Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Shakti Pumps (I)

₹885 14 | 1.6%

Market Cap ₹10639 Cr.

Stock P/E 75.1

P/B 9.3

Current Price ₹885

Book Value ₹ 95.3

Face Value 10

52W High ₹1398

Dividend Yield 0.08%

52W Low ₹ 186.8

Overview Inc. Year: 1995Industry: Compressors / Pumps

Shakti Pumps (India) Ltd is an totally India-based stainless steel pump producer. The Company is principally engaged in the enterprise of producing numerous styles of pumps and automobiles. The Company offers approximately 1,500 pump merchandise variants that discover software in groundwater supply, irrigation, pressure boosting, commercial applications, as well as in fire-fighting systems and pumping programs for domestic and hospitality sectors. The Company's product portfolio consists of Vertical multistage centrifugal pumps, Immersible pumps, Pressure booster pumps, Sewage pumps, Solar pumps, Submersible pumps, Submersible motors, Self-priming pumps, Diesel pumps, End section pumps, Open well pumps, Single shaft vertical multistage pump, Digital starters, HELICAL Pump set (SSQ) and High efficiency submersible vehicles. The Company's production gadgets are placed at Pithampur domestic tariff area (DTA) and Pithampur Special Economic Zone (SEZ) (Indore, Madhya Pradesh).

Read More..

Shakti Pumps (I) Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Shakti Pumps (I) Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 216 314 183 113 153 496 609 568 635 649
Other Income 1 1 1 1 1 1 1 3 6 4
Total Income 217 315 183 114 154 497 610 571 640 653
Total Expenditure 204 292 172 105 138 425 479 432 486 494
Operating Profit 13 23 11 8 16 72 132 139 154 158
Interest 6 3 4 3 4 5 8 8 11 12
Depreciation 5 5 4 5 5 5 5 5 5 5
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3 15 3 1 7 63 119 126 138 142
Provision for Tax 1 4 1 -0 2 18 29 33 37 38
Profit After Tax 2 11 2 1 6 45 90 93 101 104
Adjustments -0 -0 0 0 0 0 0 0 0 0
Profit After Adjustments 2 11 2 1 6 45 90 93 101 104
Adjusted Earnings Per Share 0.2 1 0.2 0.1 0.5 4.1 7.5 7.7 8.4 8.7

Shakti Pumps (I) 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 Mar 2024 TTM
Net Sales 292 297 264 429 437 544 383 930 1179 968 1371 2461
Other Income 10 11 9 2 3 4 4 4 6 3 4 14
Total Income 302 308 273 431 440 547 387 933 1185 971 1374 2474
Total Expenditure 249 249 244 369 358 454 371 788 1068 901 1146 1891
Operating Profit 54 59 29 63 82 93 16 146 117 70 228 583
Interest 13 13 14 17 14 18 21 16 16 19 19 39
Depreciation 7 10 12 13 14 15 17 18 19 18 19 20
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 34 36 3 33 54 60 -22 111 82 32 190 525
Provision for Tax 9 9 1 12 19 15 -8 36 18 8 48 137
Profit After Tax 25 26 1 22 35 45 -14 76 65 24 142 388
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 25 26 1 22 35 45 -14 76 65 24 142 388
Adjusted Earnings Per Share 2.7 2.5 0.1 2 3.2 4.1 -1.3 6.9 5.9 2.2 11.8 32.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 42% 14% 20% 17%
Operating Profit CAGR 226% 16% 20% 15%
PAT CAGR 492% 23% 26% 19%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 266% 112% 84% 37%
ROE Average 24% 16% 14% 14%
ROCE Average 32% 21% 18% 18%

Shakti Pumps (I) 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 Mar 2024
Shareholder's Funds 133 207 202 223 254 290 265 341 393 418 756
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 27 17 6 7 15 21 26 20 9 2 0
Other Non-Current Liabilities 6 6 8 12 14 16 7 18 14 15 10
Total Current Liabilities 143 141 150 176 175 255 242 292 447 290 685
Total Liabilities 308 371 366 419 457 583 541 671 864 725 1450
Fixed Assets 90 106 110 121 121 140 153 147 146 147 149
Other Non-Current Assets 21 17 46 16 10 32 18 22 5 16 55
Total Current Assets 181 230 210 282 326 412 370 501 713 562 1245
Total Assets 308 371 366 419 457 583 541 671 864 725 1450

Shakti Pumps (I) 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 Mar 2024
Opening Cash & Cash Equivalents 1 2 1 2 4 10 5 7 22 31 11
Cash Flow from Operating Activities 18 -4 33 53 20 -2 50 141 17 39 54
Cash Flow from Investing Activities -29 -25 -18 -17 -19 -44 -35 0 -8 -12 -67
Cash Flow from Financing Activities 12 28 -14 -33 6 42 -14 -126 0 -47 192
Net Cash Inflow / Outflow 1 -1 1 2 6 -5 1 15 10 -20 180
Closing Cash & Cash Equivalent 2 1 2 4 10 5 7 22 31 11 191

