Nifty
Sensex
:
:
18539.25
62449.47
26.50 (0.14%)
155.83 (0.25%)

Engineering - Industrial Equipments

Rating :
57/99

BSE: 505355 | NSE: NESCO

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,381.55
  • 18.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,372.03
  • 0.48%
  • 2.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.54%
  • 2.19%
  • 19.17%
  • FII
  • DII
  • Others
  • 2.1%
  • 4.10%
  • 3.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 0.99
  • -7.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.92
  • -0.23
  • -4.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.76
  • 1.14
  • -6.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.57
  • 20.75
  • 20.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.47
  • 3.04
  • 2.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.13
  • 14.24
  • 14.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
142.88
80.76
76.92%
103.06
72.68
41.80%
91.07
75.07
21.31%
93.36
82.48
13.19%
Expenses
41.88
30.49
37.36%
36.57
26.92
35.85%
28.58
27.54
3.78%
32.43
29.63
9.45%
EBITDA
101.00
50.26
100.96%
66.49
45.77
45.27%
62.48
47.53
31.45%
60.93
52.85
15.29%
EBIDTM
70.69%
62.24%
64.52%
62.97%
68.61%
63.32%
65.26%
64.08%
Other Income
15.63
9.81
59.33%
7.79
13.11
-40.58%
11.99
10.47
14.52%
9.64
18.23
-47.12%
Interest
4.60
2.32
98.28%
3.20
1.90
68.42%
2.52
2.76
-8.70%
2.48
1.83
35.52%
Depreciation
7.60
7.10
7.04%
7.70
6.49
18.64%
7.96
6.22
27.97%
6.75
6.37
5.97%
PBT
104.42
50.65
106.16%
63.38
50.48
25.55%
63.99
49.02
30.54%
61.34
62.88
-2.45%
Tax
22.52
6.66
238.14%
9.68
8.12
19.21%
10.47
9.30
12.58%
12.04
13.95
-13.69%
PAT
81.90
43.99
86.18%
53.70
42.36
26.77%
53.52
39.72
34.74%
49.30
48.94
0.74%
PATM
57.32%
54.47%
52.11%
58.28%
58.77%
52.91%
52.81%
59.33%
EPS
11.62
6.24
86.22%
7.62
6.01
26.79%
7.60
5.64
34.75%
7.00
6.95
0.72%

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 05
Net Sales
430.37
337.40
291.10
431.73
360.94
321.18
311.43
263.48
194.51
161.11
27.24
Net Sales Growth
38.39%
15.91%
-32.57%
19.61%
12.38%
3.13%
18.20%
35.46%
20.73%
491.45%
 
