The Anup Engineering Ltd

The Anup Engineering Ltd

₹ 1,752 -4.12%
24 Apr 3:40 p.m.
About

The Anup Engineering Limited demerged from its holding company Arvind Limited in 2018. [1]. It manufactures Heat Exchangers, Reactors, Pressure Vessels, Columns & Towers, Industrial Centrifuges and Formed Components. [2]

The company's products are used in wide range of process industries including Oil & Gas, Petrochemicals, LNG, Fertilizers, Chemicals, Pharmaceuticals, Power, Water, Paper & Pulp and Aerospace. [2] [3]

Key Points

Product Portfolio
The product portfolio of the company includes Heat Exchangers Columns such as Shell and Tube, Helical Baffle; Packed & Tray Column; Reactors & Vesse for High Thickness Pressure Vessels (up to 180mm) and Centrifuges for starch and chemical industries. [1]

  • Market Cap 3,487 Cr.
  • Current Price 1,752
  • High / Low 2,008 / 547
  • Stock P/E 42.5
  • Book Value 237
  • Dividend Yield 0.42 %
  • ROCE 18.1 %
  • ROE 13.1 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 17.5%

Cons

  • Stock is trading at 7.56 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Engineering Industry: Engineering

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
29 133 52 89 47 100 52 101 114 144 125 140 128
23 97 39 66 36 76 42 80 92 114 97 108 98
Operating Profit 7 36 13 23 11 24 9 20 23 30 28 31 30
OPM % 23% 27% 24% 25% 23% 24% 18% 20% 20% 21% 22% 22% 23%
1 1 1 1 1 3 1 1 0 1 1 2 3
Interest -0 0 0 0 0 1 0 0 1 0 0 0 1
Depreciation 3 3 3 3 3 3 3 3 3 4 3 4 5
Profit before tax 5 33 10 20 8 23 7 18 19 28 26 29 26
Tax % -85% 17% 19% 22% 26% -42% 20% 25% 27% 25% 25% 26% 24%
9 28 8 16 6 33 6 14 14 21 20 22 20
EPS in Rs 4.47 14.11 4.10 8.04 3.17 16.45 2.81 6.92 7.01 10.45 9.86 10.97 10.19
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
-0 243 245 279 288 411 538
0 178 176 209 217 327 418
Operating Profit -0 65 70 70 71 84 120
OPM % 27% 28% 25% 25% 20% 22%
-0 5 4 3 5 4 7
Interest -0 3 2 2 2 3 2
Depreciation -0 8 9 11 12 13 16
Profit before tax -0 59 63 62 62 73 109
Tax % -0% 29% 32% 13% -2% 25%
-0 42 43 54 63 55 82
EPS in Rs 20.58 21.06 27.29 31.74 27.59 41.47
Dividend Payout % -0% 17% 17% 13% 13% 27%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 19%
TTM: 46%
Compounded Profit Growth
10 Years: %
5 Years: 459%
3 Years: 9%
TTM: 25%
Stock Price CAGR
10 Years: %
5 Years: 50%
3 Years: 85%
1 Year: 230%
Return on Equity
10 Years: %
5 Years: 16%
3 Years: 15%
Last Year: 13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0 10 10 10 10 10 10
Reserves -0 278 313 328 385 432 460
-0 7 -0 -0 -0 -0 -0
-0 101 99 94 130 166 178
Total Liabilities 0 396 422 431 525 608 648
-0 173 171 212 203 217 216
CWIP -0 2 12 2 13 0 1
Investments -0 -0 44 0 20 20 109
0 222 194 218 289 370 321
Total Assets 0 396 422 431 525 608 648

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0 55 32 53 74 32
-0 -58 -15 -12 -61 -1
0 3 -16 -38 -7 -9
Net Cash Flow 0 -0 1 3 6 22

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 104 96 144 158 132
Inventory Days 279 351 165 235 209
Days Payable 133 77 66 109 100
Cash Conversion Cycle 251 370 242 284 240
Working Capital Days 132 158 146 139 149
ROCE % 42% 21% 19% 17% 18%

Shareholding Pattern

Numbers in percentages

9 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
43.17% 43.04% 43.04% 43.04% 43.04% 43.05% 42.98% 42.98% 42.93% 42.91% 42.91% 42.74%
2.08% 2.13% 2.13% 1.76% 1.78% 1.78% 1.76% 2.52% 2.35% 1.14% 0.75% 0.86%
11.26% 12.12% 13.16% 13.25% 11.64% 10.68% 10.35% 10.36% 11.53% 11.42% 11.09% 10.74%
43.48% 42.70% 41.67% 41.94% 43.53% 44.47% 44.89% 44.12% 43.17% 44.53% 45.25% 45.66%
No. of Shareholders 97,59893,59590,64491,95291,14789,76288,24485,49283,01284,15983,75585,438

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents