Everest Industries

₹1177.7 15 | 1.3%

WEBSITE BSE:508906 NSE : EVEREST INDS 10 May, 16:01

Market Cap ₹1859 Cr.

Stock P/E 72.6

P/B 3.2

Current Price ₹1177.7

Book Value ₹ 372.9

Face Value 10

52W High ₹1448.1

Dividend Yield 0.51%

52W Low ₹ 792

Edit Ratio

Everest Industries Research see more...

Overview Inc. Year: 1934Industry: Cement & Construction Materials

Everest Industries Limited is engaged in manufacturing and trading of building products, such as roofing products, boards and panels, other building products and accessories and manufacturing and erection of pre-engineered steel buildings and related accessories. The Company\'s segments include Building products and Steel buildings. The Building products segment includes manufacturing and trading of roofing products, boards and panels, other building products and accessories. It also includes Fiber Cement Roofing Sheets, Fiber Cement Boards and Rapicon Wall panels. The steel buildings segment consists of manufacture and erection of pre-engineered and smart steel buildings, and its accessories. It also includes metal roofing and cladding. It offers products for industrial, commercial and residential applications. Its building products and solutions are available in approximately 100,000 villages and over 600 cities in India and also in approximately 30 countries across the globe.

Everest Industries Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Everest Industries Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	298	337	374	453	356	392	446	484	308	352
Other Income	14	3	9	11	9	1	20	5	7	5
Total Income	312	341	383	463	365	393	467	489	314	356
Total Expenditure	288	322	366	419	350	375	437	464	309	344
Operating Profit	24	19	17	44	15	19	30	25	5	12
Interest	0	1	1	2	2	2	26	3	3	3
Depreciation	7	7	8	9	8	8	8	8	8	8
Exceptional Income / Expenses	0	0	0	0	0	0	0	8	0	0
Profit Before Tax	16	11	7	34	5	8	-5	22	-6	1
Provision for Tax	6	4	1	13	2	3	-17	5	0	0
Profit After Tax	11	7	6	21	3	5	13	18	-6	1
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	11	7	6	21	3	5	13	18	-6	1
Adjusted Earnings Per Share	6.7	4.6	3.8	13.5	2.1	3.2	8.2	11.2	-3.7	0.5

Everest Industries Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1035	1231	1313	1160	1271	1408	1285	1218	1365	1648	1590
Other Income	12	10	13	9	10	6	9	9	29	41	37
Total Income	1048	1242	1326	1169	1281	1415	1295	1227	1394	1688	1626
Total Expenditure	996	1149	1227	1118	1181	1304	1243	1106	1296	1580	1554
Operating Profit	52	92	99	51	100	111	52	121	98	108	72
Interest	13	19	23	21	13	8	7	4	3	31	35
Depreciation	27	25	26	25	24	21	24	25	29	34	32
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	8
Profit Before Tax	13	48	50	4	64	83	21	92	67	43	12
Provision for Tax	4	14	16	1	11	21	7	35	22	0	-12
Profit After Tax	9	34	34	3	53	62	14	56	44	42	26
Adjustments	0	0	0	1	0	0	0	0	0	0	0
Profit After Adjustments	9	34	34	4	53	62	14	56	44	42	26
Adjusted Earnings Per Share	5.9	22.4	22.4	2.4	34.1	39.6	8.6	36.1	28.1	26.9	16.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	21%	9%	5%	0%
Operating Profit CAGR	10%	28%	2%	0%
PAT CAGR	-5%	44%	-5%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	34%	48%	24%	23%
ROE Average	8%	9%	9%	9%
ROCE Average	13%	15%	13%	12%

Everest Industries Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	294	320	347	339	398	451	453	508	542	581
Minority's Interest	0	0	1	0	0	0	0	0	0	0
Borrowings	51	95	118	91	51	47	45	0	0	0
Other Non-Current Liabilities	65	87	120	119	157	158	168	84	137	165
Total Current Liabilities	501	532	460	415	326	387	319	450	512	513
Total Liabilities	912	1033	1046	965	932	1043	985	1042	1190	1259
Fixed Assets	282	321	350	345	341	337	359	355	398	388
Other Non-Current Assets	166	174	155	158	201	196	200	141	110	153
Total Current Assets	464	538	541	463	390	511	426	545	682	718
Total Assets	912	1033	1046	965	932	1043	985	1042	1190	1259

Everest Industries Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	38	23	65	60	13	23	19	3	48	98
Cash Flow from Operating Activities	41	43	93	58	148	35	56	264	32	-168
Cash Flow from Investing Activities	-101	-36	-20	-19	-16	-22	-26	-140	36	40
Cash Flow from Financing Activities	44	36	-78	-86	-123	-16	-46	-79	-18	42
Net Cash Inflow / Outflow	-16	42	-5	-47	9	-4	-16	45	50	-85
Closing Cash & Cash Equivalent	23	65	60	13	23	19	3	48	98	13

