WEBSITE BSE:500495 NSE: ESCORTS Inc. Year: 1944 Industry: Automobiles-Tractors
Last updated: 15:55
Escorts Kubota Ltd is an India-primarily based engineering employer. The Company gives solutions for agriculture, infrastructure and railways. The Company operates via 4 segments: Agri equipment, Construction gadget, Railway gadget and Auto ancillary merchandise. The Company's Agri equipment phase affords quite a number 22 HP to 80 HP tractors under two manufacturers, Farmtrac and Powertrac. The Company also launched a chain in each manufacturers, including Powermaxx series in Farmtrac and Euro Next series in Powertrac. Its Construction equipme...Read More
Escorts Kubota Ltd is an India-primarily based engineering employer. The Company gives solutions for agriculture, infrastructure and railways. The Company operates via 4 segments: Agri equipment, Construction gadget, Railway gadget and Auto ancillary merchandise. The Company's Agri equipment phase affords quite a number 22 HP to 80 HP tractors under two manufacturers, Farmtrac and Powertrac. The Company also launched a chain in each manufacturers, including Powermaxx series in Farmtrac and Euro Next series in Powertrac. Its Construction equipment segment gives quite a number of construction and fabric coping with gadget supports. The Company affords equipment for material coping with, avenue building, earthmoving and other offerings. Its Railway gadget phase offers a number of railway merchandise and manufactures crucial railway additives. The Company's presenting consists of merchandise-air spring, brake disc and brake pads for passenger coaches. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹39162 Cr.
Stock P/E 34.8
P/B 3.3
Current Price ₹3500.4
Book Value ₹ 1062.3
Face Value 10
52W High ₹4171.4
Dividend Yield 0.8%
52W Low ₹ 2828.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2355 | 2478 | 2728 | 2301 | 2574 | 2277 | 2948 | 2445 | 2500 | 2792 |
| Other Income | 94 | 94 | 101 | 106 | 103 | 116 | 110 | 132 | 156 | 134 |
| Total Income | 2450 | 2571 | 2828 | 2407 | 2677 | 2393 | 3058 | 2577 | 2656 | 2926 |
| Total Expenditure | 2024 | 2214 | 2402 | 2015 | 2259 | 2047 | 2615 | 2157 | 2179 | 2432 |
| Operating Profit | 425 | 358 | 426 | 392 | 418 | 346 | 443 | 420 | 478 | 494 |
| Interest | 3 | 9 | 11 | 12 | 11 | 10 | 4 | 5 | 4 | 5 |
| Depreciation | 40 | 58 | 57 | 59 | 59 | 61 | 62 | 62 | 60 | 62 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 76 | 0 |
| Profit Before Tax | 382 | 290 | 358 | 321 | 348 | 275 | 378 | 351 | 490 | 427 |
| Provision for Tax | 96 | 80 | 88 | 77 | 84 | -25 | 89 | 79 | 120 | 109 |
| Profit After Tax | 285 | 210 | 271 | 244 | 265 | 300 | 288 | 272 | 369 | 318 |
| Adjustments | 5 | 0 | 28 | 26 | 37 | 24 | 32 | 47 | 1028 | 0 |
| Profit After Adjustments | 290 | 211 | 299 | 270 | 302 | 324 | 321 | 318 | 1397 | 318 |
| Adjusted Earnings Per Share | 26.2 | 19.1 | 27 | 24.4 | 27.3 | 29 | 28.7 | 28.5 | 124.9 | 28.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4113 | 3432 | 4145 | 5059 | 6262 | 5810 | 7014 | 7283 | 8429 | 9804 | 10244 | 10685 |
| Other Income | 70 | 122 | 75 | 85 | 112 | 98 | 164 | 174 | 331 | 393 | 479 | 532 |
| Total Income | 4182 | 3554 | 4221 | 5144 | 6374 | 5908 | 7179 | 7457 | 8759 | 10197 | 10723 | 11217 |
| Total Expenditure | 3955 | 3332 | 3864 | 4525 | 5557 | 5148 | 5892 | 6288 | 7701 | 8674 | 9096 | 9383 |
