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
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).
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 |
#(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 |
# | 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% |
#(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 |
#(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 |
# | 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 |
# | 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 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.01 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 6.2 |
FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.05 | 0.07 | 0.38 |
DII | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.17 | 0.14 | 0.14 | 0.63 |
Public | 0.82 | 0.8 | 0.8 | 0.79 | 0.79 | 0.79 | 0.78 | 0.79 | 0.77 | 4.81 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 2 | 2 | 2 | 12.02 |
Pros
Cons
* 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.
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 |
---|
You May Also Know About