Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Engineering - Industrial Equipments

Rating :
51/99

BSE: Not Listed | NSE: SHRIPISTON

779.80
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  819.00
  •  827.05
  •  765.10
  •  787.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  312
  •  2.42
  •  913.00
  •  484.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,744.80
  • 19.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,756.14
  • 0.77%
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.31%
  • 0.23%
  • 0.83%
  • FII
  • DII
  • Others
  • 0%
  • 10.36%
  • 41.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 2.90
  • -2.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.26
  • -4.78
  • -9.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.23
  • -4.43
  • -19.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 28.14
  • 17.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.98
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.87
  • 7.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
545.77
364.77
49.62%
474.66
386.28
22.88%
427.00
421.15
1.39%
149.16
434.57
-65.68%
Expenses
450.43
323.19
39.37%
381.42
345.53
10.39%
358.86
368.48
-2.61%
190.38
387.57
-50.88%
EBITDA
95.34
41.58
129.29%
93.24
40.75
128.81%
68.14
52.67
29.37%
-41.22
47.00
-
EBIDTM
17.47%
11.40%
19.64%
10.55%
15.96%
12.51%
-27.63%
10.82%
Other Income
6.55
4.78
37.03%
5.11
5.66
-9.72%
4.19
3.89
7.71%
3.74
5.51
-32.12%
Interest
3.79
3.39
11.80%
2.73
2.78
-1.80%
3.11
3.48
-10.63%
2.93
2.73
7.33%
Depreciation
26.50
26.51
-0.04%
27.47
26.35
4.25%
27.71
27.00
2.63%
20.88
23.19
-9.96%
PBT
71.60
16.46
334.99%
68.15
17.28
294.39%
41.51
26.08
59.16%
-61.29
26.59
-
Tax
18.59
3.60
416.39%
18.04
4.81
275.05%
8.83
-4.10
-
-14.24
9.07
-
PAT
53.01
12.86
312.21%
50.11
12.47
301.84%
32.68
30.18
8.28%
-47.05
17.52
-
PATM
9.71%
3.53%
10.56%
3.23%
7.65%
7.17%
-31.54%
4.03%
EPS
23.70
5.75
312.17%
22.40
5.57
302.15%
14.61
13.49
8.30%
-21.03
7.83
-

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
1,596.59
1,606.77
1,954.90
1,729.41
1,462.57
1,392.96
1,244.38
1,169.71
1,052.47
991.02
833.02
Net Sales Growth
-0.63%
-17.81%
13.04%
18.24%
5.00%
11.94%
6.38%
11.14%
6.20%
18.97%
 
