Nifty
:
14310.80
Sensex
:
47883.38
-524.05 (-3.53%)
-1707.94 (-3.44%)
Nifty
Sensex
:
:
14310.80
47883.38
-524.05 (-3.53%)
-1707.94 (-3.44%)

Revathi Equipment Ltd.

Engineering - Industrial Equipments

Rating :
55/99

BSE: 505368 | NSE: REVATHI

NSE BSE
497.50
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  513.05
  •  525.00
  •  489.90
  •  520.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2641
  •  13.21
  •  667.25
  •  272.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 151.54
  • 13.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 139.18
  • N/A
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.58%
  • 1.02%
  • 23.98%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.12
  • -8.33
  • -0.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.91
  • -11.67
  • 28.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.37
  • -11.60
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 9.72
  • 8.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 1.04
  • 0.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.30
  • 8.48
  • 7.01

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
22.69
41.47
-45.29%
18.11
36.18
-49.94%
31.25
35.02
-10.77%
46.29
81.88
-43.47%
Expenses
21.23
34.94
-39.24%
19.24
34.82
-44.74%
25.75
33.54
-23.23%
37.31
71.01
-47.46%
EBITDA
1.46
6.54
-77.68%
-1.13
1.36
-
5.50
1.48
271.62%
8.98
10.87
-17.39%
EBIDTM
6.42%
15.76%
-6.24%
3.77%
17.60%
4.24%
19.40%
13.27%
Other Income
0.78
2.15
-63.72%
1.54
1.19
29.41%
2.06
0.80
157.50%
2.15
2.22
-3.15%
Interest
0.68
0.14
385.71%
0.69
0.26
165.38%
0.66
0.19
247.37%
0.41
0.05
720.00%
Depreciation
0.56
0.67
-16.42%
0.60
0.51
17.65%
0.55
0.44
25.00%
0.80
0.54
48.15%
PBT
1.00
7.88
-87.31%
-0.88
1.79
-
6.35
1.66
282.53%
9.92
12.50
-20.64%
Tax
0.80
2.63
-69.58%
0.37
0.19
94.74%
1.82
0.69
163.77%
1.83
2.33
-21.46%
PAT
0.20
5.26
-96.20%
-1.25
1.59
-
4.53
0.97
367.01%
8.09
10.17
-20.45%
PATM
0.88%
12.68%
-6.88%
4.41%
14.50%
2.77%
17.48%
12.42%
EPS
2.26
15.83
-85.72%
-2.79
4.05
-
14.01
4.31
225.06%
24.07
28.34
-15.07%

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 13
Mar 12
Mar 11
Net Sales
118.34
158.91
210.70
161.90
208.39
245.47
163.12
175.77
219.92
198.88
218.11
Net Sales Growth
-39.17%
-24.58%
30.14%
-22.31%
-15.11%
50.48%
-7.20%
-20.08%
10.58%
-8.82%
 
