Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Engineering - Industrial Equipments

Rating :
50/99

BSE: 505355 | NSE: NESCO

599.95
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  608.25
  •  609.65
  •  593.45
  •  605.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27420
  •  164.94
  •  696.80
  •  465.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,219.49
  • 24.06
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,210.28
  • 0.50%
  • 2.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.54%
  • 1.68%
  • 19.13%
  • FII
  • DII
  • Others
  • 2.18%
  • 4.46%
  • 4.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.56
  • -1.34
  • -6.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.47
  • -2.91
  • -4.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.86
  • 0.29
  • -1.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.57
  • 20.90
  • 19.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.81
  • 3.44
  • 2.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.31
  • 14.21
  • 13.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
80.76
64.21
25.77%
72.68
69.34
4.82%
75.07
117.75
-36.25%
82.48
115.08
-28.33%
Expenses
30.49
28.62
6.53%
26.92
19.66
36.93%
27.54
46.46
-40.72%
29.63
37.81
-21.63%
EBITDA
50.26
35.59
41.22%
45.77
49.68
-7.87%
47.53
71.29
-33.33%
52.85
77.27
-31.60%
EBIDTM
62.24%
55.43%
62.97%
71.64%
63.32%
60.54%
64.08%
67.15%
Other Income
9.81
13.85
-29.17%
13.11
22.05
-40.54%
10.47
13.55
-22.73%
18.23
13.67
33.36%
Interest
2.32
2.20
5.45%
1.90
1.43
32.87%
2.76
1.91
44.50%
1.83
1.65
10.91%
Depreciation
7.10
6.60
7.58%
6.49
6.54
-0.76%
6.22
4.87
27.72%
6.37
7.02
-9.26%
PBT
50.65
40.64
24.63%
50.48
63.76
-20.83%
49.02
78.06
-37.20%
62.88
82.27
-23.57%
Tax
6.66
8.17
-18.48%
8.12
12.43
-34.67%
9.30
25.14
-63.01%
13.95
13.15
6.08%
PAT
43.99
32.47
35.48%
42.36
51.33
-17.48%
39.72
52.92
-24.94%
48.94
69.12
-29.20%
PATM
54.47%
50.57%
58.28%
74.03%
52.91%
44.94%
59.33%
60.06%
EPS
6.24
4.61
35.36%
6.01
7.28
-17.45%
5.64
7.51
-24.90%
6.95
9.81
-29.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Mar 04
Net Sales
310.99
291.10
431.73
360.94
321.18
311.43
263.48
194.51
161.11
27.24
8.79
Net Sales Growth
-15.12%
-32.57%
19.61%
12.38%
3.13%
18.20%
35.46%
20.73%
491.45%
209.90%
 
