Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Engineering - Industrial Equipments

Rating :
75/99

BSE: 505355 | NSE: NESCO

544.75
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  529.95
  •  549.00
  •  526.20
  •  525.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23686
  •  127.95
  •  585.00
  •  403.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,831.61
  • 21.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,824.27
  • 0.46%
  • 3.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.19%
  • 2.46%
  • 18.57%
  • FII
  • DII
  • Others
  • 0.06%
  • 5.07%
  • 5.65%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.43
  • 13.05
  • 5.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.79
  • 10.82
  • 1.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.60
  • 10.05
  • 2.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.84
  • 19.43
  • 20.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.42
  • 3.68
  • 3.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.58
  • 13.14
  • 13.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
78.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
29.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
48.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
62.25%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
3.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
45.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
7.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
37.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
48.43%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
5.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Mar 04
Mar 03
Mar 02
Net Sales
-
359.61
321.18
311.43
263.48
194.51
161.11
27.24
8.79
14.37
17.46
Net Sales Growth
-
11.97%
3.13%
18.20%
35.46%
20.73%
491.45%
209.90%
-38.83%
-17.70%
 
Cost Of Goods Sold
-
23.94
18.30
18.05
12.94
9.11
8.72
4.72
0.38
0.68
0.41
Gross Profit
-
335.67
302.88
293.38
250.54
185.39
152.39
22.53
8.42
13.69
17.04
GP Margin
-
93.34%
94.30%
94.20%
95.09%
95.31%
94.59%
82.71%
95.79%
95.27%
97.59%
Total Expenditure
-
128.18
102.68
96.80
74.98
56.30
53.39
16.74
5.45
6.16
6.95
Power & Fuel Cost
-
16.21
14.51
12.96
10.28
2.98
3.61
1.50
0.56
0.50
0.57
% Of Sales
-
4.51%
4.52%
4.16%
3.90%
1.53%
2.24%
5.51%
6.37%
3.48%
3.26%
Employee Cost
-
18.33
18.21
13.61
9.26
7.21
6.81
1.98
2.20
2.95
4.07
% Of Sales
-
5.10%
5.67%
4.37%
3.51%
3.71%
4.23%
7.27%
25.03%
20.53%
23.31%
Manufacturing Exp.
-
18.00
17.78
19.22
12.95
6.27
8.87
1.31
0.39
0.30
0.27
% Of Sales
-
5.01%
5.54%
6.17%
4.91%
3.22%
5.51%
4.81%
4.44%
2.09%
1.55%
General & Admin Exp.
-
37.06
26.31
28.45
23.45
23.77
20.44
2.78
1.53
1.20
0.97
% Of Sales
-
10.31%
8.19%
9.14%
8.90%
12.22%
12.69%
10.21%
17.41%
8.35%
5.56%
Selling & Distn. Exp.
-
2.80
1.15
0.25
0.54
0.21
0.18
0.22
0.03
0.16
0.25
% Of Sales
-
0.78%
0.36%
0.08%
0.20%
0.11%
0.11%
0.81%
0.34%
1.11%
1.43%
Miscellaneous Exp.
-
11.85
6.41
4.26
5.57
6.75
4.77
4.23
0.36
0.38
0.25
% Of Sales
-
3.30%
2.00%
1.37%
2.11%
3.47%
2.96%
15.53%
4.10%
2.64%
2.35%
EBITDA
-
231.43
218.50
214.63
188.50
138.21
107.72
10.50
3.34
8.21
10.51
EBITDA Margin
-
64.36%
68.03%
68.92%
71.54%
71.06%
66.86%
38.55%
38.00%
57.13%
60.19%
Other Income
-
33.05
36.06
42.98
32.90
28.27
20.31
0.81
0.24
0.15
0.14
Interest
-
4.71
5.60
5.05
3.96
0.13
0.11
0.80
0.82
0.30
0.99
Depreciation
-
11.87
11.03
8.13
6.70
6.70
11.03
0.95
0.80
0.81
0.74
PBT
-
247.89
237.93
244.44
210.74
159.64
116.90
9.55
1.96
7.25
8.91
Tax
-
67.47
59.21
74.49
66.59
48.14
35.87
0.54
0.28
0.00
0.00
Tax Rate
-
27.22%
24.89%
30.47%
31.60%
30.16%
30.68%
5.65%
14.29%
0.00%
0.00%
PAT
-
180.43
178.72
169.95
144.15
111.50
81.02
9.01
1.68
7.25
8.91
PAT before Minority Interest
-
180.43
178.72
169.95
144.15
111.50
81.02
9.01
1.68
7.25
8.91
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
50.17%
55.64%
54.57%
54.71%
57.32%
50.29%
33.08%
19.11%
50.45%
51.03%
PAT Growth
-
0.96%
5.16%
17.90%
29.28%
37.62%
799.22%
436.31%
-76.83%
-18.63%
 