Cost Of Goods Sold
33.56
60.08
103.51
71.12
84.62
80.94
43.16
40.97
79.39
77.70
99.40
Gross Profit
84.78
98.82
107.20
90.78
123.78
164.53
119.96
134.79
140.52
121.18
118.71
GP Margin
71.64%
62.19%
50.88%
56.07%
59.40%
67.03%
73.54%
76.69%
63.90%
60.93%
54.43%
Total Expenditure
103.53
139.59
195.32
162.09
193.82
209.54
142.53
162.00
194.35
188.13
194.68
Power & Fuel Cost
-
0.75
0.68
0.98
1.09
1.05
0.97
0.98
1.19
1.25
1.07
% Of Sales
-
0.47%
0.32%
0.61%
0.52%
0.43%
0.59%
0.56%
0.54%
0.63%
0.49%
Employee Cost
-
46.04
49.98
56.86
59.46
59.53
52.19
61.08
59.08
55.85
44.79
% Of Sales
-
28.97%
23.72%
35.12%
28.53%
24.25%
31.99%
34.75%
26.86%
28.08%
20.54%
Manufacturing Exp.
-
2.17
3.72
2.37
8.29
29.17
12.66
18.06
17.39
16.55
10.12
% Of Sales
-
1.37%
1.77%
1.46%
3.98%
11.88%
7.76%
10.27%
7.91%
8.32%
4.64%
General & Admin Exp.
-
18.89
22.95
23.94
27.48
22.70
19.18
16.96
21.16
20.80
22.06
% Of Sales
-
11.89%
10.89%
14.79%
13.19%
9.25%
11.76%
9.65%
9.62%
10.46%
10.11%
Selling & Distn. Exp.
-
2.20
3.42
1.70
3.81
6.69
7.46
2.69
4.47
2.68
2.07
% Of Sales
-
1.38%
1.62%
1.05%
1.83%
2.73%
4.57%
1.53%
2.03%
1.35%
0.95%
Miscellaneous Exp.
-
9.46
11.07
5.12
9.06
9.46
6.92
21.27
11.66
13.31
2.07
% Of Sales
-
5.95%
5.25%
3.16%
4.35%
3.85%
4.24%
12.10%
5.30%
6.69%
6.96%
EBITDA
14.81
19.32
15.38
-0.19
14.57
35.93
20.59
13.77
25.57
10.75
23.43
EBITDA Margin
12.51%
12.16%
7.30%
-0.12%
6.99%
14.64%
12.62%
7.83%
11.63%
5.41%
10.74%
Other Income
6.53
6.31
4.07
3.91
5.33
3.63
5.61
5.04
4.66
3.51
5.73
Interest
2.44
1.76
2.61
4.32
7.82
10.17
10.75
12.41
12.87
11.10
9.39
Depreciation
2.51
2.41
1.62
1.81
1.67
2.27
2.84
3.67
3.83
5.86
12.11
PBT
16.39
21.46
15.23
-2.42
10.42
27.11
12.62
2.73
13.53
-2.70
7.66
Tax
4.82
5.34
2.04
-0.15
-0.06
6.42
3.52
4.06
5.38
0.32
4.02
Tax Rate
29.41%
24.88%
13.39%
1.59%
-0.58%
17.61%
34.04%
-78.68%
43.78%
-11.85%
52.48%
PAT
11.57
14.71
11.53
-8.83
10.41
27.25
3.91
-12.60
3.85
-3.56
0.43
PAT before Minority Interest
11.01
16.11
13.18
-9.27
10.48
30.03
6.81
-9.22
6.91
-3.02
3.65
Minority Interest
-0.56
-1.40
-1.65
0.44
-0.07
-2.78
-2.90
-3.38
-3.06
-0.54
-3.22
PAT Margin
9.78%
9.26%
5.47%
-5.45%
5.00%
11.10%
2.40%
-7.17%
1.75%
-1.79%
0.20%
PAT Growth
-35.69%
27.58%
-
-
-61.80%
596.93%
-
-
-
-
 