Cost Of Goods Sold
21.88
17.03
18.56
23.94
18.30
18.05
12.94
9.11
8.72
4.72
0.38
Gross Profit
289.11
274.07
413.17
337.01
302.88
293.38
250.54
185.39
152.39
22.53
8.42
GP Margin
92.97%
94.15%
95.70%
93.37%
94.30%
94.20%
95.09%
95.31%
94.59%
82.71%
95.79%
Total Expenditure
114.58
105.94
153.53
128.18
102.68
96.80
74.98
56.30
53.39
16.74
5.45
Power & Fuel Cost
-
3.90
17.49
16.21
14.51
12.96
10.28
2.98
3.61
1.50
0.56
% Of Sales
-
1.34%
4.05%
4.49%
4.52%
4.16%
3.90%
1.53%
2.24%
5.51%
6.37%
Employee Cost
-
16.00
19.91
18.33
16.88
13.61
9.26
7.21
6.81
1.98
2.20
% Of Sales
-
5.50%
4.61%
5.08%
5.26%
4.37%
3.51%
3.71%
4.23%
7.27%
25.03%
Manufacturing Exp.
-
18.19
27.15
18.35
15.95
18.30
12.95
6.27
8.87
1.31
0.39
% Of Sales
-
6.25%
6.29%
5.08%
4.97%
5.88%
4.91%
3.22%
5.51%
4.81%
4.44%
General & Admin Exp.
-
36.52
58.60
36.70
28.90
29.37
23.45
23.77
20.44
2.78
1.53
% Of Sales
-
12.55%
13.57%
10.17%
9.00%
9.43%
8.90%
12.22%
12.69%
10.21%
17.41%
Selling & Distn. Exp.
-
5.91
3.40
2.80
1.83
0.25
0.54
0.21
0.18
0.22
0.03
% Of Sales
-
2.03%
0.79%
0.78%
0.57%
0.08%
0.20%
0.11%
0.11%
0.81%
0.34%
Miscellaneous Exp.
-
8.40
8.42
11.85
6.32
4.26
5.57
6.75
4.77
4.23
0.03
% Of Sales
-
2.89%
1.95%
3.28%
1.97%
1.37%
2.11%
3.47%
2.96%
15.53%
4.10%
EBITDA
196.41
185.16
278.20
232.76
218.50
214.63
188.50
138.21
107.72
10.50
3.34
EBITDA Margin
63.16%
63.61%
64.44%
64.49%
68.03%
68.92%
71.54%
71.06%
66.86%
38.55%
38.00%
Other Income
51.62
65.10
42.55
31.72
36.06
42.98
32.90
28.27
20.31
0.81
0.24
Interest
8.81
8.22
6.02
4.71
5.60
5.05
3.96
0.13
0.11
0.80
0.82
Depreciation
26.18
25.73
22.44
11.87
11.03
8.13
6.70
6.70
11.03
0.95
0.80
PBT
213.03
216.31
292.29
247.89
237.93
244.44
210.74
159.64
116.90
9.55
1.96
Tax
38.03
43.85
58.40
67.47
59.21
74.49
66.59
48.14
35.87
0.54
0.28
Tax Rate
17.85%
20.27%
19.98%
27.22%
24.89%
30.47%
31.60%
30.16%
30.68%
5.65%
14.29%
PAT
175.01
172.46
233.89
180.43
178.72
169.95
144.15
111.50
81.02
9.01
1.68
PAT before Minority Interest
175.01
172.46
233.89
180.43
178.72
169.95
144.15
111.50
81.02
9.01
1.68
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
56.28%
59.24%
54.18%
49.99%
55.64%
54.57%
54.71%
57.32%
50.29%
33.08%
19.11%
PAT Growth
-14.98%
-26.26%
29.63%
0.96%
5.16%
17.90%
29.28%
37.62%
799.22%
436.31%
 
