Shakti Pumps (I)

₹2173.7 98.3 | 4.7%

WEBSITE BSE:531431 NSE : SHAKTI PUMPS 10 May, 16:01

Market Cap ₹4355 Cr.

Stock P/E 29.7

P/B 5.8

Current Price ₹2173.7

Book Value ₹ 376.9

Face Value 10

52W High ₹2400

Dividend Yield 0.18%

52W Low ₹ 422.9

Edit Ratio

Shakti Pumps (I) Research see more...

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).

Shakti Pumps (I) Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Shakti Pumps (I) Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	269	385	254	216	314	183	113	153	496	609
Other Income	2	2	1	1	1	1	1	1	1	1
Total Income	271	386	256	217	315	183	114	154	497	610
Total Expenditure	241	348	233	204	292	172	105	138	425	479
Operating Profit	30	38	22	13	23	11	8	16	72	132
Interest	5	5	6	6	3	4	3	4	5	8
Depreciation	5	5	5	5	5	4	5	5	5	5
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	20	29	12	3	15	3	1	7	63	119
Provision for Tax	5	7	3	1	4	1	-0	2	18	29
Profit After Tax	15	22	9	2	11	2	1	6	45	90
Adjustments	0	0	0	-0	-0	0	0	-0	0	0
Profit After Adjustments	15	22	9	2	11	2	1	6	45	90
Adjusted Earnings Per Share	8	11.9	4.8	1	6.1	1.2	0.5	3.2	24.6	44.8

Shakti Pumps (I) Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	209	292	297	264	429	437	544	383	930	1179	968	1371
Other Income	7	10	11	9	2	3	4	4	4	6	3	4
Total Income	215	302	308	273	431	440	547	387	933	1185	971	1375
Total Expenditure	179	249	249	244	369	358	454	371	788	1068	901	1147
Operating Profit	37	54	59	29	63	82	93	16	146	117	70	228
Interest	12	13	13	14	17	14	18	21	16	16	19	20
Depreciation	5	7	10	12	13	14	15	17	18	19	18	20
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	20	34	36	3	33	54	60	-22	111	82	32	190
Provision for Tax	3	9	9	1	12	19	15	-8	36	18	8	49
Profit After Tax	17	25	26	1	22	35	45	-14	76	65	24	142
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	17	25	26	1	22	35	45	-14	76	65	24	142
Adjusted Earnings Per Share	11	16.4	15.2	0.6	11.8	19	24.5	-7.7	41.1	35.3	13.1	73.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-18%	36%	17%	17%
Operating Profit CAGR	-40%	64%	-3%	7%
PAT CAGR	-63%	0%	-7%	4%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	412%	59%	38%	38%
ROE Average	6%	16%	12%	13%
ROCE Average	10%	20%	16%	16%

Shakti Pumps (I) Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	109	133	207	202	223	254	290	265	341	393	418
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	20	27	17	6	7	15	21	26	20	9	2
Other Non-Current Liabilities	5	6	6	8	12	14	16	7	18	14	15
Total Current Liabilities	112	143	141	150	176	175	255	242	292	447	290
Total Liabilities	245	308	371	366	419	457	583	541	671	864	725
Fixed Assets	80	90	106	110	121	121	140	153	147	146	147
Other Non-Current Assets	11	21	17	46	16	10	32	18	22	5	16
Total Current Assets	147	181	230	210	282	326	412	370	501	713	562
Total Assets	245	308	371	366	419	457	583	541	671	864	725

Shakti Pumps (I) Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	3	1	2	1	2	4	10	5	7	22	31
Cash Flow from Operating Activities	29	18	-4	33	53	20	-2	50	141	17	39
Cash Flow from Investing Activities	-29	-29	-25	-18	-17	-19	-44	-35	0	-8	-12
Cash Flow from Financing Activities	-2	12	28	-14	-33	6	42	-14	-126	0	-47
Net Cash Inflow / Outflow	-2	1	-1	1	2	6	-5	1	15	10	-20
Closing Cash & Cash Equivalent	1	2	1	2	4	10	5	7	22	31	11