| Operating Profit | 228 | 222 | 357 | 619 | 817 | 760 | 1287 | 1169 | 1058 | 1523 | 1627 | 1835 |
| Interest | 58 | 51 | 32 | 29 | 20 | 17 | 13 | 15 | 13 | 42 | 29 | 18 |
| Depreciation | 69 | 58 | 63 | 73 | 87 | 107 | 118 | 132 | 150 | 224 | 244 | 246 |
| Exceptional Income / Expenses | -31 | -12 | -11 | -7 | 6 | -9 | 0 | 0 | -53 | 0 | -2 | 74 |
| Profit Before Tax | 70 | 99 | 249 | 509 | 714 | 625 | 1155 | 993 | 835 | 1256 | 1351 | 1646 |
| Provision for Tax | -6 | 12 | 77 | 162 | 237 | 154 | 283 | 257 | 198 | 313 | 227 | 397 |
| Profit After Tax | 76 | 87 | 171 | 347 | 477 | 472 | 872 | 736 | 637 | 943 | 1124 | 1247 |
| Adjustments | 0 | -17 | -40 | 0 | 2 | 1 | -0 | 1 | 0 | 134 | 141 | 1107 |
| Profit After Adjustments | 76 | 71 | 131 | 347 | 479 | 472 | 871 | 736 | 637 | 1077 | 1265 | 2354 |
| Adjusted Earnings Per Share | 6.4 | 5.8 | 10.7 | 28.3 | 39.1 | 38.5 | 64.6 | 55.8 | 48.3 | 97.4 | 113.1 | 210.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 12% | 12% | 10% |
| Operating Profit CAGR | 7% | 12% | 16% | 22% |
| PAT CAGR | 19% | 15% | 19% | 31% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -2% | 19% | 23% | 39% |
| ROE Average | 11% | 10% | 13% | 13% |
| ROCE Average | 14% | 13% | 17% | 17% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1831 | 1466 | 1621 | 2215 | 2673 | 3117 | 5026 | 7600 | 8187 | 9389 | 10367 |
| Minority's Interest | 15 | 2 | 2 | -0 | 6 | 5 | -1 | -4 | -4 | -4 | -4 |
| Borrowings | 107 | 90 | 59 | 15 | 4 | 3 | 2 | 0 | 0 | 52 | 0 |
| Other Non-Current Liabilities | 95 | 10 | -1 | 59 | 106 | 113 | 156 | 156 | 186 | 257 | 244 |
| Total Current Liabilities | 1388 | 1329 | 1467 | 1684 | 1919 | 1775 | 1679 | 1355 | 1716 | 2707 | 2381 |
| Total Liabilities | 3435 | 2897 | 3148 | 3973 | 4707 | 5014 | 6878 | 9108 | 10085 | 12400 | 13095 |
| Fixed Assets | 1596 | 1539 | 1558 | 1565 | 1624 | 1679 | 1726 | 1758 | 1811 | 2165 | 2053 |
| Other Non-Current Assets | 451 | 160 | 130 | 255 | 313 | 424 | 518 | 533 | 3370 | 3367 | 3906 |
| Total Current Assets | 1388 | 1189 | 1445 | 2144 | 2756 | 2897 | 4585 | 6807 | 4884 | 6851 | 6534 |
| Total Assets | 3435 | 2897 | 3148 | 3973 | 4707 | 5014 | 6878 | 9108 | 10085 | 12400 | 13095 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 50 | 56 | 33 | 69 | 154 | 93 | 169 | 106 | 92 | 182 | 236 |
| Cash Flow from Operating Activities | -10 | 212 | 304 | 460 | -234 | 797 | 1129 | 32 | 224 | 789 | 1003 |
| Cash Flow from Investing Activities | 17 | -45 | -155 | -374 | -17 | -421 | -2191 | -1857 | -62 | -1018 | -194 |
| Cash Flow from Financing Activities | 1 | -191 | -113 | -1 | 191 | -300 | 1003 | 1810 | -71 | 25 | -702 |
| Net Cash Inflow / Outflow | 8 | -24 | 36 | 85 | -61 | 75 | -59 | -15 | 91 | -204 | 107 |
| Closing Cash & Cash Equivalent | 58 | 33 | 69 | 154 | 93 | 169 | 106 | 92 | 182 | 236 | 344 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.4 | 5.76 | 10.71 | 28.31 | 39.07 | 38.53 | 64.63 | 55.82 | 48.26 | 97.43 | 113.06 |
| CEPS(Rs) | 12.13 | 11.85 | 19.16 | 34.25 | 46 | 47.23 | 73.42 | 65.76 | 59.63 | 105.62 | 122.25 |
| DPS(Rs) | 1.2 | 1.2 | 1.5 | 2 | 2.5 | 2.5 | 7.5 | 7 | 7 | 18 | 28 |
| Book NAV/Share(Rs) | 150.43 | 119.63 | 132.23 | 180.71 | 217.77 | 253.74 | 371.35 | 574.94 | 619.56 | 848.44 | 926.22 |
| Core EBITDA Margin(%) | 3.78 | 2.87 | 6.66 | 10.52 | 11.26 | 11.4 | 15.29 | 13.19 | 8.3 | 10.95 | 10.67 |
