Nifty
Sensex
:
:
11958.55
40877.31
61.75 (0.52%)
332.94 (0.82%)

Engineering - Industrial Equipments

Rating :
50/99

BSE: 538562 | NSE: SKIPPER

52.55
20-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  55.00
  •  55.20
  •  51.00
  •  54.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  235719
  •  124.42
  •  62.25
  •  17.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 539.02
  • 15.99
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 979.93
  • 0.19%
  • 0.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.89%
  • 5.32%
  • 11.42%
  • FII
  • DII
  • Others
  • 8.72%
  • 1.85%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.68
  • -1.59
  • -12.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.73
  • -9.25
  • -12.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.92
  • -15.29
  • -29.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.48
  • 13.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.37
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.30
  • 5.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
403.59
313.25
28.84%
220.71
338.56
-34.81%
438.85
433.39
1.26%
299.84
434.82
-31.04%
Expenses
355.83
278.69
27.68%
211.66
295.92
-28.47%
411.66
378.29
8.82%
265.12
392.62
-32.47%
EBITDA
47.76
34.56
38.19%
9.05
42.65
-78.78%
27.20
55.11
-50.64%
34.72
42.20
-17.73%
EBIDTM
11.83%
11.03%
4.10%
12.60%
14.01%
12.72%
11.58%
9.70%
Other Income
0.38
0.16
137.50%
0.30
0.27
11.11%
0.30
0.36
-16.67%
1.23
0.35
251.43%
Interest
17.19
23.21
-25.94%
17.31
21.56
-19.71%
19.86
25.04
-20.69%
20.13
23.50
-14.34%
Depreciation
11.96
9.49
26.03%
10.63
9.36
13.57%
9.68
8.17
18.48%
9.58
8.53
12.31%
PBT
19.00
2.03
835.96%
-18.59
12.00
-
-2.04
22.26
-
6.23
10.52
-40.78%
Tax
6.55
0.61
973.77%
-6.70
3.79
-
-29.43
4.49
-
1.78
4.06
-56.16%
PAT
12.45
1.42
776.76%
-11.89
8.22
-
27.39
17.77
54.14%
4.46
6.46
-30.96%
PATM
3.09%
0.45%
-5.39%
2.43%
7.11%
4.10%
1.49%
1.48%
EPS
1.21
0.14
764.29%
-1.16
0.80
-
2.67
1.73
54.34%
0.43
0.63
-31.75%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Net Sales
1,362.99
1,390.51
1,870.87
Net Sales Growth
-10.33%
-25.68%
 
Cost Of Goods Sold
5,237.05
888.72
1,264.03
Gross Profit
-3,874.06
501.79
606.84
GP Margin
-284.23%
36.09%
32.44%
Total Expenditure
1,244.27
1,250.77
1,689.29
Power & Fuel Cost
-
45.75
60.85
% Of Sales
-
3.29%
3.25%
Employee Cost
-
74.72
81.69
% Of Sales
-
5.37%
4.37%
Manufacturing Exp.
-
162.14
172.54
% Of Sales
-
11.66%
9.22%
General & Admin Exp.
-
25.66
37.35
% Of Sales
-
1.85%
2.00%
Selling & Distn. Exp.
-
19.61
42.94
% Of Sales
-
1.41%
2.30%
Miscellaneous Exp.
-
34.19
29.89
% Of Sales
-
2.46%
1.60%
EBITDA
118.73
139.74
181.58
EBITDA Margin
8.71%
10.05%
9.71%
Other Income
2.21
1.97
1.37
Interest
74.49
85.37
102.09
Depreciation
41.85
38.10
37.87
PBT
4.60
18.23
42.98
Tax
-27.80
-23.26
11.77
Tax Rate
-604.35%
-127.59%
27.38%
PAT
32.41
41.49
31.21
PAT before Minority Interest
32.41
41.49
31.21
Minority Interest
0.00
0.00
0.00
PAT Margin
2.38%
2.98%
1.67%
PAT Growth
-4.31%
32.94%
 
EPS
3.16
4.04
3.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Shareholder's Funds
687.28
648.61
Share Capital
10.27
10.27
Total Reserves
677.02
638.34
Non-Current Liabilities
198.65
226.62
Secured Loans
139.96
127.81
Unsecured Loans
16.93
36.19
Long Term Provisions
5.76
4.78
Current Liabilities
826.89
777.58
Trade Payables
374.39
351.38
Other Current Liabilities
187.26
112.69
Short Term Borrowings
262.42
313.34
Short Term Provisions
2.82
0.17
Total Liabilities
1,712.82
1,652.81
Net Block
578.83
514.48
Gross Block
824.20
724.03
Accumulated Depreciation
245.37
209.55
Non Current Assets
662.05
534.33
Capital Work in Progress
10.70
8.45
Non Current Investment
9.22
8.93
Long Term Loans & Adv.
63.29
2.38
Other Non Current Assets
0.01
0.09
Current Assets
1,050.76
1,118.48
Current Investments
0.00
0.00
Inventories
492.33
534.75
Sundry Debtors
438.12
494.29
Cash & Bank
12.84
10.85
Other Current Assets
107.47
14.19
Short Term Loans & Adv.
67.92
64.39
Net Current Assets
223.87
340.90
Total Assets
1,712.81
1,652.81

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Cash From Operating Activity
214.50
134.14
PBT
18.00
42.97
Adjustment
139.56
140.26
Changes in Working Capital
57.13
-20.82
Cash after chg. in Working capital
214.68
162.41
Interest Paid
0.00
0.00
Tax Paid
-0.18
-28.26
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-50.82
-40.94
Net Fixed Assets
-102.42
Net Investments
-0.58
Others
52.18
Cash from Financing Activity
-163.41
-93.38
Net Cash Inflow / Outflow
0.28
-0.17
Opening Cash & Equivalents
0.63
0.80
Closing Cash & Equivalent
0.91
0.63

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Book Value (Rs.)
66.94
63.17
ROA
2.47%
1.89%
ROE
6.21%
4.81%
ROCE
8.96%
12.38%
Fixed Asset Turnover
1.80
2.58
Receivable days
122.38
96.43
Inventory Days
134.80
104.33
Payable days
109.11
78.64
Cash Conversion Cycle
148.07
122.12
Total Debt/Equity
0.66
0.81
Interest Cover
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.