Shakti Pumps (I) Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 2.73 2.53 0.11 1.96 3.16 4.09 -1.28 6.85 5.88 2.19 11.79
CEPS(Rs) 3.47 3.59 1.31 3.12 4.42 5.45 0.28 8.52 7.56 3.86 13.37
DPS(Rs) 0.33 0.33 0.25 0.33 0.62 0.83 0 1.33 0.33 0.33 0.67
Book NAV/Share(Rs) 12.45 17.4 18.61 20.23 23 26.33 24.04 30.89 35.64 37.86 62.8
Core EBITDA Margin(%) 14.59 15.59 7.41 14.09 17.97 16.42 3.2 15.28 9.37 6.88 16.4
EBIT Margin(%) 15.75 16.14 6.2 11.6 15.58 14.33 -0.22 13.71 8.32 5.31 15.27
Pre Tax Margin(%) 11.5 11.77 0.93 7.75 12.37 11.06 -5.66 11.97 6.99 3.33 13.85
PAT Margin (%) 8.41 8.69 0.39 5.05 7.98 8.29 -3.68 8.13 5.5 2.49 10.34
Cash Profit Margin (%) 10.69 11.94 4.83 8.03 11.18 11.06 0.82 10.11 7.08 4.4 11.73
ROA(%) 9.03 7.74 0.29 5.51 7.95 8.66 -2.5 12.48 8.45 3.04 13.03
ROE(%) 23.05 18.21 0.59 10.56 14.62 16.58 -5.07 24.96 17.67 5.95 24.17
ROCE(%) 22.04 18.71 5.63 16.1 20.12 18.72 -0.19 29.05 21.37 10.4 31.51
Receivable days 88.43 111.68 114.64 88.39 117.77 108.72 145.78 76.53 100.24 118.15 121.23
Inventory Days 85.78 101.52 137.86 89.98 91.82 84.49 133.54 54.57 54.08 79.8 67.22
Payable days 68.92 75.66 71.58 64.39 82.76 67.78 90.59 59.77 88.01 95.63 90.49
PER(x) 4.67 13.42 229.88 16.64 28.83 16.16 0 12.54 13 30.79 18.87
Price/Book(x) 1.03 1.95 1.31 1.61 3.96 2.51 0.82 2.78 2.14 1.78 3.54
Dividend Yield(%) 2.61 0.98 1.02 1.02 0.68 1.26 0 1.55 0.44 0.49 0.3
EV/Net Sales(x) 0.76 1.52 1.35 1.02 2.49 1.63 0.97 1.06 0.77 0.83 1.86
EV/Core EBITDA(x) 4.16 7.7 12.34 6.97 13.29 9.55 22.74 6.76 7.75 11.44 11.19
Net Sales Growth(%) 39.89 1.55 -10.92 62.38 1.76 24.53 -29.59 142.84 26.77 -17.89 41.65
EBIT Growth(%) 47.25 4.37 -65.51 195.54 36.68 14.57 -101.1 0 -23.1 -47.55 307.24
PAT Growth(%) 48.52 5.22 -95.94 1930.04 60.99 29.39 -131.22 636.97 -14.25 -62.77 487.23
EPS Growth(%) 48.52 -7.29 -95.81 1749.3 60.99 29.39 -131.22 636.97 -14.25 -62.77 438.73
Debt/Equity(x) 0.99 0.54 0.52 0.4 0.44 0.61 0.73 0.23 0.27 0.18 0.11
Current Ratio(x) 1.27 1.63 1.4 1.6 1.86 1.61 1.52 1.71 1.59 1.94 1.82
Quick Ratio(x) 0.77 0.94 0.68 1.01 1.2 1.08 0.93 1.26 1.11 1.22 1.38
Interest Cover(x) 3.71 3.69 1.18 3.01 4.86 4.38 -0.04 7.86 6.25 2.68 10.75
Total Debt/Mcap(x) 0.97 0.3 0.42 0.25 0.11 0.24 0.89 0.08 0.12 0.1 0.03

Shakti Pumps (I) Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 54.82 55.95 56.14 56.22 56.22 56.22 51.58 51.58 51.58 51.58
FII 0.34 0.36 0.35 0.39 0.64 0.49 0.77 2.32 3.36 3.16
DII 0 0 0 0.15 0.22 0.31 8.68 6.84 6.78 5.27
Public 44.83 43.69 43.52 43.23 42.93 42.98 38.97 39.26 38.28 39.99
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 25% CAGR over last 5 years
  • Debtor days have improved from 95.63 to 90.49days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 9.3 times its book value.

* 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.

Shakti Pumps (I) News

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....