Nifty

:

19664.70

Sensex

:

65945.47

-9.85 (-0.05%)
-78.22 (-0.12%)

Login

Nifty
Sensex

:
:

19664.70
65945.47

-9.85 (-0.05%)
-78.22 (-0.12%)

Ecoboard Industries Ltd.

Wood & Wood Products

Rating :

31/99

BSE: 523732 | NSE: WESTERNBIO

Watchlist

NSE BSE

25.91

26-Sep-2023

Open
High
Low
Previous Close

25.85
26.00
24.51
25.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

32
2.03
64.35
16.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

46.20
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

70.29
N/A
4.24

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.23
13.63
36.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.20
2.00
27.42

PAT CAGR (%)

10 Years
5 Years
3 Years

-9.97
-15.29
-

P:E (Median)

8 Years
5 Years
3 Years

-
1.08
2.20

P:BV (Average)

8 Years
5 Years
3 Years

4.66
4.66
5.03

EV:EBITDA (Average)

8 Years
5 Years
3 Years

60.61
113.21
85.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 3.69 17.56 -78.99% 5.81 3.64 59.62% 5.02 11.48 -56.27% 10.21 13.17 -22.48%
Expenses 6.33 15.62 -59.48% 10.31 6.05 70.41% 5.68 10.18 -44.20% 10.48 11.31 -7.34%
EBITDA -2.64 1.93 - -4.50 -2.41 - -0.66 1.30 - -0.27 1.86 -
EBIDTM -71.47% 11.01% -77.46% -66.14% -13.17% 11.34% -2.67% 14.13%
Other Income 0.04 0.28 -85.71% 0.10 0.97 -89.69% 0.12 0.03 300.00% 1.22 0.01 12,100.00%
Interest 0.32 0.42 -23.81% 0.81 0.51 58.82% 0.60 0.76 -21.05% 0.51 0.57 -10.53%
Depreciation 0.28 0.25 12.00% 0.26 0.24 8.33% 0.27 0.25 8.00% 0.26 0.25 4.00%
PBT -3.19 1.83 - -3.68 -0.96 - -2.17 1.27 - 0.87 1.18 -26.27%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -3.19 1.83 - -3.68 -0.96 - -2.17 1.27 - 0.87 1.18 -26.27%
PATM -86.46% 10.45% -63.26% -26.46% -43.29% 11.11% 8.53% 8.94%
EPS -1.79 1.03 - -2.07 -0.54 - -1.22 0.72 - 0.49 0.66 -25.76%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 24.73 38.60 34.72 15.02 12.04 20.38 8.83 16.34 22.05 16.93 28.08 Net Sales Growth -46.06% 11.18% 131.16% 24.75% -40.92% 130.80% -45.96% -25.90% 30.24% -39.71% Cost Of Goods Sold 16.56 20.54 17.34 6.82 4.92 17.56 7.71 10.14 15.05 14.58 16.36 Gross Profit 8.17 18.06 17.38 8.20 7.11 2.82 1.12 6.20 7.00 2.35 11.72 GP Margin 33.04% 46.79% 50.06% 54.59% 59.05% 13.84% 12.68% 37.94% 31.75% 13.88% 41.74% Total Expenditure 32.80 42.53 33.59 16.19 17.93 23.94 15.30 21.28 28.00 20.10 29.71 Power & Fuel Cost - 2.61 3.34 1.46 1.59 0.88 1.43 1.89 3.35 0.37 3.21 % Of Sales - 6.76% 9.62% 9.72% 13.21% 4.32% 16.19% 11.57% 15.19% 2.19% 11.43% Employee Cost - 2.88 2.88 1.83 1.68 1.59 1.99 2.25 2.14 1.62 2.50 % Of Sales - 7.46% 8.29% 12.18% 13.95% 7.80% 22.54% 13.77% 9.71% 9.57% 8.90% Manufacturing Exp. - 6.01 5.62 3.42 1.59 1.43 1.17 2.05 3.53 0.90 2.09 % Of Sales - 15.57% 16.19% 22.77% 13.21% 7.02% 13.25% 12.55% 16.01% 5.32% 7.44% General & Admin Exp. - 8.30 3.76 2.16 2.54 2.32 2.25 2.65 3.21 2.27 3.73 % Of Sales - 21.50% 10.83% 14.38% 21.10% 11.38% 25.48% 16.22% 14.56% 13.41% 13.28% Selling & Distn. Exp. - 0.09 0.11 0.08 0.07 0.05 0.08 0.20 0.07 0.09 0.11 % Of Sales - 0.23% 0.32% 0.53% 0.58% 0.25% 0.91% 1.22% 0.32% 0.53% 0.39% Miscellaneous Exp. - 2.10 0.55 0.42 5.54 0.09 0.68 2.10 0.65 0.27 0.11 % Of Sales - 5.44% 1.58% 2.80% 46.01% 0.44% 7.70% 12.85% 2.95% 1.59% 6.05% EBITDA -8.07 -3.93 1.13 -1.17 -5.89 -3.56 -6.47 -4.94 -5.95 -3.17 -1.63 EBITDA Margin -32.63% -10.18% 3.25% -7.79% -48.92% -17.47% -73.27% -30.23% -26.98% -18.72% -5.80% Other Income 1.48 2.54 1.05 1.87 5.92 0.41 0.19 0.41 0.53 1.69 0.53 Interest 2.24 2.72 2.13 2.97 2.39 4.98 6.36 4.36 5.38 4.71 4.51 Depreciation 1.07 1.04 0.98 0.94 0.95 1.07 1.23 1.47 1.33 1.35 3.37 PBT -8.17 -5.16 -0.93 -3.22 -3.32 -9.19 -13.87 -10.36 -12.12 -7.54 -8.98 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT -8.17 -3.14 2.14 11.26 15.07 -7.20 -13.87 -10.36 -14.90 -6.99 -8.98 PAT before Minority Interest -8.17 -3.14 2.14 11.26 15.07 -7.20 -13.87 -10.36 -14.90 -6.99 -8.98 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 -33.04% -8.13% 6.16% 74.97% 125.17% -35.33% -157.08% -63.40% -67.57% -41.29% -31.98% PAT Growth -346.08% - -80.99% -25.28% - - - - - - EPS -4.59 -1.76 1.20 6.33 8.47 -4.04 -7.79 -5.82 -8.37 -3.93 -5.04

