Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Consumer Durables - Domestic Appliances

Rating :
N/A

BSE: 543482 | NSE: EUREKAFORB

554.15
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  556.05
  •  558.75
  •  547.05
  •  554.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  89274
  •  491.80
  •  648.00
  •  461.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,088.97
  • 74.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,993.62
  • N/A
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.56%
  • 2.68%
  • 12.07%
  • FII
  • DII
  • Others
  • 12.56%
  • 6.14%
  • 3.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 78.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 62.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 232.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 101.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 89.40

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
4.94
8.06
11.17
14.69
P/E Ratio
120.15
73.68
53.16
40.42
Revenue
2184
2469
2820
3219
EBITDA
199
266
341
425
Net Income
96
164
224
296
ROA
1.6
3.9
5
5.7
P/B Ratio
2.72
2.68
2.55
2.4
ROE
2.3
3.77
4.88
6.13
FCFF
158.62
237.28
324.21
374.63
FCFF Yield
1.42
2.12
2.9
3.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
597.74
539.43
10.81%
673.14
591.44
13.81%
553.38
504.81
9.62%
553.56
508.58
8.84%
Expenses
538.60
496.71
8.43%
600.07
539.31
11.27%
497.08
454.31
9.41%
500.27
455.74
9.77%
EBITDA
59.14
42.73
38.40%
73.07
52.13
40.17%
56.30
50.50
11.49%
53.29
52.84
0.85%
EBIDTM
9.89%
7.92%
10.86%
8.81%
10.17%
10.00%
9.63%
10.39%
Other Income
4.44
3.06
45.10%
3.39
1.81
87.29%
2.34
2.02
15.84%
1.89
3.95
-52.15%
Interest
1.19
1.82
-34.62%
1.67
2.92
-42.81%
1.67
3.45
-51.59%
1.59
3.56
-55.34%
Depreciation
15.08
13.37
12.79%
14.06
13.23
6.27%
13.79
13.41
2.83%
14.01
13.17
6.38%
PBT
47.31
30.60
54.61%
63.74
37.78
68.71%
43.18
35.65
21.12%
24.44
30.94
-21.01%
Tax
12.28
7.63
60.94%
15.99
11.94
33.92%
11.03
10.20
8.14%
3.06
10.36
-70.46%
PAT
35.03
22.97
52.50%
47.74
25.85
84.68%
32.16
25.45
26.37%
21.38
20.58
3.89%
PATM
5.86%
4.26%
7.09%
4.37%
5.81%
5.04%
3.86%
4.05%
EPS
1.81
1.19
52.10%
2.47
1.34
84.33%
1.66
1.32
25.76%
1.11
1.06
4.72%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
2,377.82
2,189.25
2,084.51
381.75
7.85
Net Sales Growth
10.89%
5.02%
446.04%
4763.06%
 
Cost Of Goods Sold
985.95
888.56
833.20
161.53
6.81
Gross Profit
1,391.87
1,300.69
1,251.30
220.22
1.03
GP Margin
58.54%
59.41%
60.03%
57.69%
13.12%
Total Expenditure
2,136.02
1,990.61
1,939.49
364.07
9.17
Power & Fuel Cost
-
3.08
2.92
0.38
0.03
% Of Sales
-
0.14%
0.14%
0.10%
0.38%
Employee Cost
-
329.80
303.14
49.12
1.38
% Of Sales
-
15.06%
14.54%
12.87%
17.58%
Manufacturing Exp.
-
70.36
71.81
12.25
0.08
% Of Sales
-
3.21%
3.44%
3.21%
1.02%
General & Admin Exp.
-
421.50
465.91
93.57
0.55
% Of Sales
-
19.25%
22.35%
24.51%
7.01%
Selling & Distn. Exp.
-
275.18
254.21
46.13
0.08
% Of Sales
-
12.57%
12.20%
12.08%
1.02%
Miscellaneous Exp.
-
2.13
8.30
1.09
0.25
% Of Sales
-
0.10%
0.40%
0.29%
3.18%
EBITDA
241.80
198.64
145.02
17.68
-1.32
EBITDA Margin
10.17%
9.07%
6.96%
4.63%
-16.82%
Other Income
12.06
8.78
10.23
2.98
0.04
Interest
6.12
9.77
20.26
4.42
0.20
Depreciation
56.94
54.03
56.46
9.18
0.14
PBT
178.67
143.62
78.53
7.06
-1.62
Tax
42.36
32.82
12.04
4.45
0.01
Tax Rate
23.71%
25.55%
31.26%
63.03%
-0.62%
PAT
136.31
95.64
26.56
2.60
-1.63
PAT before Minority Interest
136.29
95.65
26.47
2.62
-1.63
Minority Interest
-0.02
-0.01
0.09
-0.02
0.00
PAT Margin
5.73%
4.37%
1.27%
0.68%
-20.76%
PAT Growth
43.71%
260.09%
921.54%
-
 
