Nifty
Sensex
:
:
24475.05
80497.95
-55.85 (-0.23%)
-106.70 (-0.13%)

Engineering - Industrial Equipments

Rating :
68/99

BSE: 538562 | NSE: SKIPPER

385.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  393.95
  •  395.00
  •  382.00
  •  390.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  761847
  •  2948.95
  •  405.65
  •  160.27

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,858.50
  • 47.25
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,300.87
  • 0.03%
  • 4.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.48%
  • 8.77%
  • 18.10%
  • FII
  • DII
  • Others
  • 3.64%
  • 0.00%
  • 3.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 1.14
  • 7.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.40
  • 0.02
  • 9.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 2.65
  • 19.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.41
  • 28.49
  • 39.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.40
  • 1.46
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.10
  • 8.43
  • 9.53

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
1,153.51
657.36
75.48%
801.58
444.85
80.19%
772.37
462.00
67.18%
554.58
416.09
33.28%
Expenses
1,044.97
585.76
78.40%
724.51
399.54
81.34%
698.68
422.20
65.49%
494.44
380.26
30.03%
EBITDA
108.54
71.60
51.59%
77.07
45.32
70.06%
73.69
39.81
85.10%
60.14
35.83
67.85%
EBIDTM
9.41%
10.89%
9.61%
10.19%
9.54%
8.62%
10.84%
8.61%
Other Income
3.00
1.77
69.49%
2.25
1.22
84.43%
1.88
1.17
60.68%
1.46
1.15
26.96%
Interest
51.52
31.69
62.57%
39.48
25.75
53.32%
34.89
22.54
54.79%
28.10
24.04
16.89%
Depreciation
13.68
11.40
20.00%
13.48
11.36
18.66%
12.93
11.40
13.42%
12.43
12.62
-1.51%
PBT
46.34
30.28
53.04%
26.36
9.43
179.53%
27.75
7.04
294.18%
21.06
0.33
6,281.82%
Tax
22.44
9.41
138.47%
8.59
2.32
270.26%
8.77
2.53
246.64%
7.04
0.12
5,766.67%
PAT
23.90
20.87
14.52%
17.78
7.11
150.07%
18.98
4.51
320.84%
14.02
0.21
6,576.19%
PATM
2.07%
3.17%
2.22%
1.60%
2.46%
0.98%
2.53%
0.05%
EPS
2.39
2.26
5.75%
1.95
0.90
116.67%
1.88
0.28
571.43%
1.55
-0.06
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
3,282.04
1,980.30
1,707.08
1,581.51
1,390.51
1,870.87
Net Sales Growth
65.73%
16.01%
7.94%
13.74%
-25.68%
 
Cost Of Goods Sold
1,661.03
1,266.83
1,145.24
1,029.01
888.72
1,264.03
Gross Profit
1,621.01
713.48
561.84
552.50
501.79
606.84
GP Margin
49.39%
36.03%
32.91%
34.93%
36.09%
32.44%
Total Expenditure
2,962.60
1,798.55
1,557.78
1,464.18
1,250.77
1,689.29
Power & Fuel Cost
-
75.12
51.79
41.34
45.75
60.85
% Of Sales
-
3.79%
3.03%
2.61%
3.29%
3.25%
Employee Cost
-
97.49
87.48
75.89
74.72
81.69
% Of Sales
-
4.92%
5.12%
4.80%
5.37%
4.37%
Manufacturing Exp.
-
160.72
157.26
209.01
157.83
166.31
% Of Sales
-
8.12%
9.21%
13.22%
11.35%
8.89%
General & Admin Exp.
-
46.07
41.28
42.40
29.97
43.58
% Of Sales
-
2.33%
2.42%
2.68%
2.16%
2.33%
Selling & Distn. Exp.
-
89.46
60.03
37.66
19.61
42.94
% Of Sales
-
4.52%
3.52%
2.38%
1.41%
2.30%
Miscellaneous Exp.
-
62.86
14.68
28.88
34.19
29.89
% Of Sales
-
3.17%
0.86%
1.83%
2.46%
1.60%
EBITDA
319.44
181.75
149.30
117.33
139.74
181.58
EBITDA Margin
9.73%
9.18%
8.75%
7.42%
10.05%
9.71%
Other Income
8.59
17.01
23.07
31.93
1.97
1.37
Interest
153.99
104.91
93.54
73.88
85.37
102.09
Depreciation
52.52
46.78
48.49
45.26
38.10
37.87
PBT
121.51
47.08
30.35
30.12
18.23
42.98
Tax
46.84
14.37
1.74
9.04
-23.26
11.77
Tax Rate
38.55%
30.52%
5.73%
30.01%
-127.59%
27.38%
PAT
74.68
35.57
25.15
21.08
41.49
31.21
PAT before Minority Interest
74.68
35.57
25.15
21.08
41.49
31.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.28%
1.80%
1.47%
1.33%
2.98%
1.67%
PAT Growth
128.38%
41.43%
19.31%
-49.19%
32.94%
 
