Nifty
Sensex
:
:
14320.05
47947.62
-514.80 (-3.47%)
-1643.70 (-3.31%)

Compressors / Pumps

Rating :
54/99

BSE: 531431 | NSE: SHAKTIPUMP

531.55
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  546.00
  •  558.70
  •  525.05
  •  539.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  113482
  •  619.51
  •  593.55
  •  134.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 976.17
  • 25.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,130.57
  • N/A
  • 3.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.66%
  • 7.06%
  • 30.65%
  • FII
  • DII
  • Others
  • 0.3%
  • 0.00%
  • 7.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 7.70
  • -4.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.05
  • -9.46
  • -31.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.36
  • 34.24
  • 18.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 2.42
  • 2.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 13.24
  • 12.35

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
316.66
93.28
239.47%
201.09
91.20
120.49%
92.20
105.78
-12.84%
92.56
158.05
-41.44%
Expenses
266.65
93.51
185.16%
170.30
86.76
96.29%
80.91
95.11
-14.93%
95.19
130.03
-26.79%
EBITDA
50.01
-0.22
-
30.79
4.44
593.47%
11.30
10.66
6.00%
-2.63
28.02
-
EBIDTM
15.79%
-0.24%
15.31%
4.87%
12.25%
10.08%
-2.85%
17.73%
Other Income
0.67
1.16
-42.24%
0.65
0.57
14.04%
1.05
1.14
-7.89%
1.22
1.18
3.39%
Interest
4.12
5.31
-22.41%
4.33
5.06
-14.43%
4.51
4.58
-1.53%
5.83
4.73
23.26%
Depreciation
4.59
4.38
4.79%
4.64
4.30
7.91%
4.60
4.09
12.47%
4.43
3.95
12.15%
PBT
41.97
-8.75
-
22.48
-4.35
-
3.24
3.13
3.51%
-11.67
20.52
-
Tax
15.44
-0.05
-
7.23
-2.64
-
-0.07
0.65
-
-5.53
3.96
-
PAT
26.54
-8.70
-
15.24
-1.71
-
3.31
2.47
34.01%
-6.15
16.56
-
PATM
8.38%
-9.33%
7.58%
-1.87%
3.59%
2.34%
-6.64%
10.48%
EPS
14.44
-4.73
-
8.29
-0.93
-
1.80
1.35
33.33%
-3.34
9.00
-

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 13
Mar 12
Jun 07
Net Sales
702.51
382.82
543.69
436.61
429.04
264.23
296.62
292.09
208.80
191.53
62.00
Net Sales Growth
56.70%
-29.59%
24.53%
1.76%
62.37%
-10.92%
1.55%
39.89%
9.02%
208.92%
 
