Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Engineering - Industrial Equipments

Rating :
57/99

BSE: 505355 | NSE: NESCO

592.30
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  598.00
  •  604.00
  •  589.90
  •  600.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54345
  •  323.67
  •  742.00
  •  380.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,168.06
  • 22.45
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,154.64
  • 0.51%
  • 2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.54%
  • 1.46%
  • 19.23%
  • FII
  • DII
  • Others
  • 2.2%
  • 4.42%
  • 4.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.01
  • 10.38
  • 10.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 8.10
  • 4.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.04
  • 10.16
  • 9.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.69
  • 19.89
  • 18.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 3.59
  • 3.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.55
  • 13.54
  • 13.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
82.48
115.08
-28.33%
64.21
120.65
-46.78%
69.34
78.25
-11.39%
117.75
93.51
25.92%
Expenses
29.63
37.81
-21.63%
28.62
39.72
-27.95%
19.66
29.54
-33.45%
46.46
28.33
64.00%
EBITDA
52.85
77.27
-31.60%
35.59
80.92
-56.02%
49.68
48.72
1.97%
71.29
65.18
9.37%
EBIDTM
64.08%
67.15%
55.43%
67.07%
71.64%
62.25%
14.01%
14.01%
Other Income
18.23
13.67
33.36%
13.85
13.99
-1.00%
22.05
1.35
1,533.33%
13.55
13.32
1.73%
Interest
1.83
1.65
10.91%
2.20
1.38
59.42%
1.43
1.09
31.19%
1.91
1.42
34.51%
Depreciation
6.37
7.02
-9.26%
6.60
7.47
-11.65%
6.54
3.09
111.65%
4.87
2.56
90.23%
PBT
62.88
82.27
-23.57%
40.64
86.07
-52.78%
63.76
45.89
38.94%
78.06
74.52
4.75%
Tax
13.95
13.15
6.08%
8.17
12.12
-32.59%
12.43
7.99
55.57%
25.14
23.18
8.46%
PAT
48.94
69.12
-29.20%
32.47
73.95
-56.09%
51.33
37.90
35.44%
52.92
51.35
3.06%
PATM
59.33%
60.06%
50.57%
61.30%
74.03%
48.43%
7.11%
7.11%
EPS
6.95
9.81
-29.15%
4.61
10.50
-56.10%
7.28
5.38
35.32%
28.29
28.29
0.00%

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 05
Mar 04
Mar 03
Net Sales
333.78
431.73
360.94
321.18
311.43
263.48
194.51
161.11
27.24
8.79
14.37
Net Sales Growth
-18.09%
19.61%
12.38%
3.13%
18.20%
35.46%
20.73%
491.45%
209.90%
-38.83%
 
