Escorts Ltd.

Escorts Ltd.

 

Current price

139.95

Sector

Tractor

No of shares

122576878

52 week high

174.25

52 week low

102.15

BSE Sensex

28885.21

Nifty

8778.30

Average Volume

993767

BSE Code

500495

NSE Symbol

ESCORTS                    

 

Escorts Limited - Company Overview

Escorts Limited manufactures and sells agri machinery, construction equipment, railway products, and auto products in India and internationally. It offers tractors under the Farmtrac, Powertrac, and Escort brands; engines for agricultural tractors; round end flat tubes; heating elements; double acting hydraulic shock absorbers for railways coaches; and center buffer couplers. Escorts Limited also provides automobile shock absorbers, telescopic front forks, Mcpherson struts, break blocks, and internal combustion engines, as well as various breaks used in railway, construction, earth moving, and material handling equipment. In addition, it trades in oils and lubricants, implements, trailers, compressor accessories and spares, construction equipment, and earth moving and material handling equipments, a well as offers lubricants, such as engine and gear oils. Escorts Limited also offer brakes, couplers, shock absorbers, rail fastening systems, composite brake blocks and vulcanized rubber parts.

Escorts Limited company through their subsidiaries operates in the ITES and financial services sectors. The company is also involved in the aero business; and financing and investment activities, as well as offers engines and gensets. Escorts Limited was incorporated in 1944 and is based in Faridabad, India. Escorts has had the privilege of being associated with some of the world leaders in the engineering manufacturing space like Minneapolis Moline, Massey Ferguson, Goetze, Mahle, URSUS, CEKOP, Ford Motor Company, J C Bamford Excavators, Yamaha, Claas, Carraro, Lucky Goldstar, First Pacific Company, Hughes Communications, Jeumont Schneider, Dynapac .

Today, Escort Agri Machinery Group has a nationwide network with over 600 dealers, 100 parts stockiests and 30 area offices. Their national share stands at 20%. The company has developed its own in-house state-of-the-art technology R&D facility. The main focus of the R&D facility is to develop new and better products - products that can offer improved performance with lower fuel consumption and least maintenance and parts requirements. The current market capitalisation stands at Rs 1,680.53 crore.

 

Escorts Limited - Share Holding Pattern

Category

No. of Shares

Percentage

Promoters

51,433,750

41.96

General Public

46,534,451

37.96

Foreign Institutions

11,416,181

9.31

Other Companies

8,516,909

6.95

NBFC and Mutual Funds

3,688,198

3.01

Financial Institutions

987,389

0.81

 

Escorts Limited - Financial Details

  • Market Cap (Rs Cr) – 1667.05

  • Company P/E (x) – 17.78

  • Industry P/E (x) – 19.82

  • Book Value (Rs) – 149.62

  • Price / BV (x) – 0.91

  • Dividend (%) – 18%

  • EPS (TTM) – 7.65

  • Dividend Yield (%) – 1.32 %

  • Face Value (Rs) – 10

 
Escorts Limited - Industry Overview

Indian Tractor industry is the largest in world and contributes around 33% to global production. Indian Tractor Industry, comparatively young by world standards has expanded at a spectacular pace during the last four decades. Consequently it now occupies a place of pride in India's Automobile Industry also.

India's growth is unmatched even with countries of long history of Tractor manufacturing. The Indian Tractor Industry's spectacular achievement reflects the maturity and dynamism of tractor manufacturers and the various policies adopted by the government to enable it to effectively meet the demand. It is a typical industry where both imported technology and indigenous developed technology have developed towards meeting the overall national requirements of the country

Overall tractor sales (domestic +exports) have declined by 0.7% YoY during 5m FY15. ICRA however expects some pick-up in tractor sales during the latter half of the fiscal year, and our FY15 growth outlook (for domestic +export) stands at 4%. The outlook could however be revised downwards, if domestic demand fails to pick-up in the festive season. ICRA continues to maintain a volume CAGR of (8-9%) for the tractor Industry over the next five years as long term industry drivers remain favorable.