EPS
6.61
3.15
2.23
1.87
3.67
2.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
767.41
732.13
707.84
687.28
648.61
Share Capital
10.27
10.27
10.27
10.27
10.27
Total Reserves
757.15
721.86
697.57
677.02
638.34
Non-Current Liabilities
350.39
268.00
308.51
198.65
226.62
Secured Loans
186.30
209.23
245.67
139.96
127.81
Unsecured Loans
5.58
2.75
10.66
16.93
36.19
Long Term Provisions
6.35
6.04
5.88
5.76
4.78
Current Liabilities
1,104.84
1,083.82
902.92
826.89
777.58
Trade Payables
588.12
626.43
657.33
374.39
351.38
Other Current Liabilities
276.73
161.56
109.12
187.26
112.69
Short Term Borrowings
234.91
286.79
123.58
262.42
313.34
Short Term Provisions
5.09
9.04
12.89
2.82
0.17
Total Liabilities
2,222.64
2,083.95
1,919.27
1,712.82
1,652.81
Net Block
696.97
656.98
656.91
578.83
514.48
Gross Block
1,074.83
991.05
945.60
824.20
724.03
Accumulated Depreciation
377.86
334.07
288.70
245.37
209.55
Non Current Assets
765.71
698.82
703.15
662.05
534.33
Capital Work in Progress
7.14
13.95
11.64
10.70
8.45
Non Current Investment
10.05
7.22
9.70
9.22
8.93
Long Term Loans & Adv.
51.55
20.67
24.90
63.29
2.38
Other Non Current Assets
0.00
0.00
0.01
0.01
0.09
Current Assets
1,456.93
1,385.13
1,216.12
1,050.76
1,118.48
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
913.20
786.06
601.49
492.33
534.75
Sundry Debtors
360.22
434.40
471.84
438.12
494.29
Cash & Bank
31.08
39.20
26.29
12.84
10.85
Other Current Assets
152.43
21.14
19.81
12.44
78.58
Short Term Loans & Adv.
108.92
104.32
96.68
95.03
69.19
Net Current Assets
352.10
301.31
313.20
223.87
340.90
Total Assets
2,222.64
2,083.95
1,919.27
1,712.81
1,652.81

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
284.19
17.28
180.35
214.50
134.14
PBT
49.93
26.88
30.12
18.00
42.97
Adjustment
154.91
139.76
87.50
139.30
140.26
Changes in Working Capital
91.73
-148.40
58.47
57.36
-20.82
Cash after chg. in Working capital
296.57
18.25
176.09
214.66
162.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.38
-0.97
4.25
-0.16
-28.26
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-97.94
-48.16
-99.62
-50.82
-40.94
Net Fixed Assets
-76.97
-47.76
-122.34
-102.42
Net Investments
0.00
-0.96
-0.12
-0.58
Others
-20.97
0.56
22.84
52.18
Cash from Financing Activity
-185.25
31.05
-80.68
-163.41
-93.38
Net Cash Inflow / Outflow
1.00
0.17
0.05
0.28
-0.17
Opening Cash & Equivalents
1.12
0.95
0.91
0.63
0.80
Closing Cash & Equivalent
2.11
1.12
0.95
0.91
0.63

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
73.01
71.31
68.94
66.94
63.17
ROA
1.65%
1.26%
1.16%
2.47%
1.89%
ROE
4.74%
3.49%
3.02%
6.21%
4.81%
ROCE
12.14%
9.85%
9.09%
8.96%
12.38%
Fixed Asset Turnover
1.94
1.78
1.80
1.80
2.58
Receivable days
72.48
95.95
104.19
122.38
96.43
Inventory Days
154.99
146.92
125.25
134.80
104.33
Payable days
174.97
204.57
182.98
109.49
78.94
Cash Conversion Cycle
52.50
38.30
46.46
147.68
121.82
Total Debt/Equity
0.63
0.77
0.62
0.66
0.81
Interest Cover
1.48
1.29
1.41
1.21
1.42

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.