Cost Of Goods Sold
29.00
25.71
17.03
18.56
23.94
18.30
18.05
12.94
9.11
8.72
4.72
Gross Profit
401.37
311.69
274.07
413.17
337.01
302.88
293.38
250.54
185.39
152.39
22.53
GP Margin
93.26%
92.38%
94.15%
95.70%
93.37%
94.30%
94.20%
95.09%
95.31%
94.59%
82.71%
Total Expenditure
139.46
121.39
105.94
153.53
128.18
102.68
96.80
74.98
56.30
53.39
16.74
Power & Fuel Cost
-
5.91
3.90
17.49
16.21
14.51
12.96
10.28
2.98
3.61
1.50
% Of Sales
-
1.75%
1.34%
4.05%
4.49%
4.52%
4.16%
3.90%
1.53%
2.24%
5.51%
Employee Cost
-
13.40
16.00
19.91
18.33
16.88
13.61
9.26
7.21
6.81
1.98
% Of Sales
-
3.97%
5.50%
4.61%
5.08%
5.26%
4.37%
3.51%
3.71%
4.23%
7.27%
Manufacturing Exp.
-
25.56
18.19
27.15
18.35
15.95
18.30
12.95
6.27
8.87
1.31
% Of Sales
-
7.58%
6.25%
6.29%
5.08%
4.97%
5.88%
4.91%
3.22%
5.51%
4.81%
General & Admin Exp.
-
31.89
36.52
58.60
36.70
28.90
29.37
23.45
23.77
20.44
2.78
% Of Sales
-
9.45%
12.55%
13.57%
10.17%
9.00%
9.43%
8.90%
12.22%
12.69%
10.21%
Selling & Distn. Exp.
-
7.79
5.91
3.40
2.80
1.83
0.25
0.54
0.21
0.18
0.22
% Of Sales
-
2.31%
2.03%
0.79%
0.78%
0.57%
0.08%
0.20%
0.11%
0.11%
0.81%
Miscellaneous Exp.
-
11.13
8.40
8.42
11.85
6.32
4.26
5.57
6.75
4.77
0.22
% Of Sales
-
3.30%
2.89%
1.95%
3.28%
1.97%
1.37%
2.11%
3.47%
2.96%
15.53%
EBITDA
290.90
216.01
185.16
278.20
232.76
218.50
214.63
188.50
138.21
107.72
10.50
EBITDA Margin
67.59%
64.02%
63.61%
64.44%
64.49%
68.03%
68.92%
71.54%
71.06%
66.86%
38.55%
Other Income
45.05
47.98
65.10
42.55
31.72
36.06
42.98
32.90
28.27
20.31
0.81
Interest
12.80
9.22
8.22
6.02
4.71
5.60
5.05
3.96
0.13
0.11
0.80
Depreciation
30.01
28.31
25.73
22.44
11.87
11.03
8.13
6.70
6.70
11.03
0.95
PBT
293.13
226.46
216.31
292.29
247.89
237.93
244.44
210.74
159.64
116.90
9.55
Tax
54.71
37.29
43.85
58.40
67.47
59.21
74.49
66.59
48.14
35.87
0.54
Tax Rate
18.66%
16.47%
20.27%
19.98%
27.22%
24.89%
30.47%
31.60%
30.16%
30.68%
5.65%
PAT
238.42
189.17
172.46
233.89
180.43
178.72
169.95
144.15
111.50
81.02
9.01
PAT before Minority Interest
238.42
189.17
172.46
233.89
180.43
178.72
169.95
144.15
111.50
81.02
9.01
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
55.40%
56.07%
59.24%
54.18%
49.99%
55.64%
54.57%
54.71%
57.32%
50.29%
33.08%
PAT Growth
36.23%
9.69%
-26.26%
29.63%
0.96%
5.16%
17.90%
29.28%
37.62%
799.22%
 
EPS
33.82
26.83
24.46
33.18
25.59
25.35
24.11
20.45
15.82
11.49
1.28

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 05
Shareholder's Funds
1,697.74
1,529.23
1,357.48
1,170.48
1,011.14
851.02
681.21
539.56
438.78
17.26
Share Capital
14.09
14.09
14.09
14.09
14.09
14.09
14.09
14.09
14.09
2.54
Total Reserves
1,683.65
1,515.14
1,343.39
1,156.38
997.05
836.93
667.12
525.47
424.68
13.74
Non-Current Liabilities
197.84
169.96
151.33
87.65
42.12
119.82
109.80
89.19
76.51
2.98
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.24
Long Term Provisions
5.46
5.38
3.81
3.53
3.53
12.75
14.00
13.76
13.58
0.00
Current Liabilities
76.24
122.63
100.92
90.61
129.65
62.40
49.55
47.50
45.23
26.68
Trade Payables
8.89
10.59
14.60
10.76
9.39
22.90
9.36
5.18
7.45
4.16
Other Current Liabilities
67.04
111.67
85.79
79.17
115.19
39.20
40.03
31.33
29.00
21.70
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.31
0.36
0.52
0.67
5.07
0.30
0.17
10.98
8.78
0.82
Total Liabilities
1,971.82
1,821.82
1,609.73
1,348.74
1,182.91
1,033.24
840.56
676.25
560.52
46.92
Net Block
846.46
758.72
776.27
212.89
228.55
187.80
164.81
159.18
159.81
16.91
Gross Block
957.12
843.45
835.28
249.47
254.25
201.81
171.30
215.02
208.95
40.54
Accumulated Depreciation
110.66
84.73
59.01
36.58
25.70
14.01
6.48
55.84
49.14
23.63
Non Current Assets
1,687.18
1,609.92
1,498.80
1,278.46
1,064.97
912.64
678.78
260.72
166.91
16.91
Capital Work in Progress
82.36
51.00
1.55
509.09
357.00
262.35
143.43
99.78
4.75
0.00
Non Current Investment
649.29
685.46
632.15
505.96
426.24
409.87
323.58
0.03
0.03
0.00
Long Term Loans & Adv.
36.09
42.57
36.37
50.52
53.18
52.63
46.95
1.73
2.32
0.00
Other Non Current Assets
72.98
72.16
52.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
284.64
211.89
110.93
70.27
117.94
120.60
161.79
415.53
393.60
21.87
Current Investments
196.98
124.56
40.09
25.21
72.27
71.93
118.62
383.80
368.39
3.46
Inventories
7.52
7.40
8.62
9.03
12.41
13.39
11.03
7.73
4.40
4.50
Sundry Debtors
18.63
29.60
16.57
18.04
14.14
12.12
14.64
10.79
11.18
6.28
Cash & Bank
9.52
9.21
13.42
7.35
10.35
5.67
6.47
4.95
4.35
2.16
Other Current Assets
51.99
27.15
20.21
2.75
8.77
17.49
11.03
8.26
5.27
5.47
Short Term Loans & Adv.
14.49
13.97
12.02
7.89
7.74
17.00
7.15
5.05
4.79
5.45
Net Current Assets
208.39
89.26
10.02
-20.34
-11.71
58.20
112.23
368.03
348.38
-4.81
Total Assets
1,971.82
1,821.81
1,609.73
1,348.73
1,182.91
1,033.24
840.57
676.25
560.51
46.93

