Nifty
Sensex
:
:
16083.80
53872.64
-41.35 (-0.26%)
-179.97 (-0.33%)

Engineering - Industrial Equipments

Rating :
39/99

BSE: 522108 | NSE: YUKEN

499.70
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  497.00
  •  500.05
  •  496.00
  •  499.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  943
  •  4.71
  •  685.00
  •  462.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 601.08
  • 29.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 700.31
  • 0.12%
  • 3.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.50%
  • 13.96%
  • 32.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 1.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.72
  • 0.44
  • -14.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.63
  • 22.48
  • -13.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.37
  • 56.89
  • -64.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.66
  • 5.21
  • 5.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.25
  • 8.74
  • 3.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.70
  • 74.31
  • 59.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
84.52
68.64
23.14%
89.81
43.11
108.33%
59.00
14.44
308.59%
86.87
50.04
73.60%
Expenses
75.54
60.42
25.02%
78.04
41.28
89.05%
54.94
21.94
150.41%
75.24
48.91
53.83%
EBITDA
8.98
8.22
9.25%
11.77
1.82
546.70%
4.06
-7.49
-
11.63
1.13
929.20%
EBIDTM
10.62%
11.97%
13.10%
4.23%
6.89%
-51.88%
13.39%
2.26%
Other Income
0.99
1.12
-11.61%
0.83
2.19
-62.10%
0.68
0.22
209.09%
6.88
0.55
1,150.91%
Interest
2.05
2.71
-24.35%
2.14
2.45
-12.65%
1.94
2.36
-17.80%
2.61
2.73
-4.40%
Depreciation
2.81
2.31
21.65%
2.61
2.14
21.96%
2.41
2.00
20.50%
2.27
2.17
4.61%
PBT
5.11
4.31
18.56%
7.85
-0.58
-
0.39
-11.63
-
13.63
-3.21
-
Tax
1.87
1.26
48.41%
2.14
-0.55
-
0.33
-3.18
-
3.14
-1.00
-
PAT
3.24
3.05
6.23%
5.71
-0.03
-
0.06
-8.44
-
10.49
-2.21
-
PATM
3.83%
4.45%
6.36%
-0.06%
0.09%
-58.45%
12.08%
-4.43%
EPS
2.79
2.59
7.72%
4.79
-0.10
-
0.06
-7.22
-
9.11
-1.55
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
320.20
213.06
242.16
339.41
267.93
208.45
199.03
186.29
166.36
157.32
179.71
Net Sales Growth
81.69%
-12.02%
-28.65%
26.68%
28.53%
4.73%
6.84%
11.98%
5.75%
-12.46%
 