Government of India (GOI) remains committed towards rural development and agri-mechanisation besides other factors like scarcity of farm labour, healthy credit availability, moderate penetration and shortening replacement cycle, continue to encourage demand for tractors. Further, there has been considerable variation in growth rates, across geographies. Southern (except Tamil Nadu) and Western markets continued to grow during the current year, supported by relatively better monsoon precipitation. Central region however, registered a decline of 10.8% in light of high base, and weak rainfall during the current year. Volumes in Northern region also contracted, as a consequence of weak sentiments in farming community. Variance in growth across geographies, has also impacted market share of OEMs.

 
Balance Sheet

 

Mar '14

Sep '12

Sep '11

Sep '10

              Sep '09

Sources Of Funds

 

 

 

 

 

Total Share Capital

119.27

119.27

102.31

102.28

90.71

Equity Share Capital

119.27

119.27

102.31

102.28

90.71

Reserves

1,712.11

1,494.69

1,641.56

1,571.08

1,278.48

Networth

1,831.38

1,613.96

1,743.87

1,673.36

1,369.19

Secured Loans

345.31

458.04

359.87

283.78

253.79

Unsecured Loans

5.09

1.89

12.73

14.82

10.36

Total Debt

350.40

459.93

372.60

298.60

264.15

Total Liabilities

2,181.78

2,073.89

2,116.47

1,971.96

1,633.34

Application Of Funds

 

 

 

 

 

Gross Block

2,399.73

2,281.54

2,141.12

2,095.45

2,059.83

Less: Revaluation Reserves

0.00

0.00

54.58

64.47

75.00

Less: Accum. Depreciation

757.04

695.29

679.24

645.74

602.93

Net Block

1,642.69

1,586.25

1,407.30

1,385.24

1,381.90

Capital Work in Progress

37.36

66.49

53.52

19.43

10.71

Investments

381.50

385.91

365.80

365.80

235.80

Inventories

550.97

496.61

327.36

295.50

199.49

Sundry Debtors

352.41

445.44

340.53

332.62

329.15

Cash and Bank Balance

160.77

130.57

140.86

101.54

107.57

Total Current Assets

1,064.15

1,072.62

808.75

729.66

636.21

Loans and Advances

367.00

304.64

457.97

405.22

272.60

Fixed Deposits

0.00

0.00

146.33

72.87

57.23

Total CA, Loans & Advances

1,431.15

1,377.26

1,413.05

1,207.75

966.04

Current Liabilities

1,110.80

1,143.33

919.30

773.71

776.85

Provisions

200.12

198.69

205.77

234.50

189.68

Total CL & Provisions

1,310.92

1,342.02

1,125.07

1,008.21

966.53

Net Current Assets

120.23

35.24

287.98

199.54

-0.49

Miscellaneous Expenses

0.00

0.00

1.87

1.95

5.42

Total Assets

2,181.78

2,073.89

2,116.47

1,971.96

1,633.34

Contingent Liabilities

356.08

333.75

307.84

284.22

233.91

Book Value (Rs)

153.56

135.33

170.46

163.61

150.94

Profit and Loss Account

 

Mar '14

Sep '12

Sep '11

Sep '10

Sep '09

Income

 

 

 

 

 

Sales Turnover

6,291.51

3,893.88

3,268.87

2,785.86

2,197.20

Excise Duty

0.00

0.00

26.15

22.64

18.59

Net Sales

6,291.51

3,893.88

3,242.72

2,763.22

2,178.61

Other Income

85.05

50.58

47.53

18.78

9.15

Stock Adjustments

17.41

57.81

24.54

44.69

16.94

Total Income

6,393.97

4,002.27

3,314.79

2,826.69

2,204.70

Expenditure

 

 

 

 

 

