Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Engineering - Industrial Equipments

Rating :
73/99

BSE: Not Listed | NSE: SHRIPISTON

1980.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1876.00
  •  2015.00
  •  1860.10
  •  1884.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  211457
  •  4138.68
  •  2206.00
  •  948.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,491.70
  • 19.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,084.65
  • 0.52%
  • 4.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.75%
  • 3.12%
  • 13.40%
  • FII
  • DII
  • Others
  • 1.99%
  • 7.63%
  • 27.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 13.97
  • 14.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.94
  • 28.68
  • 16.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.68
  • 43.38
  • 39.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.58
  • 12.72
  • 11.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.69
  • 1.97
  • 2.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.55
  • 6.98
  • 6.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
855.56
701.01
22.05%
765.74
636.00
20.40%
751.61
652.19
15.24%
716.42
620.13
15.53%
Expenses
678.56
565.99
19.89%
604.44
519.04
16.45%
594.03
537.46
10.53%
570.26
526.49
8.31%
EBITDA
177.00
135.02
31.09%
161.30
116.96
37.91%
157.58
114.73
37.35%
146.16
93.64
56.09%
EBIDTM
20.69%
19.26%
21.06%
18.39%
20.97%
-4.88%
20.40%
15.10%
Other Income
23.93
16.30
46.81%
19.25
11.71
64.39%
23.02
11.82
94.75%
19.07
6.84
178.80%
Interest
9.44
6.23
51.52%
8.16
5.09
60.31%
6.66
4.97
34.00%
6.20
3.01
105.98%
Depreciation
33.58
23.84
40.86%
28.97
23.18
24.98%
22.49
23.68
-5.03%
22.67
24.00
-5.54%
PBT
157.91
121.25
30.24%
143.42
100.40
42.85%
151.45
97.90
54.70%
136.36
73.47
85.60%
Tax
41.45
29.87
38.77%
35.65
25.54
39.58%
38.45
24.92
54.29%
34.91
18.81
85.59%
PAT
116.46
91.38
27.45%
107.77
74.86
43.96%
113.00
72.98
54.84%
101.45
54.66
85.60%
PATM
13.61%
13.04%
14.07%
11.77%
15.03%
-10.84%
14.16%
8.81%
EPS
27.15
20.65
31.48%
24.37
17.00
43.35%
25.80
-0.96
-
23.15
12.41
86.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
3,089.32
2,609.33
2,064.66
1,596.60
1,606.77
1,954.90
1,729.41
1,462.57
1,392.96
1,244.38
Net Sales Growth
-
18.40%
26.38%
29.32%
-0.63%
-17.81%
13.04%
18.24%
5.00%
11.94%
 
