Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Compressors / Pumps

Rating :
52/99

BSE: 531431 | NSE: SHAKTIPUMP

759.00
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  756.00
  •  766.00
  •  745.00
  •  756.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  112264
  •  851.45
  •  910.00
  •  165.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,390.27
  • 17.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,544.68
  • 1.06%
  • 4.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.66%
  • 6.61%
  • 31.85%
  • FII
  • DII
  • Others
  • 2.64%
  • 0.04%
  • 4.20%

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
  • 17.39
  • 26.02
  • 18.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.26
  • 2.56
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.87
  • 13.12
  • 11.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
156.31
92.20
69.53%
319.71
92.56
245.41%
316.66
93.28
239.47%
201.09
91.20
120.49%
Expenses
143.69
80.91
77.59%
269.76
95.19
183.39%
266.65
93.51
185.16%
170.30
86.76
96.29%
EBITDA
12.61
11.30
11.59%
49.95
-2.63
-
50.01
-0.22
-
30.79
4.44
593.47%
EBIDTM
8.07%
12.25%
15.62%
-2.85%
15.79%
-0.24%
15.31%
4.87%
Other Income
1.25
1.05
19.05%
1.40
1.22
14.75%
0.67
1.16
-42.24%
0.65
0.57
14.04%
Interest
2.71
4.51
-39.91%
3.26
5.83
-44.08%
4.12
5.31
-22.41%
4.33
5.06
-14.43%
Depreciation
4.67
4.60
1.52%
4.54
4.43
2.48%
4.59
4.38
4.79%
4.64
4.30
7.91%
PBT
6.49
3.24
100.31%
43.55
-11.67
-
41.97
-8.75
-
22.48
-4.35
-
Tax
-0.80
-0.07
-
13.05
-5.53
-
15.44
-0.05
-
7.23
-2.64
-
PAT
7.29
3.31
120.24%
30.50
-6.15
-
26.54
-8.70
-
15.24
-1.71
-
PATM
4.66%
3.59%
9.54%
-6.64%
8.38%
-9.33%
7.58%
-1.87%
EPS
3.97
1.80
120.56%
16.59
-3.34
-
14.44
-4.73
-
8.29
-0.93
-

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
993.77
382.82
543.69
436.61
429.04
264.23
296.62
292.09
208.80
191.53
62.00
Net Sales Growth
169.14%
-29.59%
24.53%
1.76%
62.37%
-10.92%
1.55%
39.89%
9.02%
208.92%
 
Cost Of Goods Sold
706.22
248.93
328.32
238.06
234.24
130.40
129.77
125.58
98.15
94.79
44.37
Gross Profit
287.55
133.89
215.38
198.54
194.80
133.83
166.84
166.50
110.65
96.75
17.63
GP Margin
28.94%
34.97%
39.61%
45.47%
45.40%
50.65%
56.25%
57.00%
52.99%
50.51%
28.44%
Total Expenditure
850.40
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
143.36
12.25
89.26
78.47
60.45
20.13
47.16
43.34
30.08
30.58
8.61
EBITDA Margin
14.43%
3.20%
16.42%
17.97%
14.09%
7.62%
15.90%
14.84%
14.41%
15.97%
13.89%
Other Income
3.97
4.09
3.70
3.49
2.11
8.77
11.48
10.19
6.69
1.04
0.11
Interest
14.42
20.79
17.81
14.01
16.51
14.32
13.23
12.60
12.19
9.30
3.19
Depreciation
18.44
17.20
15.04
13.95
12.80
12.06
9.82
6.77
5.01
4.05
1.20
PBT
114.49
-21.65
60.12
54.01
33.25
2.52
35.59
34.16
19.57
18.28
4.33
Tax
34.92
-7.57
15.03
19.16
11.60
1.45
9.30
9.19
2.75
4.44
0.42
Tax Rate
30.50%
34.97%
25.00%
35.47%
34.89%
57.54%
26.13%
26.90%
14.05%
24.29%
9.70%
PAT
79.57
-14.08
45.09
34.85
21.65
1.07
26.28
24.98
16.82
13.84
3.90
PAT before Minority Interest
79.57
-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
8.01%
-3.68%
8.29%
7.98%
5.05%
0.40%
8.86%
8.55%
8.06%
7.23%
6.29%
PAT Growth
700.53%
-
29.38%
60.97%
1,923.36%
-95.93%
5.20%
48.51%
21.53%
254.87%
 
EPS
43.24
-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

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.