Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Engineering - Industrial Equipments

Rating :
72/99

BSE: 538562 | NSE: SKIPPER

524.25
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  523.9
  •  529
  •  520.3
  •  526.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  170587
  •  89373237.15
  •  665
  •  342.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,921.30
  • 36.51
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,502.18
  • 0.02%
  • 4.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.48%
  • 6.22%
  • 18.81%
  • FII
  • DII
  • Others
  • 5.42%
  • 0.11%
  • 2.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.87
  • 23.94
  • 32.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 30.79
  • 19.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 47.93
  • 61.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.67
  • 38.09
  • 39.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.21
  • 2.57
  • 3.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 10.42
  • 12.28

Earnings Forecasts:

(Updated: 27-09-2025)
Description
2024
2025
2026
2027
Adj EPS
13.53
P/E Ratio
38.75
Revenue
4624.48
EBITDA
451.66
Net Income
145.83
ROA
4.47
P/B Ratio
5.00
ROE
14.06
FCFF
-283.61
FCFF Yield
-4.16
Net Debt
618.96
BVPS
104.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,253.86
1,091.74
14.85%
1,287.75
1,153.51
11.64%
1,135.25
801.58
41.63%
1,109.74
772.37
43.68%
Expenses
1,126.70
987.08
14.14%
1,164.10
1,044.97
11.40%
1,024.34
724.51
41.38%
997.30
698.68
42.74%
EBITDA
127.17
104.67
21.50%
123.65
108.54
13.92%
110.91
77.07
43.91%
112.44
73.69
52.59%
EBIDTM
10.14%
9.59%
9.60%
9.41%
9.77%
9.61%
10.13%
9.54%
Other Income
3.28
3.36
-2.38%
9.07
3.00
202.33%
3.72
2.25
65.33%
3.37
1.88
79.26%
Interest
52.96
51.25
3.34%
56.33
51.52
9.34%
49.73
39.48
25.96%
55.45
34.89
58.93%
Depreciation
17.70
14.51
21.98%
17.22
13.68
25.88%
16.65
13.48
23.52%
14.92
12.93
15.39%
PBT
59.78
42.27
41.42%
59.17
46.34
27.69%
48.25
26.36
83.04%
45.44
27.75
63.75%
Tax
15.12
10.68
41.57%
14.78
22.44
-34.14%
12.34
8.59
43.66%
11.50
8.77
31.13%
PAT
44.66
31.59
41.37%
44.39
23.90
85.73%
35.91
17.78
101.97%
33.94
18.98
78.82%
PATM
3.56%
2.89%
3.45%
2.07%
3.16%
2.22%
3.06%
2.46%
EPS
4.01
3.08
30.19%
4.25
2.39
77.82%
3.20
1.95
64.10%
3.13
1.88
66.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
4,786.60
4,624.48
3,282.04
1,980.30
1,707.08
1,581.51
1,390.51
1,870.87
Net Sales Growth
25.33%
40.90%
65.73%
16.01%
7.94%
13.74%
-25.68%
 
Cost Of Goods Sold
3,063.89
2,875.37
1,668.27
1,266.83
1,145.24
1,029.01
888.72
1,264.03
Gross Profit
1,722.71
1,749.11
1,613.77
713.48
561.84
552.50
501.79
606.84
GP Margin
35.99%
37.82%
49.17%
36.03%
32.91%
34.93%
36.09%
32.44%
Total Expenditure
4,312.44
4,175.49
2,969.53
1,799.50
1,557.78
1,464.18
1,250.77
1,689.29
Power & Fuel Cost
-
84.98
80.75
75.12
51.79
41.34
45.75
60.85
% Of Sales
-
1.84%
2.46%
3.79%
3.03%
2.61%
3.29%
3.25%
Employee Cost
-
179.72
126.72
97.49
87.48
75.89
74.72
81.69
% Of Sales
-
3.89%
3.86%
4.92%
5.12%
4.80%
5.37%
4.37%
Manufacturing Exp.
-
758.26
876.19
170.18
157.26
209.01
157.83
166.31
% Of Sales
-
16.40%
26.70%
8.59%
9.21%
13.22%
11.35%
8.89%
General & Admin Exp.
-
92.29
56.53
36.62
41.28
42.40
29.97
43.58
% Of Sales
-
2.00%
1.72%
1.85%
2.42%
2.68%
2.16%
2.33%
Selling & Distn. Exp.
-
143.61
129.93
89.46
60.03
37.66
19.61
42.94
% Of Sales
-
3.11%
3.96%
4.52%
3.52%
2.38%
1.41%
2.30%
Miscellaneous Exp.
-
41.26
31.14
63.81
14.68
28.88
34.19
29.89
% Of Sales
-
0.89%
0.95%
3.22%
0.86%
1.83%
2.46%
1.60%
EBITDA
474.17
448.99
312.51
180.80
149.30
117.33
139.74
181.58
EBITDA Margin
9.91%
9.71%
9.52%
9.13%
8.75%
7.42%
10.05%
9.71%
Other Income
19.44
23.39
16.52
17.97
23.07
31.93
1.97
1.37
Interest
214.47
213.96
155.00
104.91
93.54
73.88
85.37
102.09
Depreciation
66.49
63.30
52.53
46.78
48.49
45.26
38.10
37.87
PBT
212.64
195.13
121.51
47.08
30.35
30.12
18.23
42.98
Tax
53.74
49.30
46.83
14.37
1.74
9.04
-23.26
11.77
Tax Rate
25.27%
25.27%
38.54%
30.52%
5.73%
30.01%
-127.59%
27.38%
PAT
158.90
149.35
81.67
35.57
25.15
21.08
41.49
31.21
PAT before Minority Interest
158.90
149.35
81.67
35.57
25.15
21.08
41.49
31.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.32%
3.23%
2.49%
1.80%
1.47%
1.33%
2.98%
1.67%
PAT Growth
72.25%
82.87%
129.60%
41.43%
19.31%
-49.19%
32.94%
 