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
Cash From Operating Activity
163.21
129.75
208.33
170.83
146.23
152.63
136.64
102.57
117.14
PBT
226.46
216.31
292.29
247.89
237.93
244.44
210.74
159.64
116.90
Adjustment
-22.82
-56.78
-77.84
-12.26
-20.38
-33.08
-23.05
-17.50
-3.68
Changes in Working Capital
3.49
4.82
50.80
11.78
-13.48
9.62
10.22
9.52
41.69
Cash after chg. in Working capital
207.13
164.34
265.24
247.41
204.07
220.98
197.91
151.66
154.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.92
-34.59
-56.92
-76.58
-57.85
-68.35
-61.27
-48.05
-36.00
Other Direct Exp. Paid
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
-1.04
0.00
Cash From Investing Activity
-142.40
-132.52
-156.96
-154.75
-122.82
-152.96
-110.18
-91.12
-106.58
Net Fixed Assets
-144.96
-57.62
-78.27
-147.31
-147.09
-149.43
0.07
-101.10
Net Investments
-36.25
-137.78
-141.08
-32.66
-16.71
-39.60
-58.37
-15.66
Others
38.81
62.88
62.39
25.22
40.98
36.07
-51.88
25.64
Cash from Financing Activity
-20.65
-0.17
-46.92
-19.81
-19.11
-0.10
-25.26
-10.85
-8.35
Net Cash Inflow / Outflow
0.16
-2.94
4.44
-3.73
4.30
-0.43
1.20
0.60
2.21
Opening Cash & Equivalents
6.62
9.56
5.11
8.84
4.54
4.97
3.77
4.35
2.14
Closing Cash & Equivalent
6.78
6.62
9.56
5.11
8.84
4.54
4.97
4.95
4.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Book Value (Rs.)
240.95
217.04
192.66
166.12
143.51
119.87
95.77
76.58
62.27
1.60
ROA
9.97%
10.05%
15.81%
14.25%
16.13%
18.14%
19.01%
18.03%
26.68%
22.71%
ROE
11.72%
11.95%
18.50%
16.54%
19.26%
22.37%
23.74%
22.79%
36.26%
171.79%
ROCE
14.61%
15.56%
23.60%
23.16%
26.25%
32.84%
35.36%
32.66%
51.94%
108.60%
Fixed Asset Turnover
0.37
0.35
0.80
1.43
1.41
1.68
1.38
0.92
1.30
0.77
Receivable days
26.09
28.95
14.63
16.27
14.89
15.54
17.42
20.46
19.58
67.83
Inventory Days
8.07
10.04
7.46
10.84
14.63
14.19
12.85
11.29
9.98
51.13
Payable days
138.30
270.01
249.42
37.32
70.46
75.79
45.38
61.75
48.94
106.23
Cash Conversion Cycle
-104.14
-231.03
-227.33
-10.20
-40.94
-46.07
-15.10
-30.00
-19.38
12.72
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.33
Interest Cover
25.56
27.32
49.52
53.59
43.51
49.42
54.23
1198.63
1092.48
12.96

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.