Shakti Pumps (I) Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	11.03	16.39	15.19	0.64	11.78	18.96	24.53	-7.66	41.12	35.26	13.13
CEPS(Rs)	14.32	20.83	21.56	7.84	18.74	26.55	32.72	1.7	51.12	45.37	23.14
DPS(Rs)	1	2	2	1.5	2	3.7	5	0	8	2	2
Book NAV/Share(Rs)	67.49	74.7	104.39	111.63	121.37	137.99	157.98	144.26	185.31	213.86	227.17
Core EBITDA Margin(%)	14.12	14.59	15.59	7.41	14.09	17.97	16.42	3.2	15.28	9.37	6.88
EBIT Margin(%)	14.91	15.75	16.14	6.2	11.6	15.58	14.33	-0.22	13.71	8.32	5.31
Pre Tax Margin(%)	9.18	11.5	11.77	0.93	7.75	12.37	11.06	-5.66	11.97	6.99	3.33
PAT Margin (%)	7.89	8.41	8.69	0.39	5.05	7.98	8.29	-3.68	8.13	5.5	2.49
Cash Profit Margin (%)	10.24	10.69	11.94	4.83	8.03	11.18	11.06	0.82	10.11	7.08	4.4
ROA(%)	7.41	9.03	7.74	0.29	5.51	7.95	8.66	-2.5	12.48	8.45	3.04
ROE(%)	18.54	23.05	18.21	0.59	10.56	14.62	16.58	-5.07	24.96	17.67	5.95
ROCE(%)	17.39	22.04	18.71	5.63	16.1	20.12	18.72	-0.19	29.05	21.37	10.4
Receivable days	86.67	88.43	111.68	114.64	88.39	117.77	108.72	145.78	76.53	100.24	118.15
Inventory Days	121.58	85.78	101.52	137.86	89.98	91.82	84.49	133.54	54.57	54.08	79.8
Payable days	65.13	68.92	75.66	71.58	64.39	82.76	67.78	90.59	59.77	88.01	95.63
PER(x)	3.93	4.67	13.42	229.88	16.64	28.83	16.16	0	12.54	13	30.79
Price/Book(x)	0.64	1.03	1.95	1.31	1.61	3.96	2.51	0.82	2.78	2.14	1.78
Dividend Yield(%)	2.31	2.61	0.98	1.02	1.02	0.68	1.26	0	1.55	0.44	0.49
EV/Net Sales(x)	0.73	0.76	1.52	1.35	1.02	2.49	1.63	0.97	1.06	0.77	0.83
EV/Core EBITDA(x)	4.17	4.16	7.7	12.34	6.97	13.29	9.55	22.74	6.76	7.75	11.44
Net Sales Growth(%)	9.01	39.89	1.55	-10.92	62.38	1.76	24.53	-29.59	142.84	26.77	-17.89
EBIT Growth(%)	15.19	47.25	4.37	-65.51	195.54	36.68	14.57	-101.1	0	-23.1	-47.55
PAT Growth(%)	21.52	48.52	5.22	-95.94	1930.04	60.99	29.39	-131.22	636.97	-14.25	-62.77
EPS Growth(%)	11.95	48.52	-7.29	-95.81	1749.3	60.99	29.39	-131.22	636.97	-14.25	-62.77
Debt/Equity(x)	0.89	0.99	0.54	0.52	0.4	0.43	0.61	0.73	0.23	0.27	0.18
Current Ratio(x)	1.32	1.27	1.63	1.4	1.6	1.86	1.61	1.52	1.71	1.59	1.94
Quick Ratio(x)	0.71	0.77	0.94	0.68	1.01	1.2	1.08	0.93	1.26	1.11	1.22
Interest Cover(x)	2.6	3.71	3.69	1.18	3.01	4.86	4.38	-0.04	7.86	6.25	2.68
Total Debt/Mcap(x)	1.39	0.97	0.3	0.42	0.25	0.11	0.24	0.89	0.08	0.12	0.1

Shakti Pumps (I) Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	54.66	54.82	54.82	54.82	55.95	56.14	56.22	56.22	56.22	51.58
FII	1.47	0.44	0.27	0.34	0.36	0.35	0.39	0.64	0.49	0.77
DII	0.08	0.08	0.06	0	0	0	0.15	0.22	0.31	8.68
Public	43.79	44.66	44.85	44.83	43.69	43.52	43.23	42.93	42.98	38.97
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	1	1.01	1.01	1.01	1.03	1.03	1.03	1.03	1.03	1.03
FII	0.03	0.01	0	0.01	0.01	0.01	0.01	0.01	0.01	0.02
DII	0	0	0	0	0	0	0	0	0.01	0.17
Public	0.8	0.82	0.82	0.82	0.8	0.8	0.79	0.79	0.79	0.78
Others	0	0	0	0	0	0	0	0	0	0
Total	1.84	1.84	1.84	1.84	1.84	1.84	1.84	1.84	1.84	2

Pros

Company has reduced debt.
Company is almost debt free.

Cons

Debtor days have increased from 88.01 to 95.63days.
Stock is trading at 5.8 times its book value.
The company has delivered a poor profit growth of -7% 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.

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

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

Shakti Pumps (I)

Add Watchlist

Shakti Pumps (I) Research see more...

Overview Inc. Year: 1995Industry: Compressors / Pumps

Shakti Pumps (I) Share Price

Alert Data

Quarterly Price

Peer Comparison

Shakti Pumps (I) Quarterly Results

Shakti Pumps (I) Profit & Loss

Growth Rates

Shakti Pumps (I) Balance Sheet

Shakti Pumps (I) Cash Flow

Shakti Pumps (I) Ratios

Shakti Pumps (I) Shareholding Pattern

Shakti Pumps (I) News

IPO

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

Please Login!

Error!