EPS
7.04
4.94
1.37
0.13
-0.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
4,225.64
4,097.64
4,076.07
0.14
Share Capital
193.48
193.48
193.48
4.83
Total Reserves
3,997.68
3,904.17
3,882.59
-4.69
Non-Current Liabilities
949.48
975.41
1,019.16
0.02
Secured Loans
0.00
24.71
49.56
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
3.78
2.45
1.80
0.02
Current Liabilities
951.82
954.92
1,030.05
6.98
Trade Payables
193.64
208.66
220.96
4.77
Other Current Liabilities
644.82
606.80
589.19
0.67
Short Term Borrowings
24.92
96.31
193.24
1.50
Short Term Provisions
88.43
43.15
26.65
0.04
Total Liabilities
6,128.14
6,029.16
6,126.55
7.14
Net Block
5,462.91
5,480.87
5,504.57
0.17
Gross Block
5,570.90
5,541.34
5,514.20
0.95
Accumulated Depreciation
107.99
60.48
9.63
0.79
Non Current Assets
5,520.81
5,532.39
5,561.99
1.88
Capital Work in Progress
1.22
2.46
0.09
0.00
Non Current Investment
0.01
0.01
0.01
0.00
Long Term Loans & Adv.
47.52
39.90
46.52
1.70
Other Non Current Assets
9.13
9.16
10.80
0.02
Current Assets
607.34
496.77
564.56
5.26
Current Investments
54.95
75.80
61.70
0.02
Inventories
252.71
220.03
290.31
2.04
Sundry Debtors
137.52
123.67
150.29
2.36
Cash & Bank
97.55
21.09
18.75
0.52
Other Current Assets
64.62
13.24
12.13
0.07
Short Term Loans & Adv.
52.40
42.95
31.38
0.26
Net Current Assets
-344.48
-458.15
-465.48
-1.72
Total Assets
6,128.15
6,029.16
6,126.55
7.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
194.47
180.63
36.74
0.09
PBT
128.47
38.51
7.06
-1.62
Adjustment
109.17
116.07
13.02
0.58
Changes in Working Capital
-41.77
32.22
17.86
0.90
Cash after chg. in Working capital
195.87
186.81
37.94
-0.14
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-1.40
-6.18
-1.20
0.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-31.63
-26.31
-3.74
0.17
Net Fixed Assets
-28.12
-28.86
-5,506.62
Net Investments
20.85
-14.10
-86.93
Others
-24.36
16.65
5,589.81
Cash from Financing Activity
-120.07
-153.53
-31.40
-0.29
Net Cash Inflow / Outflow
42.78
0.79
1.61
-0.03
Opening Cash & Equivalents
18.55
17.76
0.20
0.22
Closing Cash & Equivalent
61.32
18.55
17.76
0.20

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
216.62
211.79
210.67
0.29
ROA
1.57%
0.44%
0.09%
-22.82%
ROE
2.31%
0.65%
0.13%
-1175.41%
ROCE
3.26%
1.38%
0.53%
-86.88%
Fixed Asset Turnover
0.39
0.38
0.14
8.22
Receivable days
21.77
23.99
72.97
109.60
Inventory Days
39.41
44.68
139.76
94.92
Payable days
82.63
94.10
255.04
255.69
Cash Conversion Cycle
-21.45
-25.43
-42.30
-51.18
Total Debt/Equity
0.01
0.03
0.06
10.81
Interest Cover
14.14
2.90
2.60
-7.17

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.