Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 538562 | NSE: SKIPPER

563.15
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  591.60
  •  591.60
  •  560.00
  •  590.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  489747
  •  2811.38
  •  665.00
  •  214.74

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,356.11
  • 57.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,955.28
  • 0.02%
  • 6.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.48%
  • 8.29%
  • 17.88%
  • FII
  • DII
  • Others
  • 4.39%
  • 0.00%
  • 2.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.60
  • 18.74
  • 24.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.32
  • 17.47
  • 15.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.76
  • 14.50
  • 48.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.10
  • 34.86
  • 42.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 1.89
  • 2.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 9.26
  • 10.58

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
7
P/E Ratio
80.34
Revenue
3282
EBITDA
319
Net Income
75
ROA
2.8
P/Bk Ratio
6.48
ROE
9
FCFF
-52.18
FCFF Yield
-0.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
1,109.74
772.37
43.68%
1,091.74
554.58
96.86%
1,153.51
657.36
75.48%
801.58
444.85
80.19%
Expenses
997.30
698.68
42.74%
987.08
494.44
99.64%
1,044.97
585.76
78.40%
724.51
399.54
81.34%
EBITDA
112.44
73.69
52.59%
104.67
60.14
74.04%
108.54
71.60
51.59%
77.07
45.32
70.06%
EBIDTM
10.13%
9.54%
9.59%
10.84%
9.41%
10.89%
9.61%
10.19%
Other Income
3.37
1.88
79.26%
3.36
1.46
130.14%
3.00
1.77
69.49%
2.25
1.22
84.43%
Interest
55.45
34.89
58.93%
51.25
28.10
82.38%
51.52
31.69
62.57%
39.48
25.75
53.32%
Depreciation
14.92
12.93
15.39%
14.51
12.43
16.73%
13.68
11.40
20.00%
13.48
11.36
18.66%
PBT
45.44
27.75
63.75%
42.27
21.06
100.71%
46.34
30.28
53.04%
26.36
9.43
179.53%
Tax
11.50
8.77
31.13%
10.68
7.04
51.70%
22.44
9.41
138.47%
8.59
2.32
270.26%
PAT
33.94
18.98
78.82%
31.59
14.02
125.32%
23.90
20.87
14.52%
17.78
7.11
150.07%
PATM
3.06%
2.46%
2.89%
2.53%
2.07%
3.17%
2.22%
1.60%
EPS
3.13
1.88
66.49%
3.08
1.55
98.71%
2.39
2.26
5.75%
1.95
0.90
116.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
4,156.57
3,282.04
1,980.30
1,707.08
1,581.51
1,390.51
1,870.87
Net Sales Growth
71.11%
65.73%
16.01%
7.94%
13.74%
-25.68%
 
Cost Of Goods Sold
2,244.08
1,668.27
1,266.83
1,145.24
1,029.01
888.72
1,264.03
Gross Profit
1,912.49
1,613.77
713.48
561.84
552.50
501.79
606.84
GP Margin
46.01%
49.17%
36.03%
32.91%
34.93%
36.09%
32.44%
Total Expenditure
3,753.86
2,969.53
1,799.50
1,557.78
1,464.18
1,250.77
1,689.29
Power & Fuel Cost
-
80.75
75.12
51.79
41.34
45.75
60.85
% Of Sales
-
2.46%
3.79%
3.03%
2.61%
3.29%
3.25%
Employee Cost
-
126.72
97.49
87.48
75.89
74.72
81.69
% Of Sales
-
3.86%
4.92%
5.12%
4.80%
5.37%
4.37%
Manufacturing Exp.
-
876.19
170.18
157.26
209.01
157.83
166.31
% Of Sales
-
26.70%
8.59%
9.21%
13.22%
11.35%
8.89%
General & Admin Exp.
-
56.53
36.62
41.28
42.40
29.97
43.58
% Of Sales
-
1.72%
1.85%
2.42%
2.68%
2.16%
2.33%
Selling & Distn. Exp.
-
129.93
89.46
60.03
37.66
19.61
42.94
% Of Sales
-
3.96%
4.52%
3.52%
2.38%
1.41%
2.30%
Miscellaneous Exp.
-
31.14
63.81
14.68
28.88
34.19
29.89
% Of Sales
-
0.95%
3.22%
0.86%
1.83%
2.46%
1.60%
EBITDA
402.72
312.51
180.80
149.30
117.33
139.74
181.58
EBITDA Margin
9.69%
9.52%
9.13%
8.75%
7.42%
10.05%
9.71%
Other Income
11.98
16.52
17.97
23.07
31.93
1.97
1.37
Interest
197.70
155.00
104.91
93.54
73.88
85.37
102.09
Depreciation
56.59
52.53
46.78
48.49
45.26
38.10
37.87
PBT
160.41
121.51
47.08
30.35
30.12
18.23
42.98
Tax
53.21
46.83
14.37
1.74
9.04
-23.26
11.77
Tax Rate
33.17%
38.54%
30.52%
5.73%
30.01%
-127.59%
27.38%
PAT
107.21
81.67
35.57
25.15
21.08
41.49
31.21
PAT before Minority Interest
107.21
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
PAT Margin
2.58%
2.49%
1.80%
1.47%
1.33%
2.98%
1.67%
PAT Growth
75.81%
129.60%
41.43%
19.31%
-49.19%
32.94%
 