Cost Of Goods Sold
572.21
553.88
651.04
503.74
412.56
407.42
376.36
329.14
335.81
284.84
227.76
Gross Profit
1,024.38
1,052.89
1,303.87
1,225.67
1,050.01
985.54
868.02
840.58
716.66
706.17
605.27
GP Margin
64.16%
65.53%
66.70%
70.87%
71.79%
70.75%
69.76%
71.86%
68.09%
71.26%
72.66%
Total Expenditure
1,381.09
1,424.78
1,661.05
1,436.83
1,207.38
1,160.43
1,054.24
940.45
872.08
794.50
646.17
Power & Fuel Cost
-
115.69
136.23
132.61
113.20
102.33
96.17
84.10
71.05
65.97
61.71
% Of Sales
-
7.20%
6.97%
7.67%
7.74%
7.35%
7.73%
7.19%
6.75%
6.66%
7.41%
Employee Cost
-
343.71
369.18
336.32
278.75
273.32
235.92
211.99
188.24
168.28
131.22
% Of Sales
-
21.39%
18.88%
19.45%
19.06%
19.62%
18.96%
18.12%
17.89%
16.98%
15.75%
Manufacturing Exp.
-
265.44
328.40
313.13
266.57
251.51
231.20
212.55
194.97
192.37
161.65
% Of Sales
-
16.52%
16.80%
18.11%
18.23%
18.06%
18.58%
18.17%
18.52%
19.41%
19.41%
General & Admin Exp.
-
23.35
33.96
30.57
27.14
9.97
8.86
8.59
11.66
12.39
5.34
% Of Sales
-
1.45%
1.74%
1.77%
1.86%
0.72%
0.71%
0.73%
1.11%
1.25%
0.64%
Selling & Distn. Exp.
-
25.02
29.55
25.76
20.70
18.01
15.62
13.88
0.00
26.04
23.34
% Of Sales
-
1.56%
1.51%
1.49%
1.42%
1.29%
1.26%
1.19%
0%
2.63%
2.80%
Miscellaneous Exp.
-
97.68
112.70
94.70
88.46
97.87
90.12
80.20
70.35
44.60
23.34
% Of Sales
-
6.08%
5.77%
5.48%
6.05%
7.03%
7.24%
6.86%
6.68%
4.50%
4.22%
EBITDA
215.50
181.99
293.85
292.58
255.19
232.53
190.14
229.26
180.39
196.52
186.85
EBITDA Margin
13.50%
11.33%
15.03%
16.92%
17.45%
16.69%
15.28%
19.60%
17.14%
19.83%
22.43%
Other Income
19.59
19.84
23.64
25.01
26.05
17.38
17.21
9.56
9.06
9.84
6.94
Interest
12.56
12.38
13.92
16.42
20.41
26.03
32.04
37.66
31.69
20.46
18.00
Depreciation
102.56
103.04
94.33
90.33
89.94
92.75
96.04
100.56
87.87
70.76
58.74
PBT
119.97
86.42
209.24
210.84
170.88
131.12
79.26
100.59
69.89
115.14
117.06
Tax
31.22
13.38
70.79
71.96
52.78
39.49
21.94
30.94
20.94
31.23
34.37
Tax Rate
26.02%
15.48%
33.83%
34.13%
30.89%
30.12%
27.68%
30.76%
29.96%
27.12%
29.36%
PAT
88.75
73.04
138.45
138.88
118.10
91.63
57.32
69.66
48.95
83.91
82.69
PAT before Minority Interest
88.75
73.04
138.45
138.88
118.10
91.63
57.32
69.66
48.95
83.91
82.69
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
5.56%
4.55%
7.08%
8.03%
8.07%
6.58%
4.61%
5.96%
4.65%
8.47%
9.93%
PAT Growth
21.53%
-47.24%
-0.31%
17.60%
28.89%
59.86%
-17.71%
42.31%
-41.66%
1.48%
 
EPS
39.62
32.61
61.81
62.00
52.72
40.91
25.59
31.10
21.85
37.46
36.92

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
1,070.51
1,026.46
913.27
794.38
695.34
607.21
559.93
500.36
462.78
390.04
Share Capital
22.38
22.38
22.38
22.38
22.38
22.38
22.38
22.38
22.38
22.38
Total Reserves
1,048.13
1,004.09
890.89
772.01
672.97
584.83
537.55
477.98
440.40
367.67
Non-Current Liabilities
117.83
140.75
129.92
185.60
249.97
267.95
347.07
375.14
252.04
192.34
Secured Loans
0.00
0.00
30.63
76.53
141.16
176.02
248.60
284.26
178.23
119.08
Unsecured Loans
42.30
71.30
35.16
44.01
35.44
20.44
31.21
29.51
15.47
22.61
Long Term Provisions
31.68
34.68
31.50
30.85
37.46
31.72
23.92
20.76
27.73
21.97
Current Liabilities
396.27
467.83
519.96
424.98
346.61
313.98
286.59
303.90
329.41
234.61
Trade Payables
230.92
271.13
262.96
209.32
187.88
142.02
134.38
121.54
71.84
40.01
Other Current Liabilities
86.20
112.21
132.16
121.78
134.58
139.40
120.16
124.19
173.63
158.16
Short Term Borrowings
44.91
3.94
41.49
34.85
18.52
21.76
22.20
46.34
71.71
26.16
Short Term Provisions
34.24
80.55
83.34
59.02
5.63
10.79
9.85
11.84
12.23
10.28
Total Liabilities
1,584.61
1,635.04
1,563.15
1,404.96
1,291.92
1,189.14
1,193.59
1,179.40
1,044.23
816.99
Net Block
741.40
612.68
555.39
576.75
596.52
666.72
712.61
724.93
554.51
456.58
Gross Block
1,181.15
953.96
807.46
741.28
680.55
1,365.85
1,321.96
1,252.66
1,000.93
837.15
Accumulated Depreciation
439.75
341.27
252.07
164.53
84.03
699.13
609.35
527.73
446.42
380.57
Non Current Assets
837.06
737.86
648.53
663.82
690.18
697.68
748.13
771.76
662.47
507.72
Capital Work in Progress
19.16
16.65
11.23
9.35
5.71
4.04
9.19
24.34
73.58
34.88
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
53.36
42.27
19.82
19.45
48.86
18.53
17.07
22.45
34.38
11.08
Other Non Current Assets
23.14
66.25
62.09
58.27
39.09
8.39
9.25
0.04
0.00
5.18
Current Assets
747.55
897.18
914.62
741.15
601.74
491.46
445.46
407.64
381.76
309.27
Current Investments
60.68
5.51
20.04
8.01
17.52
0.00
0.00
0.00
0.00
0.00
Inventories
290.78
347.14
281.04
240.38
208.35
215.61
177.70
170.58
184.22
130.70
Sundry Debtors
239.31
355.84
321.10
237.81
222.52
216.40
180.53
156.39
144.31
115.23
Cash & Bank
95.93
83.14
181.19
155.14
100.44
29.07
51.94
39.69
11.50
36.38
Other Current Assets
60.85
23.65
27.54
36.13
52.91
30.38
35.30
40.99
41.74
26.96
Short Term Loans & Adv.
43.10
81.91
83.73
63.68
10.88
8.85
18.00
12.49
20.58
10.61
Net Current Assets
351.27
429.35
394.66
316.17
255.13
177.48
158.87
103.75
52.35
74.66
Total Assets
1,584.61
1,635.04
1,563.15
1,404.97
1,291.92
1,189.14
1,193.59
1,179.40
1,044.23
816.99

