Esab India Ltd
- 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.
Peer comparison
Sector: Capital Goods-Non Electrical Equipment Industry: Electrodes - Welding Equipment
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 |
Documents
Add documentRecent announcements
- Shareholding for the Period Ended December 31, 2020 6 Jan
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 6 Jan
- Statement Of Investor Complaints For The Quarter Ended December 2020 6 Jan
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 4 Jan
- Closure of Trading Window 31 Dec
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2013 from bse
- Financial Year 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2010 from bse
- Financial Year 2010 from nse
- Financial Year 2009 from nse