EPS
9.50
7.23
3.15
2.23
1.87
3.67
2.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
897.62
767.41
732.13
707.84
687.28
648.61
Share Capital
10.52
10.27
10.27
10.27
10.27
10.27
Total Reserves
887.10
757.15
721.86
697.57
677.02
638.34
Non-Current Liabilities
490.69
350.39
268.00
308.51
198.65
226.62
Secured Loans
254.90
186.30
209.23
245.67
139.96
127.81
Unsecured Loans
45.91
5.58
2.75
10.66
16.93
36.19
Long Term Provisions
7.21
6.35
6.04
5.88
5.76
4.78
Current Liabilities
1,756.41
1,104.84
1,083.82
902.92
826.89
777.58
Trade Payables
1,220.58
588.12
626.43
657.33
374.39
351.38
Other Current Liabilities
313.26
276.73
161.56
109.12
187.26
112.69
Short Term Borrowings
222.41
234.91
286.79
123.58
262.42
313.34
Short Term Provisions
0.16
5.09
9.04
12.89
2.82
0.17
Total Liabilities
3,144.72
2,222.64
2,083.95
1,919.27
1,712.82
1,652.81
Net Block
749.38
696.97
656.98
656.91
578.83
514.48
Gross Block
1,174.40
1,074.83
991.05
945.60
824.20
724.03
Accumulated Depreciation
425.02
377.86
334.07
288.70
245.37
209.55
Non Current Assets
822.13
767.76
698.82
703.15
662.05
534.33
Capital Work in Progress
16.02
7.14
13.95
11.64
10.70
8.45
Non Current Investment
16.86
10.05
7.22
9.70
9.22
8.93
Long Term Loans & Adv.
38.75
51.55
20.67
24.90
63.29
2.38
Other Non Current Assets
1.12
2.05
0.00
0.01
0.01
0.09
Current Assets
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
Inventories
1,203.14
913.20
786.06
601.49
492.33
534.75
Sundry Debtors
766.15
360.22
434.40
471.84
438.12
494.29
Cash & Bank
134.89
31.08
39.20
26.29
12.84
10.85
Other Current Assets
218.39
41.46
21.14
19.81
107.47
78.58
Short Term Loans & Adv.
170.60
108.92
104.32
96.68
95.03
69.19
Net Current Assets
566.17
350.05
301.31
313.20
223.87
340.90
Total Assets
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
199.16
284.19
17.28
180.35
214.50
134.14
PBT
128.50
49.93
26.88
30.12
18.00
42.97
Adjustment
204.54
154.91
139.76
87.50
139.30
140.26
Changes in Working Capital
-100.53
91.73
-148.40
58.47
57.36
-20.82
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-186.98
-97.94
-48.16
-99.62
-50.82
-40.94
Net Fixed Assets
-108.45
-76.97
-47.76
-122.34
-102.42
Net Investments
0.18
0.00
-0.96
-0.12
-0.58
Others
-78.71
-20.97
0.56
22.84
52.18
Cash from Financing Activity
-12.45
-185.25
31.05
-80.68
-163.41
-93.38
Net Cash Inflow / Outflow
-0.27
1.00
0.17
0.05
0.28
-0.17
Opening Cash & Equivalents
2.11
1.12
0.95
0.91
0.63
0.80
Closing Cash & Equivalent
1.84
2.11
1.12
0.95
0.91
0.63

Financial Ratios

Standalone /

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