Shakti Pumps (India) Ltd - Stock Valuation and Financial Performance

BSE: 531431 | NSE: SHAKTIPUMP | Compressors / Pumps | Small Cap

Shakti Pumps (I) Share Price

917.30 -18.75 -2.00%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Shakti Pumps (I)

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Shakti Pumps (India) stock performance -

mw4me loader
P/E Ratio (SA):
37.20
Market Cap:
11,026.9 Cr.
52-wk low:
154.9
52-wk high:
977.6

Is Shakti Pumps (India) Ltd an attractive stock to invest in?

1. Is Shakti Pumps (India) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Shakti Pumps (India) Ltd is a good quality company.

2. Is Shakti Pumps (India) Ltd undervalued or overvalued?

The key valuation ratios of Shakti Pumps (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Shakti Pumps (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Shakti Pumps (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Shakti Pumps (I):

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Shakti Pumps (India) Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 18.3%6%16.2%17.5%15.6%-2.5%27.3%20.3%10.9%29.6%-
Value Creation
Index
0.3-0.60.20.30.1-1.21.00.5-0.21.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2992644094135213578871,1249231,2922,238
Sales YoY Gr.--11.6%55.2%0.9%26.1%-31.5%148.5%26.7%-17.9%40%-
Adj EPS 2.50.222.52.9-1.95.652.29.824.7
YoY Gr.--92.5%931.6%27.6%14%-164.9%NA-9.2%-56.8%347.3%-
BVPS (₹) 17.616.520.522.624.721.827.431.132.956.279.2
Adj Net
Profit
25.7221.827.931.4-20.461.255.624117296
Cash Flow from Ops. -4.33452.421.2-6.752.91325.23224.6-
Debt/CF from Ops. -23.731.75.2-24.83.40.5192.23.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 17.7%19.9%13.4%40%
Adj EPS 16.2%27.9%20.7%347.3%
BVPS13.8%17.9%27.1%70.8%
Share Price 39.1% 92.4% 109.7% 458.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
14.9110.111.712.1-822.617.26.822.636.4
Op. Profit
Mgn %
15.6814.416.914.30.613.67.96.314.219.5
Net Profit
Mgn %
8.60.85.36.76-5.76.952.69.113.3
Debt to
Equity
0.50.60.40.40.60.70.20.30.20.10
Working Cap
Days
259305223258238357157174223211100
Cash Conv.
Cycle
175216141160142213727510711343

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 36.40%

Sales growth is growing at healthy rate in last 3 years 13.36%

Net Profit is growing at healthy rate in last 3 years 20.66%

Sales growth is good in last 4 quarters at 276.48%

No data to display

Latest Financials - Shakti Pumps (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 24.7 27.4
TTM Sales (₹ Cr.) 2,238 2,307
BVPS (₹.) 79.2 86.7
Reserves (₹ Cr.) 832 922
P/BV 11.58 10.59
PE 37.20 33.52
From the Market
52 Week Low / High (₹) 154.86 / 977.55
All Time Low / High (₹) 0.46 / 977.55
Market Cap (₹ Cr.) 11,027
Equity (₹ Cr.) 120.2
Face Value (₹) 10
Industry PE 50.2

Management X-Ray of Shakti Pumps (I):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Shakti Pumps (I)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales2992644094135213578871,1249231,292
Operating Expenses 2522433503434473557661,0358661,109
Manufacturing Costs1091218171417212129
Material Costs137140228234331246646884722900
Employee Cost 35414043505041495061
Other Costs 715370484845628173119
Operating Profit 472159707421218958183
Operating Profit Margin (%) 15.6%8.0%14.4%16.9%14.3%0.6%13.6%7.9%6.3%14.2%
Other Income 1182334311711
Interest 13141614171914141718
Depreciation 10121314151617171718
Exceptional Items 0000000000
Profit Before Tax 353324545-29936930159
Tax 91101714-93213642
Profit After Tax 262222831-20615624117
PAT Margin (%) 8.6%0.7%5.3%6.7%6.0%-5.7%6.9%4.9%2.6%9.1%
Adjusted EPS (₹)2.50.22.02.52.9-1.95.65.02.29.8
Dividend Payout Ratio (%)13%127%17%24%29%0%24%7%15%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 209205226249272240302343363676
Share Capital 32321818181818181820
Reserves 178173208231254222284324345656
Minority Interest0000000000
Debt87878110415817060936880
Long Term Debt175613101410520
Short Term Debt7082769114815650886680
Trade Payables272458496552187285125425
Others Liabilities 4951524746427683107175
Total Liabilities 3723674184495425046268046641,357