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 20.44 17.15 15.12 3.67 -11.42 -4.22 9.54 -5.60 9.30 25.66 Share Capital 17.83 17.83 17.83 17.83 17.83 17.83 17.83 17.83 17.83 17.83 Total Reserves 2.61 -0.68 -2.71 -14.16 -29.25 -22.05 -8.29 -23.43 -8.53 7.82 Non-Current Liabilities 22.74 21.67 22.24 30.96 21.59 15.36 13.91 13.90 10.77 4.88 Secured Loans 1.28 2.03 1.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 20.82 19.03 19.65 30.02 20.65 14.53 13.13 12.99 9.78 3.71 Long Term Provisions 0.64 0.60 0.51 0.59 0.59 0.48 0.42 0.44 0.48 0.62 Current Liabilities 19.02 23.62 35.44 27.01 52.93 49.42 40.75 35.95 31.20 35.25 Trade Payables 8.66 3.65 6.92 9.43 12.31 5.82 5.89 5.24 5.14 7.30 Other Current Liabilities 8.12 17.01 19.60 7.22 13.21 13.37 5.65 4.72 3.21 3.09 Short Term Borrowings 1.99 2.71 8.77 10.15 27.21 30.00 28.95 25.99 22.85 24.86 Short Term Provisions 0.24 0.26 0.16 0.20 0.20 0.22 0.26 0.00 0.00 0.00 Total Liabilities 62.20 62.44 72.80 61.64 63.10 60.56 64.20 44.25 51.27 65.79 Net Block 26.63 20.31 20.91 23.72 35.27 36.54 39.89 16.03 17.30 26.06 Gross Block 78.15 70.89 70.56 72.46 95.25 95.56 101.96 81.89 81.89 107.02 Accumulated Depreciation 51.52 50.58 49.65 48.74 59.98 59.02 62.07 65.86 64.59 80.96 Non Current Assets 31.14 25.63 24.77 37.34 38.80 39.95 43.30 19.29 19.94 26.52 Capital Work in Progress 3.25 3.45 2.37 2.36 2.36 2.36 2.36 2.34 1.71 0.00 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. 0.80 1.41 1.34 1.26 1.17 1.05 0.40 0.92 0.93 0.46 Other Non Current Assets 0.46 0.47 0.16 10.00 0.00 0.00 0.64 0.00 0.00 0.00 Current Assets 28.05 29.93 48.03 24.30 24.29 20.60 20.90 24.98 31.33 39.27 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.11 19.27 15.39 17.42 12.89 14.43 16.19 17.72 24.85 28.23 Sundry Debtors 6.47 7.44 6.30 4.15 5.26 1.30 2.84 3.05 2.20 4.27 Cash & Bank 0.75 0.05 3.65 0.15 0.81 0.34 0.44 0.76 0.49 1.50 Other Current Assets 3.73 0.17 19.83 0.03 5.33 4.53 1.43 3.45 3.80 5.26 Short Term Loans & Adv. 3.55 3.00 2.86 2.55 3.05 2.47 1.41 3.40 3.76 5.21 Net Current Assets 9.03 6.31 12.59 -2.71 -28.63 -28.82 -19.85 -10.98 0.13 4.02 Total Assets 59.19 55.56 72.80 61.64 63.09 60.55 64.20 44.27 51.27 65.79