Cost Of Goods Sold
4,654.83
18.56
23.94
18.30
18.05
12.94
9.11
8.72
4.72
0.38
0.68
Gross Profit
-4,321.05
413.17
337.01
302.88
293.38
250.54
185.39
152.39
22.53
8.42
13.69
GP Margin
-1,294.58%
95.70%
93.37%
94.30%
94.20%
95.09%
95.31%
94.59%
82.71%
95.79%
95.27%
Total Expenditure
124.37
153.53
128.18
102.68
96.80
74.98
56.30
53.39
16.74
5.45
6.16
Power & Fuel Cost
-
17.49
16.21
14.51
12.96
10.28
2.98
3.61
1.50
0.56
0.50
% Of Sales
-
4.05%
4.49%
4.52%
4.16%
3.90%
1.53%
2.24%
5.51%
6.37%
3.48%
Employee Cost
-
19.91
18.33
16.88
13.61
9.26
7.21
6.81
1.98
2.20
2.95
% Of Sales
-
4.61%
5.08%
5.26%
4.37%
3.51%
3.71%
4.23%
7.27%
25.03%
20.53%
Manufacturing Exp.
-
27.15
18.35
15.95
18.30
12.95
6.27
8.87
1.31
0.39
0.30
% Of Sales
-
6.29%
5.08%
4.97%
5.88%
4.91%
3.22%
5.51%
4.81%
4.44%
2.09%
General & Admin Exp.
-
58.60
36.70
28.90
29.37
23.45
23.77
20.44
2.78
1.53
1.20
% Of Sales
-
13.57%
10.17%
9.00%
9.43%
8.90%
12.22%
12.69%
10.21%
17.41%
8.35%
Selling & Distn. Exp.
-
3.41
2.80
1.83
0.25
0.54
0.21
0.18
0.22
0.03
0.16
% Of Sales
-
0.79%
0.78%
0.57%
0.08%
0.20%
0.11%
0.11%
0.81%
0.34%
1.11%
Miscellaneous Exp.
-
8.41
11.85
6.32
4.26
5.57
6.75
4.77
4.23
0.36
0.16
% Of Sales
-
1.95%
3.28%
1.97%
1.37%
2.11%
3.47%
2.96%
15.53%
4.10%
2.64%
EBITDA
209.41
278.20
232.76
218.50
214.63
188.50
138.21
107.72
10.50
3.34
8.21
EBITDA Margin
62.74%
64.44%
64.49%
68.03%
68.92%
71.54%
71.06%
66.86%
38.55%
38.00%
57.13%
Other Income
67.68
42.55
31.72
36.06
42.98
32.90
28.27
20.31
0.81
0.24
0.15
Interest
7.37
6.02
4.71
5.60
5.05
3.96
0.13
0.11
0.80
0.82
0.30
Depreciation
24.38
22.44
11.87
11.03
8.13
6.70
6.70
11.03
0.95
0.80
0.81
PBT
245.34
292.29
247.89
237.93
244.44
210.74
159.64
116.90
9.55
1.96
7.25
Tax
59.69
58.40
67.47
59.21
74.49
66.59
48.14
35.87
0.54
0.28
0.00
Tax Rate
24.33%
19.98%
27.22%
24.89%
30.47%
31.60%
30.16%
30.68%
5.65%
14.29%
0.00%
PAT
185.66
233.89
180.43
178.72
169.95
144.15
111.50
81.02
9.01
1.68
7.25
PAT before Minority Interest
185.66
233.89
180.43
178.72
169.95
144.15
111.50
81.02
9.01
1.68
7.25
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
55.62%
54.18%
49.99%
55.64%
54.57%
54.71%
57.32%
50.29%
33.08%
19.11%
50.45%
PAT Growth
-20.08%
29.63%
0.96%
5.16%
17.90%
29.28%
37.62%
799.22%
436.31%
-76.83%
 