Cost Of Goods Sold
152.42
99.97
109.10
164.78
128.08
98.95
93.93
90.55
77.80
76.71
87.39
Gross Profit
167.78
113.09
133.06
174.64
139.85
109.50
105.10
95.74
88.56
80.62
92.32
GP Margin
52.40%
53.08%
54.95%
51.45%
52.20%
52.53%
52.81%
51.39%
53.23%
51.25%
51.37%
Total Expenditure
283.76
198.89
227.25
310.40
245.27
203.31
190.98
178.23
157.75
147.07
156.94
Power & Fuel Cost
-
9.05
11.53
14.23
10.94
9.12
8.29
7.17
5.75
4.21
3.38
% Of Sales
-
4.25%
4.76%
4.19%
4.08%
4.38%
4.17%
3.85%
3.46%
2.68%
1.88%
Employee Cost
-
35.50
39.52
43.14
38.88
35.23
37.01
33.94
30.10
26.01
25.41
% Of Sales
-
16.66%
16.32%
12.71%
14.51%
16.90%
18.60%
18.22%
18.09%
16.53%
14.14%
Manufacturing Exp.
-
32.45
40.09
57.55
44.08
34.44
27.84
26.29
25.71
22.06
23.15
% Of Sales
-
15.23%
16.56%
16.96%
16.45%
16.52%
13.99%
14.11%
15.45%
14.02%
12.88%
General & Admin Exp.
-
9.30
14.27
14.05
12.33
13.67
12.31
9.80
9.11
8.27
7.16
% Of Sales
-
4.36%
5.89%
4.14%
4.60%
6.56%
6.18%
5.26%
5.48%
5.26%
3.98%
Selling & Distn. Exp.
-
4.05
4.28
4.84
3.69
3.87
3.08
3.17
3.24
2.56
2.20
% Of Sales
-
1.90%
1.77%
1.43%
1.38%
1.86%
1.55%
1.70%
1.95%
1.63%
1.22%
Miscellaneous Exp.
-
8.56
8.46
11.80
7.28
8.04
8.51
7.32
6.05
7.24
2.20
% Of Sales
-
4.02%
3.49%
3.48%
2.72%
3.86%
4.28%
3.93%
3.64%
4.60%
4.59%
EBITDA
36.44
14.17
14.91
29.01
22.66
5.14
8.05
8.06
8.61
10.25
22.77
EBITDA Margin
11.38%
6.65%
6.16%
8.55%
8.46%
2.47%
4.04%
4.33%
5.18%
6.52%
12.67%
Other Income
9.38
10.41
4.06
5.62
2.67
1.99
1.08
2.17
0.76
1.21
0.79
Interest
8.74
10.13
10.88
7.89
8.14
6.68
5.43
4.58
4.18
5.17
4.54
Depreciation
10.10
8.72
7.56
6.20
5.56
5.39
5.10
5.19
4.64
4.50
3.30
PBT
26.98
5.74
0.53
20.54
11.63
-4.94
-1.40
0.45
0.55
1.80
15.72
Tax
7.48
0.66
-2.36
32.06
4.47
-3.24
0.46
-0.09
0.81
1.12
5.53
Tax Rate
27.72%
11.50%
-445.28%
21.23%
38.44%
39.42%
-32.86%
-20.00%
31.64%
62.22%
35.18%
PAT
19.50
5.15
2.99
118.96
7.16
-4.99
-1.87
0.54
1.75
0.66
9.95
PAT before Minority Interest
19.50
5.08
2.88
118.96
7.16
-4.99
-1.87
0.54
1.75
0.68
10.19
Minority Interest
0.00
0.07
0.11
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
-0.24
PAT Margin
6.09%
2.42%
1.23%
35.05%
2.67%
-2.39%
-0.94%
0.29%
1.05%
0.42%
5.54%
PAT Growth
355.57%
72.24%
-97.49%
1,561.45%
-
-
-
-69.14%
165.15%
-93.37%
 