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 2.51 -6.21 -2.39 -6.84 0.38 0.91 1.00 -0.24 1.19 3.95 PBT -3.14 2.14 11.26 15.07 -7.20 -13.87 -10.36 -14.90 -6.99 -8.98 Adjustment 2.13 0.55 -11.64 -12.91 5.98 8.31 7.69 7.12 5.57 9.16 Changes in Working Capital 3.68 -8.85 -1.96 -8.97 1.64 6.47 3.67 7.53 2.60 3.77 Cash after chg. in Working capital 2.67 -6.16 -2.35 -6.82 0.42 0.91 1.00 -0.24 1.19 3.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.17 -0.06 -0.03 -0.02 -0.04 0.00 0.00 0.00 0.00 0.00 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 0.12 10.72 19.05 9.21 1.70 2.83 0.06 -0.65 -1.73 -0.46 Net Fixed Assets -7.06 -1.41 1.89 22.79 0.31 6.40 -20.09 -0.63 23.42 -0.46 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 7.18 12.13 17.16 -13.58 1.39 -3.57 20.15 -0.02 -25.15 0.00 Cash from Financing Activity -1.93 -8.11 -13.17 -3.03 -1.60 -3.71 -1.15 1.06 0.55 -3.63 Net Cash Inflow / Outflow 0.70 -3.60 3.50 -0.66 0.48 0.03 -0.09 0.16 0.00 -0.14 Opening Cash & Equivalents 0.05 3.65 0.15 0.81 0.34 0.17 0.26 0.09 0.09 0.23 Closing Cash & Equivalent 0.75 0.05 3.65 0.15 0.81 0.20 0.17 0.26 0.09 0.09

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 7.91 9.62 8.48 2.06 -6.40 -2.37 5.35 -3.14 5.22 14.39 ROA -5.04% 3.17% 16.75% 24.16% -11.65% -22.24% -19.10% -31.19% -11.94% -12.64% ROE -20.12% 13.26% 119.80% 0.00% 0.00% -521.60% -525.38% -804.53% -39.98% -29.79% ROCE -1.04% 9.83% 31.94% 43.49% -5.79% -16.34% -14.12% -25.28% -4.74% -7.66% Fixed Asset Turnover 0.52 0.49 0.21 0.14 0.21 0.09 0.18 0.27 0.18 0.26 Receivable days 65.78 72.22 126.95 142.79 58.82 84.86 65.79 43.39 68.28 69.76 Inventory Days 171.98 182.17 398.59 459.45 244.57 626.68 378.74 352.02 560.00 396.61 Payable days 109.36 111.23 437.52 805.70 151.12 169.74 114.46 73.84 127.44 82.70 Cash Conversion Cycle 128.39 143.16 88.02 -203.47 152.28 541.81 330.07 321.56 500.84 383.67 Total Debt/Equity 1.76 1.42 1.99 10.95 -4.19 -10.55 4.41 -6.96 3.51 1.11 Interest Cover -0.15 2.01 4.79 7.30 -0.45 -1.18 -1.38 -1.77 -0.48 -0.99

Top Investors:

supra investments private limited

saurabh tripathi

kailashben ashokkumar patel

cheong fat profits

vesar furnitek private limited

Annual Reports:

News Update:

Ecoboard Industries bags multiple orders upto Rs 24 crore
22nd Aug 2023, 14:19 PM

This is a huge turn around for company which is in the best interest of the Company
Read More

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.

Feedback