Cost Of Goods Sold
-
1,191.87
1,042.59
741.87
541.03
553.88
651.04
503.74
412.56
407.42
376.36
Gross Profit
-
1,897.45
1,566.74
1,322.80
1,055.57
1,052.89
1,303.87
1,225.67
1,050.01
985.54
868.02
GP Margin
-
61.42%
60.04%
64.07%
66.11%
65.53%
66.70%
70.87%
71.79%
70.75%
69.76%
Total Expenditure
-
2,447.30
2,148.97
1,760.20
1,381.08
1,424.78
1,661.05
1,436.83
1,207.38
1,160.43
1,054.24
Power & Fuel Cost
-
158.08
138.07
130.21
107.66
115.69
136.23
132.61
113.20
102.33
96.17
% Of Sales
-
5.12%
5.29%
6.31%
6.74%
7.20%
6.97%
7.67%
7.74%
7.35%
7.73%
Employee Cost
-
459.48
409.51
391.76
335.71
343.71
369.18
336.32
278.75
273.32
235.92
% Of Sales
-
14.87%
15.69%
18.97%
21.03%
21.39%
18.88%
19.45%
19.06%
19.62%
18.96%
Manufacturing Exp.
-
469.16
422.63
359.96
263.88
265.44
328.40
313.13
266.57
251.51
231.20
% Of Sales
-
15.19%
16.20%
17.43%
16.53%
16.52%
16.80%
18.11%
18.23%
18.06%
18.58%
General & Admin Exp.
-
31.66
23.68
15.39
15.84
27.56
33.96
30.57
27.14
9.97
8.86
% Of Sales
-
1.02%
0.91%
0.75%
0.99%
1.72%
1.74%
1.77%
1.86%
0.72%
0.71%
Selling & Distn. Exp.
-
40.90
36.23
36.94
33.64
25.02
29.55
25.76
20.70
18.01
15.62
% Of Sales
-
1.32%
1.39%
1.79%
2.11%
1.56%
1.51%
1.49%
1.42%
1.29%
1.26%
Miscellaneous Exp.
-
96.16
76.26
84.08
83.31
93.47
112.70
94.70
88.46
97.87
15.62
% Of Sales
-
3.11%
2.92%
4.07%
5.22%
5.82%
5.77%
5.48%
6.05%
7.03%
7.24%
EBITDA
-
642.02
460.36
304.46
215.52
181.99
293.85
292.58
255.19
232.53
190.14
EBITDA Margin
-
20.78%
17.64%
14.75%
13.50%
11.33%
15.03%
16.92%
17.45%
16.69%
15.28%
Other Income
-
85.27
46.66
29.21
19.58
19.84
23.64
25.01
26.05
17.38
17.21
Interest
-
30.46
19.29
11.42
12.56
12.38
13.92
16.42
20.41
26.03
32.04
Depreciation
-
107.71
94.71
102.05
102.56
103.04
94.33
90.33
89.94
92.75
96.04
PBT
-
589.13
393.02
220.21
119.98
86.42
209.24
210.84
170.88
131.12
79.26
Tax
-
150.47
99.14
56.64
31.23
13.38
70.79
71.96
52.78
39.49
21.94
Tax Rate
-
25.54%
25.23%
25.72%
26.03%
15.48%
33.83%
34.13%
30.89%
30.12%
27.68%
PAT
-
442.55
293.46
163.56
88.75
73.04
138.45
138.88
118.10
91.63
57.32
PAT before Minority Interest
-
438.66
293.88
163.56
88.75
73.04
138.45
138.88
118.10
91.63
57.32
Minority Interest
-
3.89
-0.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
14.33%
11.25%
7.92%
5.56%
4.55%
7.08%
8.03%
8.07%
6.58%
4.61%
PAT Growth
-
50.80%
79.42%
84.29%
21.51%
-47.24%
-0.31%
17.60%
28.89%
59.86%
 