Everest Industries Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	5.94	22.39	22.38	2.42	34.09	39.56	8.65	36.06	28.12	26.92
CEPS(Rs)	23.52	39.01	39.03	18.46	49.02	52.71	23.83	52.25	46.38	48.38
DPS(Rs)	2.5	5	5	1	6.5	7.5	1	7.5	6	6
Book NAV/Share(Rs)	193.74	208.95	225.2	218.72	253.84	285.34	284.88	322.15	344.19	367.1
Core EBITDA Margin(%)	3.63	6.3	6.16	3.35	6.93	7.43	3.28	9.19	5.05	4.1
EBIT Margin(%)	2.32	5.15	5.25	2.04	5.89	6.43	2.17	7.84	5.11	4.51
Pre Tax Margin(%)	1.17	3.71	3.61	0.36	4.92	5.88	1.62	7.52	4.87	2.6
PAT Margin (%)	0.82	2.63	2.46	0.24	4.09	4.39	1.05	4.63	3.23	2.57
Cash Profit Margin (%)	3.27	4.58	4.3	2.3	5.91	5.85	2.9	6.71	5.33	4.62
ROA(%)	1.29	3.52	3.31	0.3	5.59	6.26	1.33	5.56	3.95	3.46
ROE(%)	3.86	11.15	10.34	0.88	14.46	14.68	3.03	11.88	8.45	7.58
ROCE(%)	6.04	11.57	12	4.44	15	17.69	5.24	18.5	13.26	12.52
Receivable days	17.32	25.95	28.39	31.63	24.28	22.01	23.65	18.61	14.79	17.59
Inventory Days	60.92	72.07	68.47	71.68	67.86	74.75	90.86	84.81	78.65	93.1
Payable days	55.73	65.56	76.16	94.31	82.95	79.55	81.34	86.48	81.86	63.86
PER(x)	24.78	14.27	10.6	93.9	14.16	11.78	15.34	7.94	25.33	27.96
Price/Book(x)	0.76	1.53	1.05	1.04	1.9	1.63	0.47	0.89	2.07	2.05
Dividend Yield(%)	1.7	1.57	2.11	0.44	1.35	1.61	0.75	2.62	0.84	0.8
EV/Net Sales(x)	0.43	0.59	0.42	0.46	0.64	0.57	0.21	0.26	0.7	0.75
EV/Core EBITDA(x)	8.48	7.8	5.63	10.54	8.16	7.2	5.34	2.61	9.67	11.41
Net Sales Growth(%)	58.65	18.93	6.67	-11.68	9.52	10.85	-8.73	-5.25	12.05	20.73
EBIT Growth(%)	-50.95	164.36	9.46	-65.52	202.13	18.45	-69.15	242.23	-27.08	6.7
PAT Growth(%)	-69.94	279.45	0.62	-91.23	1657.62	16.58	-78.14	317	-21.82	-3.91
EPS Growth(%)	-70.69	277.05	-0.02	-89.19	1309.19	16.05	-78.14	317	-22.03	-4.27
Debt/Equity(x)	0.83	0.94	0.74	0.59	0.21	0.2	0.16	0	0	0.11
Current Ratio(x)	0.93	1.01	1.18	1.11	1.2	1.32	1.34	1.21	1.33	1.4
Quick Ratio(x)	0.44	0.5	0.63	0.55	0.44	0.47	0.36	0.64	0.68	0.41
Interest Cover(x)	2.02	3.58	3.21	1.21	6.07	11.86	3.96	24.5	22.13	2.36
Total Debt/Mcap(x)	1.09	0.62	0.7	0.57	0.11	0.12	0.35	0	0	0.05

Everest Industries Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	50.72	50.6	50.6	50.52	50.44	50.42	50.39	50.3	50.28	50.25
FII	3.2	5.22	6.32	7.47	10.27	10.67	10.63	10.5	10.46	10.44
DII	0.04	0.18	0.18	0.25	0.04	0.04	0.04	0.03	0.03	0.03
Public	46.05	44	42.89	41.76	39.26	38.88	38.94	39.17	39.22	39.28
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79
FII	0.05	0.08	0.1	0.12	0.16	0.17	0.17	0.17	0.17	0.16
DII	0	0	0	0	0	0	0	0	0	0
Public	0.72	0.69	0.67	0.66	0.62	0.61	0.61	0.62	0.62	0.62
Others	0	0	0	0	0	0	0	0	0	0
Total	1.56	1.57	1.57	1.57	1.57	1.57	1.57	1.58	1.58	1.58

Pros

Debtor days have improved from 81.86 to 63.86days.
Company is almost debt free.

Cons

Company has a low return on equity of 9% over the last 3 years.
Stock is trading at 3.2 times its book value.
The company has delivered a poor profit growth of -4% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Everest Industries News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Everest Industries

Add Watchlist

Everest Industries Research see more...

Overview Inc. Year: 1934Industry: Cement & Construction Materials

Everest Industries Share Price

Alert Data

Quarterly Price

Peer Comparison

Everest Industries Quarterly Results

Everest Industries Profit & Loss

Growth Rates

Everest Industries Balance Sheet

Everest Industries Cash Flow

Everest Industries Ratios

Everest Industries Shareholding Pattern

Everest Industries News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!