EPS
24.82
24.46
33.18
25.59
25.35
24.11
20.45
15.82
11.49
1.28
0.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Shareholder's Funds
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
2.54
Total Reserves
1,515.14
1,343.39
1,156.38
997.05
836.93
667.12
525.47
424.68
13.74
Non-Current Liabilities
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
0.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.24
Long Term Provisions
5.38
3.81
3.53
3.53
12.75
14.00
13.76
13.58
0.00
Current Liabilities
122.63
100.92
90.61
129.65
62.40
49.55
47.50
45.23
26.68
Trade Payables
10.59
14.60
10.76
9.39
22.90
9.36
5.18
7.45
4.16
Other Current Liabilities
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
Short Term Provisions
0.36
0.52
0.67
5.07
0.30
0.17
10.98
8.78
0.82
Total Liabilities
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
758.72
776.27
212.89
228.55
187.80
164.81
159.18
159.81
16.91
Gross Block
843.45
835.28
249.47
254.25
201.81
171.30
215.02
208.95
40.54
Accumulated Depreciation
84.73
59.01
36.58
25.70
14.01
6.48
55.84
49.14
23.63
Non Current Assets
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
51.00
1.55
509.09
357.00
262.35
143.43
99.78
4.75
0.00
Non Current Investment
685.46
632.15
505.96
426.24
409.87
323.58
0.03
0.03
0.00
Long Term Loans & Adv.
42.57
36.37
50.52
53.18
52.63
46.95
1.73
2.32
0.00
Other Non Current Assets
72.16
52.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
211.89
110.93
70.27
117.94
120.60
161.79
415.53
393.60
21.87
Current Investments
124.56
40.09
25.21
72.27
71.93
118.62
383.80
368.39
3.46
Inventories
7.40
8.62
9.03
12.41
13.39
11.03
7.73
4.40
4.50
Sundry Debtors
29.60
16.57
18.04
14.14
12.12
14.64
10.79
11.18
6.28
Cash & Bank
9.21
13.42
7.35
10.35
5.67
6.47
4.95
4.35
2.16
Other Current Assets
41.12
20.21
2.75
1.03
17.49
11.03
8.26
5.27
5.47
Short Term Loans & Adv.
13.97
12.02
7.89
7.74
17.00
7.15
5.05
4.79
5.45
Net Current Assets
89.26
10.02
-20.34
-11.71
58.20
112.23
368.03
348.38
-4.81
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
129.75
208.33
170.83
146.23
152.63
136.64
102.57
117.14
PBT
216.31
292.29
247.89
237.93
244.44
210.74
159.64
116.90
Adjustment
-56.78
-77.84
-12.26
-20.38
-33.08
-23.05
-17.50
-3.68
Changes in Working Capital
4.82
50.80
11.78
-13.48
9.62
10.22
9.52
41.69
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
-1.04
0.00
Cash From Investing Activity
-132.52
-156.96
-154.75
-122.82
-152.96
-110.18
-91.12
-106.58
Net Fixed Assets
-57.62
-78.27
-147.31
-147.09
-149.43
0.07
-101.10
Net Investments
-137.78
-141.08
-32.66
-16.71
-39.60
-58.37
-15.66
Others
62.88
62.39
25.22
40.98
36.07
-51.88
25.64
Cash from Financing Activity
-0.17
-46.92
-19.81
-19.11
-0.10
-25.26
-10.85
-8.35
Net Cash Inflow / Outflow
-2.94
4.44
-3.73
4.30
-0.43
1.20
0.60
2.21
Opening Cash & Equivalents
9.56
5.11
8.84
4.54
4.97
3.77
4.35
2.14
Closing Cash & Equivalent
6.62
9.56
5.11
8.84
4.54
4.97
4.95
4.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Mar 04
Book Value (Rs.)
217.04
192.66
166.12
143.51
119.87
95.77
76.58
62.27
1.60
0.47
ROA
10.05%
15.81%
14.25%
16.13%
18.14%
19.01%
18.03%
26.68%
22.71%
4.97%
ROE
11.95%
18.50%
16.54%
19.26%
22.37%
23.74%
22.79%
36.26%
171.79%
0.00%
ROCE
15.56%
23.60%
23.16%
26.25%
32.84%
35.36%
32.66%
51.94%
108.60%
63.19%
Fixed Asset Turnover
0.35
0.80
1.43
1.41
1.68
1.38
0.92
1.30
0.77
0.29
Receivable days
28.95
14.63
16.27
14.89
15.54
17.42
20.46
19.58
67.83
152.68
Inventory Days
10.04
7.46
10.84
14.63
14.19
12.85
11.29
9.98
51.13
130.47
Payable days
46.35
36.15
37.32
70.46
75.79
45.38
61.75
48.94
106.23
170.80
Cash Conversion Cycle
-7.36
-14.06
-10.20
-40.94
-46.07
-15.10
-30.00
-19.38
12.72
112.35
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.33
2.09
Interest Cover
27.32
49.52
53.59
43.51
49.42
54.23
1198.63
1092.48
12.96
3.39

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.