Shakti Pumps (India) Ltd

About [ edit ]

Shakti Pumps (India) is engaged in manufacturing of Pumps, Motors & their spare parts. The core products of the Company are Engineered Pumps, Industrial Pumps, and Solar Pumps etc.(Source : 201903 Annual Report Page No:98)

  • Market Cap 1,500 Cr.
  • Current Price 816
  • High / Low 910 / 160
  • Stock P/E 19.8
  • Book Value 185
  • Dividend Yield 0.00 %
  • ROCE 25.7 %
  • ROE 25.0 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 134.32% CAGR over last 5 years

Cons

  • Stock is trading at 4.41 times its book value
  • Company has a low return on equity of 12.50% for last 3 years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
96 139 152 158 106 91 93 93 92 201 317 320
83 118 125 130 95 87 94 95 81 170 267 270
Operating Profit 13 21 27 28 11 4 -0 -3 11 31 50 50
OPM % 14% 15% 18% 18% 10% 5% -0% -3% 12% 15% 16% 16%
Other Income 2 0 0 1 1 1 1 1 1 1 1 1
Interest 3 5 5 5 5 5 5 6 5 4 4 3
Depreciation 4 4 4 4 4 4 4 4 5 5 5 5
Profit before tax 8 13 18 21 3 -4 -9 -12 3 22 42 44
Tax % 22% 28% 31% 19% 21% 61% 1% 47% -2% 32% 37% 30%
Net Profit 7 9 13 17 2 -2 -9 -6 3 15 27 30
EPS in Rs 3.61 5.04 6.87 9.01 1.34 -0.92 -4.73 -3.35 1.80 8.29 14.43 16.59

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Jun 2006 Jun 2007 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
40 61 167 209 292 297 264 428 435 544 383 930
35 52 136 179 249 249 244 368 356 454 371 788
Operating Profit 5 9 31 30 43 47 20 60 78 89 12 142
OPM % 13% 14% 18% 14% 15% 16% 8% 14% 18% 16% 3% 15%
Other Income 0 0 1 7 10 11 9 2 3 4 4 4
Interest 2 3 9 12 13 13 14 17 14 18 21 16
Depreciation 1 1 4 5 7 10 12 13 14 15 17 18
Profit before tax 3 4 18 20 34 36 3 33 54 60 -22 111
Tax % 17% 10% 24% 14% 27% 26% 58% 35% 35% 25% 35% 32%
Net Profit 2 4 14 17 25 26 1 22 35 45 -14 76
EPS in Rs 2.10 3.75 9.85 11.03 16.39 15.70 0.64 11.78 18.96 24.53 -7.66 41.13
Dividend Payout % 23% 13% 10% 9% 12% 13% 0% 0% 20% 20% 0% 19%
Compounded Sales Growth
10 Years:%
5 Years:29%
3 Years:29%
TTM:143%
Compounded Profit Growth
10 Years:%
5 Years:134%
3 Years:29%
TTM:637%
Stock Price CAGR
10 Years:32%
5 Years:40%
3 Years:15%
1 Year:346%
Return on Equity
10 Years:%
5 Years:13%
3 Years:13%
Last Year:25%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Jun 2006 Jun 2007 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
5 5 14 15 15 32 32 18 18 18 18 18
Reserves 6 7 69 94 115 175 170 205 235 272 247 322
Borrowings 23 60 83 92 113 102 104 89 110 178 193 194
4 12 43 44 65 77 75 106 94 115 83 136
Total Liabilities 38 84 209 245 308 371 366 419 457 583 541 670
11 29 52 80 90 106 110 121 121 140 153 148
CWIP 0 0 7 0 2 5 8 0 0 12 1 1
Investments 0 0 1 0 0 0 0 0 0 0 0 0
27 55 149 165 217 261 248 298 336 431 387 522
Total Assets 38 84 209 245 308 371 366 419 457 583 541 670

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Jun 2006 Jun 2007 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
-1 -2 15 29 18 -4 33 53 20 -2 50 121
-6 -38 -20 -29 -29 -25 -18 -17 -19 -44 -35 0
7 40 7 -2 12 28 -14 -33 6 42 -14 -106
Net Cash Flow -0 0 3 -2 1 -1 1 2 6 -5 1 15

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Jun 2006 Jun 2007 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 14% 17% 21% 18% 5% 16% 20% 19% -0% 26%
Debtor Days 102 75 90 105 105 124 96 118 120 121 119 104
Inventory Turnover 2.72 1.41 1.83 1.57 1.29 2.24 2.19 2.63 1.80 4.73

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
47.70 47.95 48.25 48.25 48.25 48.31 48.84 49.14 53.64 54.21 54.66 54.66
0.13 0.07 0.03 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.30 0.60
4.27 4.34 4.08 4.24 5.25 5.08 4.85 4.37 2.81 2.23 2.40 2.40
47.90 47.63 47.64 47.47 46.50 46.62 46.31 46.49 43.55 43.56 42.64 42.34

Documents