EPS
16.25
4.29
2.49
99.13
5.97
-4.16
-1.56
0.45
1.46
0.55
8.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
178.07
173.76
173.77
55.31
48.60
54.43
56.80
57.33
56.91
57.61
Share Capital
12.00
12.00
12.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
Total Reserves
166.07
161.76
161.77
52.31
45.60
51.43
53.80
54.33
53.91
54.61
Non-Current Liabilities
25.73
42.00
30.79
24.55
25.86
44.92
12.62
13.32
14.95
16.95
Secured Loans
16.14
28.46
18.13
11.87
14.62
12.24
1.34
1.89
4.74
7.60
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.55
2.54
1.73
1.88
1.66
13.07
1.89
1.99
1.67
1.38
Current Liabilities
244.28
199.29
202.14
138.64
119.91
114.82
100.44
78.31
66.49
76.71
Trade Payables
61.34
43.28
68.81
55.37
46.72
44.96
40.70
37.39
27.26
32.77
Other Current Liabilities
101.66
65.21
37.70
21.46
20.04
7.04
7.62
7.10
11.45
8.98
Short Term Borrowings
77.32
87.11
88.14
56.34
48.93
45.45
34.60
31.69
27.02
33.23
Short Term Provisions
3.95
3.69
7.49
5.46
4.22
17.37
17.51
2.13
0.76
1.73
Total Liabilities
448.05
415.08
406.70
218.50
194.37
214.17
169.86
148.96
138.56
152.24
Net Block
121.70
106.28
95.67
84.27
77.97
73.76
55.09
56.11
58.14
57.47
Gross Block
158.81
135.07
117.14
99.73
87.89
114.35
91.15
87.74
85.35
81.36
Accumulated Depreciation
37.11
28.79
21.47
15.45
9.92
40.59
36.05
31.63
27.21
23.89
Non Current Assets
144.39
137.25
115.97
90.77
84.87
96.87
64.72
62.69
66.03
65.98
Capital Work in Progress
12.56
23.13
8.92
1.14
2.41
3.56
0.10
0.14
0.25
0.51
Non Current Investment
4.47
4.36
4.14
4.33
3.75
4.35
4.49
4.87
5.77
5.56
Long Term Loans & Adv.
4.96
2.83
6.96
0.90
0.58
15.05
4.98
1.54
1.75
2.42
Other Non Current Assets
0.70
0.66
0.27
0.13
0.15
0.15
0.06
0.04
0.12
0.01
Current Assets
303.65
277.84
290.73
127.73
109.50
117.31
105.13
86.26
72.53
86.27
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.00
Inventories
192.89
189.07
183.79
40.22
36.29
34.45
29.44
27.11
22.07
24.72
Sundry Debtors
92.21
78.01
95.77
78.26
63.46
59.79
53.77
50.87
42.40
54.44
Cash & Bank
6.49
1.64
1.54
1.13
0.79
0.62
0.72
1.35
1.45
2.71
Other Current Assets
12.07
1.83
2.71
1.51
8.96
22.45
21.20
6.93
6.38
4.41
Short Term Loans & Adv.
10.82
7.29
6.91
6.60
6.99
18.93
18.89
4.85
3.01
1.71
Net Current Assets
59.37
78.54
88.59
-10.91
-10.41
2.49
4.70
7.95
6.04
9.56
Total Assets
448.04
415.09
406.70
218.50
194.37
214.18
169.85
148.95
138.56
152.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
17.30
-2.96
20.19
12.28
8.91
1.69
7.21
7.82
15.06
16.97
PBT
5.74
0.53
151.02
11.63
-8.22
-1.40
0.45
2.56
1.80
15.72
Adjustment
12.09
18.25
-117.39
12.33
16.01
10.41
8.49
7.15
9.51
8.49
Changes in Working Capital
0.51
-18.65
-8.61
-9.25
1.47
-7.09
-0.94
-1.85
4.51
-3.76
Cash after chg. in Working capital
18.33
0.12
25.02
14.70
9.26
1.92
8.00
7.85
15.82
20.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.03
-3.08
-4.83
-2.42
-0.35
-0.23
-0.79
-0.03
-0.76
-3.48
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
19.18
-1.22
-49.83
-9.39
-12.25
-15.79
-4.57
-1.75
-3.62
-20.73
Net Fixed Assets
-8.69
-15.62
-12.93
-6.15
45.81
-26.88
-3.05
-2.22
-5.37
-19.92
Net Investments
0.00
-3.39
0.28
-1.06
-4.15
-1.00
0.00
0.13
-0.43
0.00
Others
27.87
17.79
-37.18
-2.18
-53.91
12.09
-1.52
0.34
2.18
-0.81
Cash from Financing Activity
-31.62
4.13
30.00
-2.67
3.41
14.13
-2.99
-6.67
-12.69
3.86
Net Cash Inflow / Outflow
4.87
-0.05
0.35
0.22
0.07
0.03
-0.36
-0.60
-1.26
0.10
Opening Cash & Equivalents
0.98
1.02
0.63
0.37
0.31
0.25
0.64
1.29
2.59
2.62
Closing Cash & Equivalent
5.85
0.98
1.02
0.63
0.37
0.31
0.25
0.64
1.29
2.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
148.39
144.80
144.81
46.09
40.50
45.36
47.33
47.78
47.43
48.01
ROA
1.18%
0.70%
38.06%
3.47%
-2.44%
-0.97%
0.34%
1.22%
0.47%
7.34%
ROE
2.89%
1.66%
103.86%
13.78%
-9.68%
-3.36%
0.95%
3.06%
1.19%
19.34%
ROCE
5.42%
3.89%
76.85%
16.12%
-1.34%
3.87%
5.33%
7.11%
7.01%
21.70%
Fixed Asset Turnover
1.45
1.92
3.13
2.92
2.30
2.16
2.31
2.14
2.10
2.99
Receivable days
145.80
130.97
93.58
94.28
96.87
93.33
92.63
91.85
100.81
92.44
Inventory Days
327.17
281.00
120.45
50.90
55.60
52.51
50.06
48.43
48.70
45.84
Payable days
190.99
94.88
75.52
80.62
89.37
88.19
85.01
79.53
79.06
75.68
Cash Conversion Cycle
281.98
317.09
138.50
64.56
63.10
57.65
57.68
60.74
70.45
62.60
Total Debt/Equity
0.59
0.74
0.64
1.32
1.40
1.07
0.67
0.64
0.68
0.79
Interest Cover
1.57
1.05
20.15
2.43
-0.23
0.74
1.10
1.61
1.35
4.46

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.