| EBIT Margin(%) | 3.07 | 4.29 | 6.66 | 10.6 | 11.71 | 11.06 | 15.91 | 13.36 | 9.67 | 12.59 | 12.83 |
| Pre Tax Margin(%) | 1.68 | 2.84 | 5.89 | 10.02 | 11.4 | 10.76 | 15.73 | 13.16 | 9.52 | 12.18 | 12.56 |
| PAT Margin (%) | 1.81 | 2.49 | 4.06 | 6.82 | 7.61 | 8.12 | 11.87 | 9.75 | 7.26 | 9.14 | 10.45 |
| Cash Profit Margin (%) | 3.45 | 4.15 | 5.57 | 8.26 | 9 | 9.96 | 13.48 | 11.5 | 8.97 | 11.32 | 12.72 |
| ROA(%) | 2.17 | 2.75 | 5.67 | 9.74 | 10.98 | 9.71 | 14.66 | 9.2 | 6.63 | 8.39 | 8.82 |
| ROE(%) | 4.2 | 5.34 | 11.11 | 18.07 | 19.52 | 16.32 | 21.48 | 11.68 | 8.08 | 10.75 | 11.39 |
| ROCE(%) | 5.66 | 7.31 | 15.1 | 25.94 | 28.09 | 21.09 | 28.61 | 15.96 | 10.74 | 14.47 | 13.72 |
| Receivable days | 34.28 | 41.11 | 35.96 | 37.66 | 44.39 | 52.23 | 34.53 | 35.09 | 41.05 | 46.14 | 46.84 |
| Inventory Days | 45.31 | 46.12 | 38.18 | 36.5 | 41.48 | 54.68 | 39.81 | 37.86 | 42.96 | 51.92 | 52.87 |
| Payable days | 75.51 | 90.6 | 86.52 | 96.18 | 90.39 | 105.57 | 91.91 | 76.04 | 64.19 | 76.31 | 82.77 |
| PER(x) | 19.86 | 24.14 | 50.32 | 28.91 | 20.4 | 17.21 | 19.94 | 30.3 | 39.2 | 28.52 | 28.71 |
| Price/Book(x) | 0.84 | 1.16 | 4.08 | 4.53 | 3.66 | 2.61 | 3.47 | 2.94 | 3.05 | 3.27 | 3.5 |
| Dividend Yield(%) | 0.94 | 0.86 | 0.28 | 0.24 | 0.31 | 0.38 | 0.58 | 0.41 | 0.37 | 0.65 | 0.86 |
| EV/Net Sales(x) | 0.43 | 0.53 | 1.6 | 1.93 | 1.57 | 1.35 | 2.29 | 3.03 | 2.91 | 3.05 | 3.44 |
| EV/Core EBITDA(x) | 7.67 | 8.19 | 18.58 | 15.78 | 12 | 10.29 | 12.48 | 18.85 | 23.14 | 19.61 | 21.63 |
| Net Sales Growth(%) | -36.74 | -16.55 | 20.79 | 22.05 | 23.77 | -7.22 | 20.73 | 3.82 | 15.74 | 16.31 | 4.49 |
| EBIT Growth(%) | -66.77 | 16.91 | 86.72 | 91.72 | 36.16 | -12.39 | 81.81 | -13.72 | -15.87 | 53.1 | 6.32 |
| PAT Growth(%) | -69.22 | 14.62 | 96.81 | 102.14 | 37.53 | -1.04 | 84.78 | -15.61 | -13.45 | 48.12 | 19.2 |
| EPS Growth(%) | -69.07 | -9.95 | 85.91 | 164.36 | 38.01 | -1.39 | 67.77 | -13.64 | -13.54 | 101.88 | 16.04 |
| Debt/Equity(x) | 0.27 | 0.25 | 0.16 | 0.02 | 0.11 | 0.01 | 0 | 0 | 0 | 0.04 | 0 |
| Current Ratio(x) | 1 | 0.89 | 0.99 | 1.27 | 1.44 | 1.63 | 2.73 | 5.02 | 2.85 | 2.53 | 2.74 |
| Quick Ratio(x) | 0.67 | 0.57 | 0.68 | 0.94 | 0.99 | 1.13 | 2.3 | 4.4 | 2.14 | 1.9 | 2.16 |
| Interest Cover(x) | 2.21 | 2.95 | 8.72 | 18.26 | 37.53 | 37.29 | 87.57 | 67.32 | 63.89 | 31.16 | 47.32 |
| Total Debt/Mcap(x) | 0.31 | 0.22 | 0.04 | 0.01 | 0.03 | 0 | 0 | 0 | 0 | 0.01 | 0 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.64 | 67.64 | 67.64 | 67.64 | 68.04 | 68.04 | 68.04 | 68.04 | 68.04 | 68.04 |
| FII | 6.67 | 5 | 5.82 | 6.41 | 6.29 | 5.86 | 5.21 | 5.22 | 5.27 | 5.25 |
| DII | 9.36 | 10.55 | 9.78 | 10.4 | 10.24 | 10.23 | 11.34 | 11.43 | 11.79 | 12.2 |
| Public | 16.33 | 16.81 | 16.75 | 15.55 | 15.43 | 15.87 | 15.4 | 15.31 | 14.89 | 14.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.47 | 7.47 | 7.47 | 7.47 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 |
| FII | 0.74 | 0.55 | 0.64 | 0.71 | 0.7 | 0.66 | 0.58 | 0.58 | 0.59 | 0.59 |
| DII | 1.03 | 1.17 | 1.08 | 1.15 | 1.15 | 1.14 | 1.27 | 1.28 | 1.32 | 1.36 |
| Public | 1.8 | 1.86 | 1.85 | 1.72 | 1.73 | 1.78 | 1.72 | 1.71 | 1.67 | 1.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.05 | 11.05 | 11.05 | 11.05 | 11.19 | 11.19 | 11.19 | 11.19 | 11.19 | 11.19 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