Unadjusted EPS
-
25.61
25.36
24.12
102.29
79.13
57.50
35.48
6.62
285.36
350.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Shareholder's Funds
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
2.54
Total Reserves
1,156.38
997.05
836.93
667.12
525.47
424.68
13.74
Non-Current Liabilities
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
0.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.24
Long Term Provisions
3.53
3.53
12.75
14.00
13.76
13.58
0.00
Current Liabilities
90.61
124.85
62.40
49.55
47.50
45.23
26.68
Trade Payables
10.76
18.62
22.90
9.36
5.18
7.45
4.16
Other Current Liabilities
79.17
105.96
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
Short Term Provisions
0.67
0.27
0.30
0.17
10.98
8.78
0.82
Total Liabilities
1,348.74
1,178.11
1,033.24
840.56
676.25
560.52
46.92
Net Block
212.89
228.55
187.80
164.81
159.18
159.81
16.91
Gross Block
249.47
251.91
201.81
171.30
215.02
208.95
40.54
Accumulated Depreciation
36.58
23.36
14.01
6.48
55.84
49.14
23.63
Non Current Assets
1,278.46
1,056.37
912.64
678.78
260.72
166.91
16.91
Capital Work in Progress
509.09
357.00
262.35
143.43
99.78
4.75
0.00
Non Current Investment
505.96
426.24
409.87
323.58
0.03
0.03
0.00
Long Term Loans & Adv.
50.52
44.59
52.63
46.95
1.73
2.32
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
70.27
121.73
120.60
161.79
415.53
393.60
21.87
Current Investments
25.21
72.27
71.93
118.62
383.80
368.39
3.46
Inventories
9.03
12.41
13.39
11.03
7.73
4.40
4.50
Sundry Debtors
18.04
14.14
12.12
14.64
10.79
11.18
6.28
Cash & Bank
7.35
10.35
5.67
6.47
4.95
4.35
2.16
Other Current Assets
10.64
6.82
4.82
3.88
8.26
5.27
5.47
Short Term Loans & Adv.
7.89
5.75
12.67
7.15
5.05
4.79
5.45
Net Current Assets
-20.34
-3.11
58.20
112.23
368.03
348.38
-4.81
Total Assets
1,348.73
1,178.10
1,033.24
840.57
676.25
560.51
46.93

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
170.83
146.23
152.63
136.64
102.57
117.14
PBT
247.89
237.93
244.44
210.74
159.64
116.90
Adjustment
-12.26
-20.38
-33.08
-23.05
-17.50
-3.68
Changes in Working Capital
11.78
-13.48
9.62
10.22
9.52
41.69
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
-1.04
0.00
Cash From Investing Activity
-154.75
-122.82
-152.96
-110.18
-91.12
-106.58
Net Fixed Assets
-149.65
-144.75
-149.43
0.07
-101.10
Net Investments
-32.66
-16.71
-39.60
-58.37
-15.66
Others
27.56
38.64
36.07
-51.88
25.64
Cash from Financing Activity
-19.81
-19.11
-0.10
-25.26
-10.85
-8.35
Net Cash Inflow / Outflow
-3.73
4.30
-0.43
1.20
0.60
2.21
Opening Cash & Equivalents
8.84
4.54
4.97
3.77
4.35
2.14
Closing Cash & Equivalent
5.11
8.84
4.54
4.97
4.95
4.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Mar 04
Mar 03
Mar 02
Book Value (Rs.)
166.12
143.51
119.87
95.77
76.58
62.27
1.60
0.47
-1.22
-2.79
ROA
14.25%
16.16%
18.14%
19.01%
18.03%
26.68%
22.71%
4.97%
19.42%
22.57%
ROE
16.54%
19.26%
22.37%
23.74%
22.79%
36.26%
171.79%
0.00%
0.00%
0.00%
ROCE
23.16%
26.25%
32.84%
35.36%
32.66%
51.94%
108.60%
63.19%
0.00%
0.00%
Fixed Asset Turnover
1.43
1.42
1.68
1.38
0.92
1.30
0.77
0.29
0.49
0.60
Receivable days
16.33
14.89
15.54
17.42
20.46
19.58
67.83
152.68
110.12
110.17
Inventory Days
10.88
14.63
14.19
12.85
11.29
9.98
51.13
130.47
75.77
60.51
Payable days
37.45
86.60
74.91
45.38
61.75
48.94
106.23
170.80
202.86
229.36
Cash Conversion Cycle
-10.24
-57.09
-45.18
-15.10
-30.00
-19.38
12.72
112.35
-16.98
-58.68
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.33
2.09
-1.24
-0.33
Interest Cover
53.59
43.51
49.42
54.23
1198.63
1092.48
12.96
3.39
25.42
10.04

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.