Cost Of Goods Sold
493.93
248.93
328.32
238.06
234.24
130.40
129.77
125.58
98.15
94.79
44.37
Gross Profit
208.58
133.89
215.38
198.54
194.80
133.83
166.84
166.50
110.65
96.75
17.63
GP Margin
29.69%
34.97%
39.61%
45.47%
45.40%
50.65%
56.25%
57.00%
52.99%
50.51%
28.44%
Total Expenditure
613.05
370.57
454.43
358.14
368.59
244.10
249.46
248.75
178.72
160.95
53.39
Power & Fuel Cost
-
2.66
2.35
2.15
2.23
2.17
2.03
1.92
1.71
1.38
0.33
% Of Sales
-
0.69%
0.43%
0.49%
0.52%
0.82%
0.68%
0.66%
0.82%
0.72%
0.53%
Employee Cost
-
53.83
52.93
44.55
41.32
42.02
35.08
25.70
21.13
14.71
2.11
% Of Sales
-
14.06%
9.74%
10.20%
9.63%
15.90%
11.83%
8.80%
10.12%
7.68%
3.40%
Manufacturing Exp.
-
15.11
17.38
18.89
12.22
8.91
8.30
7.30
5.17
3.40
2.34
% Of Sales
-
3.95%
3.20%
4.33%
2.85%
3.37%
2.80%
2.50%
2.48%
1.78%
3.77%
General & Admin Exp.
-
24.50
23.99
22.71
21.02
21.56
17.31
13.25
12.04
8.79
1.94
% Of Sales
-
6.40%
4.41%
5.20%
4.90%
8.16%
5.84%
4.54%
5.77%
4.59%
3.13%
Selling & Distn. Exp.
-
22.98
27.97
27.40
31.46
37.14
56.71
74.75
40.21
37.38
2.26
% Of Sales
-
6.00%
5.14%
6.28%
7.33%
14.06%
19.12%
25.59%
19.26%
19.52%
3.65%
Miscellaneous Exp.
-
2.55
1.49
4.36
26.09
1.91
0.24
0.24
0.31
0.51
2.26
% Of Sales
-
0.67%
0.27%
1.00%
6.08%
0.72%
0.08%
0.08%
0.15%
0.27%
0.05%
EBITDA
89.47
12.25
89.26
78.47
60.45
20.13
47.16
43.34
30.08
30.58
8.61
EBITDA Margin
12.74%
3.20%
16.42%
17.97%
14.09%
7.62%
15.90%
14.84%
14.41%
15.97%
13.89%
Other Income
3.59
4.09
3.70
3.49
2.11
8.77
11.48
10.19
6.69
1.04
0.11
Interest
18.79
20.79
17.81
14.01
16.51
14.32
13.23
12.60
12.19
9.30
3.19
Depreciation
18.26
17.20
15.04
13.95
12.80
12.06
9.82
6.77
5.01
4.05
1.20
PBT
56.02
-21.65
60.12
54.01
33.25
2.52
35.59
34.16
19.57
18.28
4.33
Tax
17.07
-7.57
15.03
19.16
11.60
1.45
9.30
9.19
2.75
4.44
0.42
Tax Rate
30.47%
34.97%
25.00%
35.47%
34.89%
57.54%
26.13%
26.90%
14.05%
24.29%
9.70%
PAT
38.94
-14.08
45.09
34.85
21.65
1.07
26.28
24.98
16.82
13.84
3.90
PAT before Minority Interest
38.94
-14.08
45.09
34.85
21.65
1.07
26.28
24.98
16.82
13.84
3.90
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
5.54%
-3.68%
8.29%
7.98%
5.05%
0.40%
8.86%
8.55%
8.06%
7.23%
6.29%
PAT Growth
351.74%
-
29.38%
60.97%
1,923.36%
-95.93%
5.20%
48.51%
21.53%
254.87%
 
EPS
21.16
-7.65
24.51
18.94
11.77
0.58
14.28
13.58
9.14
7.52
2.12

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
Jun 07
Shareholder's Funds
265.15
290.39
253.63
223.42
201.92
207.18
133.05
108.76
86.95
16.09
Share Capital
18.38
18.38
18.38
18.38
31.74
31.74
15.24
15.24
14.04
5.02
Total Reserves
246.77
272.01
235.25
205.04
170.17
175.43
114.81
93.52
69.30
7.13
Non-Current Liabilities
33.07
37.68
28.38
19.41
14.77
22.83
32.75
24.43
34.84
60.54
Secured Loans
26.11
21.35
14.65
7.10
6.48
16.58
26.99
19.90
31.38
26.15
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
33.49
Long Term Provisions
5.63
4.56
3.75
3.87
1.32
0.00
0.00
0.00
0.00
0.00
Current Liabilities
242.39
255.33
175.44
176.11
149.72
141.09
142.52
111.74
87.11
7.25
Trade Payables
51.43
72.14
49.79
58.16
24.49
26.66
27.15
20.28
14.75
5.96
Other Current Liabilities
32.23
34.60
31.17
38.35
32.65
25.26
30.64
19.48
12.85
0.26
Short Term Borrowings
158.39
148.44
91.27
75.82
82.39
70.43
68.83
62.54
51.32
0.00
Short Term Provisions
0.35
0.15
3.21
3.77
10.19
18.75
15.90
9.44
8.20
1.04
Total Liabilities
540.61
583.40
457.45
418.94
366.41
371.10
308.32
244.93
208.90
83.88
Net Block
153.19
140.05
121.06
121.20
110.09
105.97
89.58
80.27
52.47
28.70
Gross Block
265.06
235.59
201.89
188.08
110.09
148.20
122.02
106.04
73.82
34.20
Accumulated Depreciation
111.87
95.54
80.83
66.88
0.00
42.22
32.44
25.77
21.35
5.50
Non Current Assets
170.89
171.81
131.41
137.10
156.21
123.28
110.81
91.67
71.06
28.70
Capital Work in Progress
0.70
12.15
0.24
0.00
8.20
4.61
1.54
0.00
6.59
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.52
0.00
Long Term Loans & Adv.
17.00
19.61
10.11
15.90
10.36
12.70
19.69
11.40
11.48
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
27.56
0.00
0.00
0.00
0.00
0.00
Current Assets
369.73
411.56
326.04
281.51
210.20
230.43
181.33
147.39
133.05
52.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
144.55
135.57
116.14
103.52
108.01
97.11
71.12
68.48
73.44
20.07
Sundry Debtors
125.26
180.54
143.34
138.40
69.41
101.17
83.91
60.00
41.17
12.52
Cash & Bank
38.52
19.00
25.64
13.20
7.60
7.18
6.84
4.50
9.11
0.27
Other Current Assets
61.40
3.70
31.95
0.55
25.18
24.96
19.46
14.41
9.33
19.54
Short Term Loans & Adv.
58.09
72.76
8.97
25.83
24.58
23.92
18.92
13.72
9.10
19.49
Net Current Assets
127.33
156.23
150.60
105.40
60.47
89.34
38.81
35.65
45.94
45.15
Total Assets
540.62
583.39
457.45
418.95
366.41
371.09
308.32
244.94
208.90
83.88

