & Adv.
40.29
40.71
35.62
34.37
24.87
26.95
37.09
35.06
30.18
24.57
Other Non Current Assets
3.82
4.87
3.37
0.06
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
99.35
116.91
101.42
75.85
61.16
85.79
81.03
101.92
126.07
120.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
11.38
10.52
7.89
8.87
9.01
8.00
15.14
19.63
20.97
18.96
Sundry Debtors
58.14
70.26
59.97
54.73
33.65
43.11
38.64
56.01
76.00
66.45
Cash & Bank
9.51
13.43
5.77
4.25
3.58
5.27
4.91
3.97
5.14
7.11
Other Current Assets
20.32
6.70
17.56
3.52
14.92
29.41
22.34
22.31
23.97
27.49
Short Term Loans & Adv.
16.52
16.00
10.23
4.48
7.86
24.70
6.52
3.25
7.33
11.90
Net Current Assets
-32.46
-58.02
-41.05
-40.30
-42.14
-49.10
-39.31
-36.10
-13.46
-6.07
Total Assets
255.27
282.81
243.85
171.48
129.75
155.23
165.27
183.26
202.99
194.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Cash From Operating Activity
53.96
33.17
21.22
32.15
37.93
2.68
31.71
25.50
-26.92
41.99
PBT
15.88
20.26
20.02
15.22
6.93
2.21
-10.24
-17.24
-1.82
-19.25
Adjustment
31.37
31.89
17.41
13.21
14.19
21.45
17.04
17.45
16.69
13.40
Changes in Working Capital
-2.99
-9.52
-12.08
6.00
11.88
-11.90
15.66
31.42
-36.89
47.72
Cash after chg. in Working capital
44.26
42.63
25.35
34.43
33.00
11.76
22.47
31.63
-22.02
41.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
9.70
-9.46
-4.13
-2.28
4.93
-9.08
-3.17
-6.12
-4.90
0.13
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
-7.56
-40.06
-44.68
-14.26
-2.51
-7.71
-7.20
-8.01
-6.03
-10.09
Net Fixed Assets
-0.36
-0.28
-0.57
25.89
-10.57
58.95
-5.87
-3.49
-2.86
-9.12
Net Investments
0.00
0.00
1.12
-0.01
0.86
-4.92
-0.13
-0.01
0.00
0.00
Others
-7.20
-39.78
-45.23
-40.14
7.20
-61.74
-1.20
-4.51
-3.17
-0.97
Cash from Financing Activity
-47.03
4.47
25.02
-12.19
-40.12
5.37
-23.58
-18.34
30.96
-31.46
Net Cash Inflow / Outflow
-0.63
-2.42
1.56
5.70
-4.70
0.34
0.93
-0.84
-2.00
0.45
Opening Cash & Equivalents
2.53
4.95
3.38
-2.32
2.38
4.59
3.65
4.50
6.49
6.16
Closing Cash & Equivalent
1.90
2.53
4.94
3.38
-2.32
4.93
4.59
3.65
4.50
6.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Sep 14
Sep 13
Sep 12
Sep 11
Book Value (Rs.)
33.21
28.87
24.47
14.80
9.58
6.95
7.41
6.97
14.26
14.39
ROA
4.59%
5.46%
10.69%
7.66%
4.13%
1.10%
0.95%
-8.79%
0.35%
-8.06%
ROE
17.45%
23.63%
49.55%
41.48%
31.23%
10.81%
10.10%
-70.09%
2.13%
-38.87%
ROCE
15.83%
21.09%
24.60%
25.37%
16.78%
16.14%
12.96%
-6.65%
9.50%
-7.95%
Fixed Asset Turnover
1.24
1.45
1.86
2.24
3.07
2.54
1.18
1.26
1.61
1.44
Receivable days
103.63
108.07
109.59
107.81
97.51
74.62
127.52
178.01
158.61
242.65
Inventory Days
17.68
15.28
16.01
21.81
21.61
21.13
46.86
54.75
44.46
44.86
Payable days
76.41
82.93
92.51
98.67
95.73
114.18
156.16
140.16
139.61
159.04
Cash Conversion Cycle
44.90
40.41
33.10
30.95
23.38
-18.43
18.22
92.59
63.45
128.47
Total Debt/Equity
0.88
1.71
1.47
1.48
2.59
5.36
3.93
5.09
2.74
1.62
Interest Cover
2.67
2.54
3.70
3.47
1.77
1.14
1.23
-0.73
1.10
-1.01

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.