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
296.77
156.84
174.85
182.81
255.22
129.47
179.66
152.77
128.75
143.86
PBT
86.42
209.24
210.84
170.88
131.12
79.26
100.59
69.89
115.14
117.06
Adjustment
110.97
97.93
92.76
89.49
108.54
124.63
132.55
115.82
89.67
74.94
Changes in Working Capital
133.21
-81.47
-56.98
-26.45
57.95
-49.47
-22.11
-20.41
-46.58
-11.97
Cash after chg. in Working capital
330.59
225.69
246.62
233.93
297.61
154.41
211.03
165.29
158.24
180.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.82
-68.86
-71.77
-51.12
-42.39
-24.94
-31.37
-12.52
-29.49
-36.17
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
-214.31
-157.85
-65.26
-54.84
-67.09
-44.71
-64.77
-196.79
-228.57
-132.73
Net Fixed Assets
-229.70
-151.92
-68.06
-64.37
683.63
-38.74
-54.15
-202.49
-202.48
-125.42
Net Investments
-55.17
14.53
-12.03
9.51
-17.52
0.00
0.00
0.00
0.00
0.00
Others
70.56
-20.46
14.83
0.02
-733.20
-5.97
-10.62
5.70
-26.09
-7.31
Cash from Financing Activity
-110.73
-61.06
-88.37
-89.08
-112.99
-111.49
-100.75
67.60
76.27
-6.88
Net Cash Inflow / Outflow
-28.27
-62.08
21.22
38.88
75.14
-26.73
14.13
23.58
-23.56
4.25
Opening Cash & Equivalents
81.52
143.19
121.97
83.09
7.95
45.08
30.95
7.37
30.59
31.56
Closing Cash & Equivalent
53.25
81.52
143.19
121.97
83.09
18.36
45.08
30.95
7.03
35.81

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.)
474.09
454.39
403.78
350.63
306.36
266.97
245.82
218.75
200.75
167.57
ROA
4.54%
8.66%
9.36%
8.76%
7.39%
4.81%
5.87%
4.40%
9.02%
10.99%
ROE
7.03%
14.42%
16.46%
16.07%
14.29%
9.99%
13.40%
10.43%
20.36%
24.54%
ROCE
8.55%
20.06%
21.71%
19.27%
16.71%
12.11%
14.94%
11.96%
19.73%
24.62%
Fixed Asset Turnover
1.51
2.22
2.29
2.28
1.51
1.01
1.00
1.03
1.17
1.16
Receivable days
67.60
63.20
57.49
51.74
51.83
53.25
47.57
47.09
43.94
45.76
Inventory Days
72.46
58.64
53.63
50.44
50.06
52.76
49.17
55.56
53.32
45.04
Payable days
66.20
59.59
60.87
61.30
52.66
47.13
49.10
40.22
24.72
24.01
Cash Conversion Cycle
73.85
62.25
50.25
40.88
49.23
58.88
47.65
62.43
72.53
66.79
Total Debt/Equity
0.10
0.12
0.20
0.29
0.42
0.52
0.69
0.88
0.73
0.59
Interest Cover
7.98
16.03
13.84
9.37
6.04
3.47
3.67
3.21
6.63
7.50

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.