Esab India Ltd

About [ edit ]

Esab India is engaged in the business of fabrication technology.

  • Market Cap 2,807 Cr.
  • Current Price 1,824
  • High / Low 1,987 / 868
  • Stock P/E 46.2
  • Book Value 165
  • Dividend Yield 3.84 %
  • ROCE 32.0 %
  • ROE 23.5 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is providing a good dividend yield of 3.84%.
  • Company has been maintaining a healthy dividend payout of 131.84%

Cons

  • Stock is trading at 11.02 times its book value
  • The company has delivered a poor sales growth of 4.81% over past five years.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
126 154 172 166 152 181 181 173 169 175 124 166
112 143 149 148 139 157 156 150 146 150 114 143
Operating Profit 15 11 22 19 13 24 26 23 23 25 10 23
OPM % 12% 7% 13% 11% 9% 13% 14% 13% 14% 14% 8% 14%
Other Income 2 3 3 5 6 2 3 3 4 4 3 4
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 3 2 3 3 3 3 3 3 3 3 3 3
Profit before tax 14 11 23 21 17 24 26 22 24 26 10 24
Tax % 33% 20% 33% 32% 30% 30% 35% 16% 25% 29% 25% 26%
Net Profit 10 9 15 14 12 16 17 19 18 18 7 18
EPS in Rs 6.24 5.97 10.00 9.28 7.50 10.63 10.87 12.25 11.54 11.74 4.66 11.49
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
417 410 494 541 504 434 552 451 466 543 672 698 634
326 309 408 461 442 383 507 406 426 491 593 601 553
Operating Profit 91 101 85 80 62 51 45 45 41 52 78 97 81
OPM % 22% 25% 17% 15% 12% 12% 8% 10% 9% 10% 12% 14% 13%
Other Income 9 9 14 3 5 8 -0 6 8 11 17 14 14
Interest 1 1 1 1 1 1 0 0 0 0 0 1 1
Depreciation 7 8 11 12 12 11 14 10 10 10 11 13 12
Profit before tax 93 101 88 71 54 47 31 41 38 53 84 97 83
Tax % 34% 34% 33% 33% 30% 30% 23% 31% 29% 29% 32% 27%
Net Profit 61 66 59 47 38 33 24 28 27 37 58 71 61
EPS in Rs 39.75 42.99 38.30 30.82 24.54 21.52 15.36 18.41 17.45 24.13 37.41 46.39 39.43
Dividend Payout % 39% 47% 52% 49% 31% 5% 7% 5% 6% 4% 241% 151%
Compounded Sales Growth
10 Years:5%
5 Years:5%
3 Years:14%
TTM:-8%
Compounded Profit Growth
10 Years:1%
5 Years:18%
3 Years:32%
TTM:-4%
Stock Price CAGR
10 Years:13%
5 Years:28%
3 Years:30%
1 Year:30%
Return on Equity
10 Years:16%
5 Years:14%
3 Years:17%
Last Year:23%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
15 15 15 15 15 15 15 15 15 15 15 15 15
Reserves 122 152 176 196 221 252 274 300 327 363 251 322 239
Borrowings 0 0 0 0 0 0 0 0 1 0 0 5 4
65 61 104 80 95 83 80 70 85 102 112 117 104
Total Liabilities 202 228 295 292 331 350 369 386 428 480 379 459 362
68 89 93 104 99 96 83 78 76 80 83 86 85
CWIP 12 7 17 2 1 3 1 5 7 8 3 7 6
Investments 12 2 34 34 78 105 122 120 147 125 30 70 24
110 129 152 151 154 147 163 183 198 269 262 296 247
Total Assets 202 228 295 292 331 350 369 386 428 480 379 459 362

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
59 72 60 40 46 35 16 18 36 30 67 57
-13 -11 -48 -5 -46 -27 -12 -9 -23 9 102 -120
-25 -40 -19 -45 -0 -14 -2 -2 -2 -41 -163 39
Net Cash Flow 21 21 -8 -9 -0 -6 3 7 12 -2 6 -24

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 77% 67% 49% 36% 25% 19% 15% 14% 13% 15% 26% 32%
Debtor Days 15 9 20 14 17 23 29 37 37 40 35 44
Inventory Turnover 6.84 6.37 6.98 5.99 5.10 4.44 6.45 5.20 5.08 5.30 6.29 6.11

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
73.72 73.72 73.72 73.72 73.72 73.72 73.72 73.72 73.72 73.72 73.72 73.72
10.60 10.26 10.25 10.20 10.14 10.13 10.08 9.98 10.00 10.01 9.95 9.96
1.58 1.39 1.45 1.23 1.32 1.30 3.64 3.79 4.11 4.05 4.09 4.22
0.29 0.31 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.32
13.81 14.32 14.26 14.54 14.50 14.53 12.24 12.20 11.85 11.90 11.93 11.79

Documents

Add document