EPS
14.07
13.23
7.23
3.15
2.23
1.87
3.67
2.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,193.10
897.62
767.41
732.13
707.84
687.28
648.61
Share Capital
11.29
10.52
10.27
10.27
10.27
10.27
10.27
Total Reserves
1,181.82
887.10
757.15
721.86
697.57
677.02
638.34
Non-Current Liabilities
389.47
490.69
350.39
268.00
308.51
198.65
226.62
Secured Loans
203.31
254.90
186.30
209.23
245.67
139.96
127.81
Unsecured Loans
28.44
45.91
5.58
2.75
10.66
16.93
36.19
Long Term Provisions
9.38
7.21
6.35
6.04
5.88
5.76
4.78
Current Liabilities
1,814.62
1,756.41
1,104.84
1,083.82
902.92
826.89
777.58
Trade Payables
1,221.78
1,220.58
588.12
626.43
657.33
374.39
351.38
Other Current Liabilities
189.44
313.26
276.73
161.56
109.12
187.26
112.69
Short Term Borrowings
394.37
222.41
234.91
286.79
123.58
262.42
313.34
Short Term Provisions
9.03
0.16
5.09
9.04
12.89
2.82
0.17
Total Liabilities
3,397.19
3,144.72
2,222.64
2,083.95
1,919.27
1,712.82
1,652.81
Net Block
900.65
749.38
696.97
656.98
656.91
578.83
514.48
Gross Block
1,376.45
1,174.40
1,074.83
991.05
945.60
824.20
724.03
Accumulated Depreciation
475.80
425.02
377.86
334.07
288.70
245.37
209.55
Non Current Assets
1,108.44
822.13
767.76
698.82
703.15
662.05
534.33
Capital Work in Progress
133.71
16.02
7.14
13.95
11.64
10.70
8.45
Non Current Investment
20.37
16.86
10.05
7.22
9.70
9.22
8.93
Long Term Loans & Adv.
48.71
38.75
51.55
20.67
24.90
63.29
2.38
Other Non Current Assets
4.99
1.12
2.05
0.00
0.01
0.01
0.09
Current Assets
2,288.75
2,322.58
1,454.88
1,385.13
1,216.12
1,050.76
1,118.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,197.41
1,203.14
913.20
786.06
601.49
492.33
534.75
Sundry Debtors
701.28
766.15
360.22
434.40
471.84
438.12
494.29
Cash & Bank
120.59
134.89
31.08
39.20
26.29
12.84
10.85
Other Current Assets
269.47
47.79
41.46
21.14
116.49
107.47
78.58
Short Term Loans & Adv.
233.19
170.60
108.92
104.32
96.68
95.03
69.19
Net Current Assets
474.13
566.17
350.05
301.31
313.20
223.87
340.90
Total Assets
3,397.19
3,144.71
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 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
153.27
199.16
284.19
17.28
180.35
214.50
134.14
PBT
198.65
128.50
49.93
26.88
30.12
18.00
42.97
Adjustment
273.56
204.54
154.91
139.76
87.50
139.30
140.26
Changes in Working Capital
-280.95
-100.53
91.73
-148.40
58.47
57.36
-20.82
Cash after chg. in Working capital
191.26
232.51
296.57
18.25
176.09
214.66
162.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.98
-33.35
-12.38
-0.97
4.25
-0.16
-28.26
Other Direct Exp. Paid
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
Cash From Investing Activity
-200.53
-186.98
-97.94
-48.16
-99.62
-50.82
-40.94
Net Fixed Assets
-319.74
-108.45
-76.97
-47.76
-122.34
-102.42
Net Investments
0.00
0.18
0.00
-0.96
-0.12
-0.58
Others
119.21
-78.71
-20.97
0.56
22.84
52.18
Cash from Financing Activity
51.16
-12.45
-185.25
31.05
-80.68
-163.41
-93.38
Net Cash Inflow / Outflow
3.90
-0.27
1.00
0.17
0.05
0.28
-0.17
Opening Cash & Equivalents
1.84
2.11
1.12
0.95
0.91
0.63
0.80
Closing Cash & Equivalent
5.74
1.84
2.11
1.12
0.95
0.91
0.63

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
105.75
87.40
73.01
71.31
68.94
66.94
63.17
ROA
4.57%
3.04%
1.65%
1.26%
1.16%
2.47%
1.89%
ROE
14.29%
9.81%
4.74%
3.49%
3.02%
6.21%
4.81%
ROCE
24.49%
20.80%
12.14%
9.85%
9.09%
8.96%
12.38%
Fixed Asset Turnover
3.65
2.95
1.94
1.78
1.80
1.80
2.58
Receivable days
57.58
61.96
72.47
95.95
104.19
122.38
96.43
Inventory Days
94.19
116.41
154.97
146.92
125.25
134.80
104.33
Payable days
83.82
74.55
111.38
204.57
182.98
109.49
78.94
Cash Conversion Cycle
67.95
103.82
116.06
38.30
46.46
147.68
121.82
Total Debt/Equity
0.59
0.64
0.63
0.77
0.62
0.66
0.81
Interest Cover
1.93
1.83
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.