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
Jun 07
Cash From Operating Activity
50.34
-2.29
19.58
52.82
32.95
-4.03
18.05
28.67
14.92
-1.79
PBT
-21.65
60.12
54.01
33.25
1.07
26.28
24.98
16.82
13.84
3.83
Adjustment
32.79
28.24
22.32
47.20
13.75
15.40
4.77
12.30
9.08
4.21
Changes in Working Capital
46.81
-73.17
-37.94
-21.60
18.13
-45.71
-11.70
-0.46
-8.00
-9.54
Cash after chg. in Working capital
57.95
15.19
38.39
58.86
32.95
-4.03
18.05
28.67
14.92
-1.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.61
-17.48
-18.81
-6.03
0.00
0.00
0.00
0.00
0.00
-0.28
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
-35.04
-44.30
-19.38
-17.28
-17.89
-25.48
-28.92
-28.90
-19.65
-37.74
Net Fixed Assets
-15.57
-25.22
-11.44
-15.51
-19.76
-29.25
-17.52
-25.63
-46.21
-18.63
Net Investments
-2.04
-7.89
-8.14
-1.42
0.00
-0.08
0.00
0.52
-1.07
0.00
Others
-17.43
-11.19
0.20
-0.35
1.87
3.85
-11.40
-3.79
27.63
-19.11
Cash from Financing Activity
-14.01
41.54
6.15
-33.29
-14.26
28.45
12.33
-2.12
7.25
39.78
Net Cash Inflow / Outflow
1.29
-5.05
6.35
2.26
0.80
-1.06
1.46
-2.35
2.52
0.25
Opening Cash & Equivalents
5.31
10.36
4.01
1.76
1.13
2.19
0.73
3.07
0.56
0.01
Closing Cash & Equivalent
6.60
5.31
10.36
4.01
1.94
1.13
2.19
0.73
3.08
0.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 07
Book Value (Rs.)
144.26
157.98
137.99
121.37
111.63
104.39
74.70
67.49
55.93
9.33
ROA
-2.50%
8.66%
7.95%
5.51%
0.29%
7.74%
9.03%
7.41%
9.45%
6.38%
ROE
-5.07%
16.58%
14.62%
10.56%
0.59%
18.21%
23.05%
18.54%
31.48%
38.19%
ROCE
-0.19%
18.72%
20.12%
16.10%
5.63%
18.71%
22.04%
17.39%
22.64%
14.02%
Fixed Asset Turnover
1.53
2.49
2.24
2.88
2.10
2.24
2.60
2.37
3.58
2.49
Receivable days
145.78
108.72
117.77
88.39
114.64
111.68
88.43
86.67
50.63
69.99
Inventory Days
133.54
84.49
91.82
89.98
137.86
101.52
85.78
121.58
88.19
96.71
Payable days
59.33
49.81
56.53
48.76
36.22
38.17
34.24
38.22
23.15
26.43
Cash Conversion Cycle
219.99
143.40
153.06
129.62
216.28
175.03
139.97
170.03
115.67
140.26
Total Debt/Equity
0.73
0.61
0.43
0.40
0.52
0.54
0.99
0.89
1.13
6.36
Interest Cover
-0.04
4.38
4.86
3.01
1.18
3.69
3.71
2.60
2.97
2.36

News Update:


  • Shakti Pumps planning business expansion next year
    12th Apr 2021, 11:41 AM

    The company is planning business expansion next year as the company eyes a bigger share in the Centre's PM-KUSUM scheme of solar water pumps

    Read More
  • Shakti Pumps secures contract from Government of Uganda
    17th Mar 2021, 11:17 AM

    The company has secured contract for supply of solar powered water pumping Systems

    Read More
  • Shakti Pumps to close its subsidiary in Australia
    17th Feb 2021, 12:05 PM

    The said closure will be completed after the completion of formalities of Australian Government

    Read More

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.