EPS
-
100.58
66.70
37.17
20.17
16.60
31.47
31.56
26.84
20.83
13.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,925.67
1,527.46
1,255.03
1,148.15
1,070.51
1,026.46
913.27
794.38
695.34
607.21
Share Capital
44.05
22.02
22.02
22.38
22.38
22.38
22.38
22.38
22.38
22.38
Total Reserves
1,881.62
1,505.43
1,233.00
1,125.77
1,048.13
1,004.09
890.89
772.01
672.97
584.83
Non-Current Liabilities
310.49
240.24
118.51
115.69
117.83
140.75
129.92
185.60
249.97
267.95
Secured Loans
202.95
119.43
0.00
0.00
0.00
0.00
30.63
76.53
141.16
176.02
Unsecured Loans
4.15
26.59
40.34
48.50
42.30
71.30
35.16
44.01
35.44
20.44
Long Term Provisions
32.05
28.72
26.26
21.57
31.68
34.68
31.50
30.85
37.46
31.72
Current Liabilities
948.66
700.11
534.05
467.25
396.27
467.83
519.96
424.98
346.61
313.98
Trade Payables
355.98
291.52
305.90
288.43
230.92
271.13
262.96
209.32
187.88
142.02
Other Current Liabilities
235.06
178.03
87.19
94.76
86.20
112.21
132.16
121.78
134.58
139.40
Short Term Borrowings
190.00
112.21
72.84
50.84
44.91
3.94
41.49
34.85
18.52
21.76
Short Term Provisions
167.61
118.35
68.12
33.22
34.24
80.55
83.34
59.02
5.63
10.79
Total Liabilities
3,279.70
2,512.79
1,907.59
1,731.09
1,584.61
1,635.04
1,563.15
1,404.96
1,291.92
1,189.14
Net Block
933.97
772.20
689.02
702.57
741.40
612.68
555.39
576.75
596.52
666.72
Gross Block
1,750.32
1,489.32
1,326.59
1,242.70
1,181.15
953.96
807.46
741.28
680.55
1,365.85
Accumulated Depreciation
816.35
717.12
637.56
540.14
439.75
341.27
252.07
164.53
84.03
699.13
Non Current Assets
1,178.85
907.73
750.13
782.66
837.06
737.86
648.53
663.82
690.18
697.68
Capital Work in Progress
31.45
4.67
5.55
7.65
19.16
16.65
11.23
9.35
5.71
4.04
Non Current Investment
4.80
4.80
4.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
46.65
26.17
20.66
43.39
53.25
42.27
19.82
19.45
48.86
18.53
Other Non Current Assets
161.97
99.89
30.09
29.05
23.25
66.25
62.09
58.27
39.09
8.39
Current Assets
2,100.85
1,605.05
1,157.46
948.43
747.55
897.18
914.62
741.15
601.74
491.46
Current Investments
109.74
67.50
27.18
34.41
60.68
5.51
20.04
8.01
17.52
0.00
Inventories
391.05
338.88
333.48
274.22
290.78
347.14
281.04
240.38
208.35
215.61
Sundry Debtors
476.06
396.59
354.56
323.28
239.31
355.84
321.10
237.81
222.52
216.40
Cash & Bank
861.97
646.89
349.77
254.75
95.93
83.14
181.19
155.14
100.44
29.07
Other Current Assets
262.03
34.15
23.28
17.29
60.85
105.56
111.27
99.81
52.91
30.38
Short Term Loans & Adv.
183.99
121.03
69.19
44.49
43.10
81.91
83.73
63.68
10.88
8.85
Net Current Assets
1,152.19
904.94
623.41
481.18
351.27
429.35
394.66
316.17
255.13
177.48
Total Assets
3,279.70
2,512.78
1,907.59
1,731.09
1,584.61
1,635.04
1,563.15
1,404.97
1,291.92
1,189.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
486.73
395.18
219.32
189.86
296.77
156.84
174.85
182.81
255.22
129.47
PBT
589.13
393.02
220.21
119.98
86.42
209.24
210.84
170.88
131.12
79.26
Adjustment
63.84
73.24
96.40
105.89
110.97
97.93
92.76
89.49
108.54
124.63
Changes in Working Capital
-10.13
31.10
-40.00
-11.71
133.21
-81.47
-56.98
-26.45
57.95
-49.47
Cash after chg. in Working capital
642.84
497.36
276.61
214.16
330.59
225.69
246.62
233.93
297.61
154.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-156.11
-102.18
-57.29
-24.30
-33.82
-68.86
-71.77
-51.12
-42.39
-24.94
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
-421.60
-476.15
-56.30
-10.12
-214.31
-157.85
-65.26
-54.84
-67.09
-44.71
Net Fixed Assets
-64.82
-14.49
-81.79
-50.04
-229.70
-151.92
-68.06
-64.37
683.63
-38.74
Net Investments
-202.91
-160.27
2.43
26.27
-55.17
14.53
-12.03
9.51
-17.52
0.00
Others
-153.87
-301.39
23.06
13.65
70.56
-20.46
14.83
0.02
-733.20
-5.97
Cash from Financing Activity
-42.16
92.97
-90.72
-27.95
-110.73
-61.06
-88.37
-89.08
-112.99
-111.49
Net Cash Inflow / Outflow
22.98
11.99
72.30
151.79
-28.27
-62.08
21.22
38.88
75.14
-26.73
Opening Cash & Equivalents
30.52
18.52
205.04
53.25
81.52
143.19
121.97
83.09
7.95
45.08
Closing Cash & Equivalent
53.49
30.52
277.34
205.04
53.25
81.52
143.19
121.97
83.09
18.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
434.95
344.55
282.70
508.79
474.09
454.39
403.78
350.63
306.36
266.97
ROA
15.15%
13.30%
8.99%
5.35%
4.54%
8.66%
9.36%
8.76%
7.39%
4.81%
ROE
25.55%
21.27%
13.72%
8.07%
7.03%
14.42%
16.46%
16.07%
14.29%
9.99%
ROCE
29.59%
25.82%
17.57%
10.92%
8.55%
20.06%
21.71%
19.27%
16.71%
12.11%
Fixed Asset Turnover
1.96
1.89
1.61
1.32
1.51
2.22
2.29
2.28
1.51
1.01
Receivable days
50.04
51.56
59.92
64.31
67.60
63.20
57.49
51.74
51.83
53.25
Inventory Days
41.86
46.15
53.72
64.58
72.46
58.64
53.63
50.44
50.06
52.76
Payable days
99.15
104.58
146.21
175.19
66.20
59.59
60.87
61.30
52.66
47.13
Cash Conversion Cycle
-7.25
-6.87
-32.58
-46.30
73.85
62.25
50.25
40.88
49.23
58.88
Total Debt/Equity
0.24
0.20
0.11
0.11
0.10
0.12
0.20
0.29
0.42
0.52
Interest Cover
20.34
21.37
20.28
10.55
7.98
16.03
13.84
9.37
6.04
3.47

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.