EPS
26.33
33.18
25.59
25.35
24.11
20.45
15.82
11.49
1.28
0.24
1.03

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 05
Shareholder's Funds
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
2.54
Total Reserves
1,343.39
1,156.38
997.05
836.93
667.12
525.47
424.68
13.74
Non-Current Liabilities
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
0.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.24
Long Term Provisions
3.81
3.53
3.53
12.75
14.00
13.76
13.58
0.00
Current Liabilities
100.92
90.61
129.65
62.40
49.55
47.50
45.23
26.68
Trade Payables
14.60
10.76
9.39
22.90
9.36
5.18
7.45
4.16
Other Current Liabilities
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
Short Term Provisions
0.52
0.67
5.07
0.30
0.17
10.98
8.78
0.82
Total Liabilities
1,609.73
1,348.74
1,182.91
1,033.24
840.56
676.25
560.52
46.92
Net Block
776.27
212.89
228.55
187.80
164.81
159.18
159.81
16.91
Gross Block
835.28
249.47
254.25
201.81
171.30
215.02
208.95
40.54
Accumulated Depreciation
59.01
36.58
25.70
14.01
6.48
55.84
49.14
23.63
Non Current Assets
1,498.80
1,278.46
1,064.97
912.64
678.78
260.72
166.91
16.91
Capital Work in Progress
1.55
509.09
357.00
262.35
143.43
99.78
4.75
0.00
Non Current Investment
632.15
505.96
426.24
409.87
323.58
0.03
0.03
0.00
Long Term Loans & Adv.
36.37
50.52
53.18
52.63
46.95
1.73
2.32
0.00
Other Non Current Assets
52.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
110.93
70.27
117.94
120.60
161.79
415.53
393.60
21.87
Current Investments
40.09
25.21
72.27
71.93
118.62
383.80
368.39
3.46
Inventories
8.62
9.03
12.41
13.39
11.03
7.73
4.40
4.50
Sundry Debtors
16.03
18.04
14.14
12.12
14.64
10.79
11.18
6.28
Cash & Bank
13.42
7.35
10.35
5.67
6.47
4.95
4.35
2.16
Other Current Assets
32.77
2.75
1.03
0.49
11.03
8.26
5.27
5.47
Short Term Loans & Adv.
12.02
7.89
7.74
17.00
7.15
5.05
4.79
5.45
Net Current Assets
10.02
-20.34
-11.71
58.20
112.23
368.03
348.38
-4.81
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
209.19
170.83
146.23
152.63
136.64
102.57
117.14
PBT
292.29
247.89
237.93
244.44
210.74
159.64
116.90
Adjustment
-16.25
-12.26
-20.38
-33.08
-23.05
-17.50
-3.68
Changes in Working Capital
-9.92
11.78
-13.48
9.62
10.22
9.52
41.69
Cash after chg. in Working capital
266.11
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
-1.04
0.00
Cash From Investing Activity
-157.82
-154.75
-122.82
-152.96
-110.18
-91.12
-106.58
Net Fixed Assets
-78.27
-147.31
-147.09
-149.43
0.07
-101.10
Net Investments
-141.08
-32.66
-16.71
-39.60
-58.37
-15.66
Others
61.53
25.22
40.98
36.07
-51.88
25.64
Cash from Financing Activity
-46.91
-19.81
-19.11
-0.10
-25.26
-10.85
-8.35
Net Cash Inflow / Outflow
4.45
-3.73
4.30
-0.43
1.20
0.60
2.21
Opening Cash & Equivalents
5.11
8.84
4.54
4.97
3.77
4.35
2.14
Closing Cash & Equivalent
9.57
5.11
8.84
4.54
4.97
4.95
4.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Mar 04
Mar 03
Book Value (Rs.)
192.66
166.12
143.51
119.87
95.77
76.58
62.27
1.60
0.47
-1.22
ROA
15.81%
14.25%
16.13%
18.14%
19.01%
18.03%
26.68%
22.71%
4.97%
19.42%
ROE
18.50%
16.54%
19.26%
22.37%
23.74%
22.79%
36.26%
171.79%
0.00%
0.00%
ROCE
23.60%
23.16%
26.25%
32.84%
35.36%
32.66%
51.94%
108.60%
63.19%
0.00%
Fixed Asset Turnover
0.80
1.43
1.41
1.68
1.38
0.92
1.30
0.77
0.29
0.49
Receivable days
14.40
16.27
14.89
15.54
17.42
20.46
19.58
67.83
152.68
110.12
Inventory Days
7.46
10.84
14.63
14.19
12.85
11.29
9.98
51.13
130.47
75.77
Payable days
36.15
37.32
70.46
75.79
45.38
61.75
48.94
106.23
170.80
202.86
Cash Conversion Cycle
-14.29
-10.20
-40.94
-46.07
-15.10
-30.00
-19.38
12.72
112.35
-16.98
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.33
2.09
-1.24
Interest Cover
49.52
53.59
43.51
49.42
54.23
1198.63
1092.48
12.96
3.39
25.42

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.