Fixed Assets

Gross Block148164188199223240251263272292
Accumulated Depreciation4254678195111127142156173
Net Fixed Assets106110121119128129124121116119
CWIP 58001111218
Investments 11210182019192746
Inventories828485100115129117193182271
Trade Receivables11794156152172114250362218629
Cash Equivalents 7610201536364015188
Others Assets556343489376806910486
Total Assets 3723674184495425046268046641,357

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -4345221-75313253225
PBT 262324545-29936930159
Adjustment 15144624293028202423
Changes in Working Capital -4518-20-31-655832-80-3-125
Tax Paid 00-6-16-16-5-22-3-19-32
Cash Flow From Investing Activity -26-18-19-21-34-3520-11-50
Capex -29-20-16-11-25-16-12-14-12-21
Net Investments 00-3-3001286-3
Others 420-6-9-1927-4-26
Cash Flow From Financing Activity 28-16-33635-15-1226-41195
Net Proceeds from Shares 900000000200
Net Proceeds from Borrowing 0-12-86-15-5-12-2-2
Interest Paid -11-11-12-10-13-16-11-10-10-13
Dividend Paid -4-5-6-4-8-110-15-4-4
Others 3412-715578-10643-2514
Net Cash Flow -1016-631212-20170
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)17.511.1511.1511.7312.05-7.9622.5517.246.822.55
ROCE (%)18.296.0416.1617.5315.6-2.4827.2520.3210.8729.57
Asset Turnover Ratio0.890.731.040.951.050.681.571.571.261.28
PAT to CFO Conversion(x)-0.15172.360.75-0.23N/A2.160.091.330.21
Working Capital Days
Receivable Days1261421121361141467599115120
Inventory Days8711276827512550507464
Payable Days71666583638762919890

Shakti Pumps (India) Ltd Stock News

Shakti Pumps (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shakti Pumps (I) on 20-Dec-2024 16:59 is ₹917.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Shakti Pumps (I) stood at ₹11,026.9.
The latest P/E ratio of Shakti Pumps (I) as of 20-Dec-2024 16:59 is 37.20.
The latest P/B ratio of Shakti Pumps (I) as of 20-Dec-2024 16:59 is 11.58.
The 52-week high of Shakti Pumps (I) is ₹977.5 and the 52-week low is ₹154.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shakti Pumps (I) is ₹2,238 ( Cr.) .

About Shakti Pumps (India) Ltd

Shakti Pumps was incorporated in 1982 by the Patidar family of Rao (Indore) to manufacture submersible pumps and electric control panels. In 1995, the company went public with an issue of Rs 500 lakh.

Later in 1996, company expanded its portfolio by manufacturing of stainless steel submersible pumps and motors. In the same year, Shakti Pumps started its export operation.

In the year 2006, company was acknowledged with one star export house status. In the same year, the company established a branch office in Australia and Turkey.

Today, the company is engaged in the business of manufacturing of submersible pumps along with submersible motors and associated controls panels under the name ‘Shakti’.

It manufactures pumps and motors (0.5-150HP) in different sizes of 100-300 mm. The company is second largest stainless steel submersible pump sets manufacturer in the world.

The company has also obtained BIS certificate for ISI mark in 1989 and through continuous process improvement and streamlining the quality system at par the international standards have now acquired ISO: 9001:2000 certifications.

The company manufactures and exports energy efficient pumps and motors such as submersible pumps, SRN-booster pumps or submersible motors and many more. It  also specialises in manufacturing stainless steel submersible pump sets ranging between 0.5 H.P. to 60 H.P. It exports pumpsets to more than 50 countries.

The company manufactures 4”, 6”, 8”, 10” and 12” submersible pumps that are exported to more than 40 countries. These pumps are used in construction of main hydraulic component impellers.

The company’s factory is located at sector III, Pithampur Industrial Area in Madhya Pradesh India. It has also started new unit in SEZ (special economic zone) Pithampur in Madhya Pradesh.

Shakti Pumps operates marketing offices in Kenya, Australia and Turkey.  Domestically, the company’s products are marketed through 150 distributors and dealers in 12 states. Globally, Shakti Pumps market its products to countries namely Turkey, Spain, US, the Netherlands, Germany, France, Italy and Australia, among others.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.