EPS
37.32
47.45
37.19
-28.48
33.58
87.90
12.61
-40.65
12.42
-11.48
1.39

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 13
Mar 12
Mar 11
Shareholder's Funds
175.11
161.02
150.76
159.36
150.23
121.82
116.44
130.74
127.17
131.00
Share Capital
3.07
3.07
3.07
3.07
3.07
3.07
3.07
3.07
3.07
3.07
Total Reserves
172.04
157.95
147.70
156.29
147.16
118.75
113.37
127.67
124.11
127.93
Non-Current Liabilities
-3.67
-3.18
-6.01
-5.19
20.95
12.55
11.38
3.66
3.95
10.16
Secured Loans
0.00
0.00
0.04
0.07
0.09
10.45
8.83
0.38
0.53
7.70
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.84
4.65
4.74
5.18
22.85
4.09
4.25
3.95
4.86
3.73
Current Liabilities
56.19
47.96
65.38
72.42
123.47
113.53
135.98
127.65
145.06
96.68
Trade Payables
20.13
23.82
20.52
26.99
22.72
17.52
18.40
26.37
32.01
23.61
Other Current Liabilities
15.03
21.14
16.06
14.02
16.92
38.83
37.69
18.23
24.07
19.93
Short Term Borrowings
16.63
0.00
26.31
26.88
80.12
54.62
77.32
80.63
86.54
51.20
Short Term Provisions
4.40
3.00
2.50
4.54
3.71
2.56
2.56
2.42
2.45
1.94
Total Liabilities
248.96
225.72
227.82
244.65
313.90
263.82
279.07
277.48
289.12
250.63
Net Block
53.77
51.04
58.48
50.94
65.41
80.26
83.29
73.90
75.20
76.64
Gross Block
78.00
74.32
89.77
82.83
99.52
112.41
113.40
102.34
128.10
123.75
Accumulated Depreciation
24.23
23.28
31.29
31.89
34.11
32.15
30.11
28.44
52.90
47.11
Non Current Assets
101.45
69.97
77.04
88.33
121.94
98.24
100.90
102.74
107.10
101.16
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.35
0.00
Non Current Investment
41.86
16.70
16.70
19.70
16.70
0.07
0.07
4.32
4.67
4.95
Long Term Loans & Adv.
5.82
1.73
1.64
1.63
31.59
13.25
16.14
23.31
26.60
19.57
Other Non Current Assets
0.00
0.50
0.22
16.06
8.25
4.67
1.40
1.20
0.28
0.00
Current Assets
147.51
155.75
150.79
156.32
191.96
165.58
178.16
174.74
182.02
149.47
Current Investments
3.45
0.00
0.00
0.00
2.00
1.91
11.18
0.00
0.59
1.29
Inventories
22.77
13.16
26.54
15.20
22.10
58.61
62.86
48.78
54.73
51.55
Sundry Debtors
65.58
49.06
58.94
84.47
129.75
70.06
70.33
73.80
83.73
61.30
Cash & Bank
28.99
31.83
34.66
34.21
21.94
12.26
9.43
12.04
11.55
10.07
Other Current Assets
26.71
38.86
6.15
2.27
16.17
22.74
24.37
40.11
31.41
25.27
Short Term Loans & Adv.
21.91
22.84
24.51
20.18
10.78
17.43
21.86
40.01
31.41
25.27
Net Current Assets
91.32
107.79
85.41
83.90
68.49
52.05
42.18
47.09
36.96
52.79
Total Assets
248.96
225.72
227.83
244.65
313.90
263.82
279.06
277.48
289.12
250.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
13.22
20.10
-0.27
68.27
-13.96
0.82
33.96
-114.61
-14.08
18.82
PBT
21.46
15.23
-9.41
10.16
36.45
10.34
-5.16
12.29
-2.70
7.66
Adjustment
3.83
8.78
11.36
8.60
-2.04
10.82
21.04
14.85
19.19
20.87
Changes in Working Capital
-15.64
4.02
-1.17
54.88
-39.25
-17.55
15.00
-116.86
-24.71
2.96
Cash after chg. in Working capital
9.65
28.02
0.78
73.64
-4.83
3.61
30.88
-89.72
-8.22
31.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
3.58
-7.92
-1.04
-5.37
-9.13
-2.79
3.09
-24.89
-5.86
-12.67
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
-29.38
3.00
9.76
-2.36
12.48
17.52
-28.11
-0.55
-2.34
4.76
Net Fixed Assets
-1.29
18.24
-8.57
17.31
0.08
1.77
2.03
-0.08
-1.09
19.52
Net Investments
-26.96
0.00
0.00
0.00
3.38
0.00
4.28
-19.40
-1.33
-0.79
Others
-1.13
-15.24
18.33
-19.67
9.02
15.75
-34.42
18.93
0.08
-13.97
Cash from Financing Activity
11.31
-29.85
-4.02
-61.84
10.86
-17.32
-7.92
115.65
17.91
-26.07
Net Cash Inflow / Outflow
-4.85
-6.75
5.48
4.06
9.38
1.02
-2.06
0.49
1.49
-2.49
Opening Cash & Equivalents
17.54
24.29
18.82
14.75
12.26
9.43
12.04
11.55
10.07
12.94
Closing Cash & Equivalent
12.69
17.54
24.29
18.82
21.94
12.26
9.43
12.04
11.55
10.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
570.96
525.01
491.58
519.60
489.76
397.12
379.19
425.79
414.13
426.56
ROA
6.79%
5.81%
-3.92%
3.75%
10.40%
2.51%
-3.31%
2.44%
-1.12%
1.38%
ROE
9.59%
8.46%
-5.98%
6.77%
22.08%
5.72%
-7.47%
5.37%
-2.34%
2.87%
ROCE
13.16%
10.54%
-2.80%
8.75%
22.34%
10.82%
3.50%
11.62%
4.02%
8.26%
Fixed Asset Turnover
2.09
2.57
1.88
2.43
2.42
1.48
1.67
1.98
1.65
1.81
Receivable days
131.65
93.54
161.40
176.23
142.15
153.57
145.86
126.11
127.23
114.01
Inventory Days
41.27
34.38
46.97
30.68
57.42
132.87
112.97
82.86
93.23
81.50
Payable days
69.60
49.86
63.85
56.84
38.78
52.78
57.34
59.60
59.10
50.89
Cash Conversion Cycle
103.32
78.06
144.51
150.08
160.79
233.66
201.49
149.37
161.35
144.62
Total Debt/Equity
0.10
0.00
0.17
0.17
0.53
0.53
0.74
0.62
0.74
0.51
Interest Cover
13.16
6.83
-1.18
2.33
4.58
1.96
0.58
1.96
0.76
1.82

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


No Latest News!

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.