Raw Materials

4,591.61

3,003.09

2,371.26

1,935.29

1,480.97

Power & Fuel Cost

64.03

39.47

35.22

31.99

26.25

Employee Cost

667.35

406.12

327.92

289.24

238.43

Other Manufacturing Expenses

0.00

0.00

37.85

36.63

19.61

Selling and Admin Expenses

0.00

0.00

305.78

251.51

211.08

Miscellaneous Expenses

604.69

320.77

26.72

31.78

19.48

Total Expenses

5,927.68

3,769.45

3,104.75

2,576.44

1,995.82

Operating Profit

381.24

182.24

162.51

231.47

199.73

PBDIT

466.29

232.82

210.04

250.25

208.88

Interest

110.67

96.44

70.52

51.98

61.10

PBDT

355.62

136.38

139.52

198.27

147.78

Depreciation

83.22

48.43

37.97

38.54

37.84

Profit Before Tax

272.40

87.95

100.61

159.04

106.88

Extra-ordinary items

0.00

0.00

44.26

29.95

4.34

PBT (Post Extra-ord Items)

272.40

87.95

144.87

188.99

111.22

Tax

27.51

18.35

19.02

50.47

21.33

Reported Net Profit

244.89

69.60

120.09

137.55

89.73

Total Value Addition

1,336.07

766.36

733.49

641.15

514.85

Equity Dividend

22.06

14.71

15.84

16.20

9.07

Corporate Dividend Tax

3.75

2.39

2.57

2.69

1.54

Per share data (annualised)

 

 

 

 

 

Shares in issue (lakhs)

1,192.63

1,192.63

1,023.04

1,022.74

907.09

Earning Per Share (Rs)

20.53

5.84

11.74

13.45

9.89

Equity Dividend (%)

18.00

12.00

15.00

15.00

10.00

Dividend History

Index and Company Price Movement Comparison

Company Forecast

Technical Indicators

Symbol

Value

Action

RSI(14)

56.970

Buy

STOCH(9,6)

40.323

Sell

STOCHRSI(14)

83.733

Overbought

MACD(12,26)

0.630

Buy

ADX(14)

34.590

Buy

Williams %R

-33.333

Buy

CCI(14)

107.7219

Buy

ATR(14)

5.0214

Less Volatility

Highs/Lows(14)

2.5607

Buy

Ultimate Oscillator

49.468

Neutral

ROC

-0.690

Sell

Bull/Bear Power(13)

9.5980

Buy

Important Ratios (YoY)
  • PBIT – 4.67 v/s 3.39

  • RoCE – 17.39 v/s 8.81

  • RoE – 13.37 v/s 6.67

  • Net Profit Margin – 3.84 v/s 1.76

  • Return on net worth – 13.37 v/s 4.31

  • D/E Ratio – 0.19 v/s 0.28

  • Interest Cover – 3.43 v/s 1.89

  • Current Ratio – 0.83 v/s 0.72

  • Reserves – 1712.11 cr v/s 1494.69 cr

  • PAT – 244.90 v/s 69.60 cr

  • Total assets – 2181.00 cr v/s 2073.90 cr

  • Net sales – 6292.51 cr v/s3893.88 cr

  • Book Value – 153.56 v/s 135.33

Simple Moving Average

Days

BSE

NSE

30

133.68

133.92

50

130.72

130.84

150

137.36

137.41

200

134.28

134.30

Investment Rationalize
  • Escorts Ltd. is a leading player in Indian tractor industry with Net Sales of Rs.6292.51 crore and Reserves of R.1831.38 crore which will help the company to fund the capital requirements internally.

  • Governments policy of “Make in India” will provide the company as supplement to growth as the companies majority revenue comes from tractors, construction equipments, railways products and auto ancillaries.

  • Companies Sales has a CAGR of 23.6% in the last five years and have inventories of Rs.550 crore which the company will be able to capitalize when the demands for the products improves.

  • Governments emphasis on improving agriculture industry in India will be major boost for the Escorts as the companies majority revenue comes from tractor segment.

  • Cash conversion cycle and Working capital cycle of the company has improved in recent years, which shows the higher efficiency of the company and improved availability of cash to meet the financial requirements.

  • Launching of high quality products with best in the market technology will help to increase the revenue of the company in a significant manner.

  • Improvement in economic situation in far east Asia, Europe and Latin America will increase the revenue from exports to the company.

  • Increase in revenue from Railways products, Construction Equipments and Auto Ancillaries will add to the profitability of the company.

Post a Comment
Error message
Error message
Error message

 

DISCLAIMER

This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind. ATS and/or its group companies do not as assume any responsibility or liability resulting from the use of such information.

 

 

<