Atlas Copco (India) Ltd - Stock Valuation and Financial Performance

Name: Atlas Copco (India)
Brand: Atlas Copco (India)

BSE: 526991 | NSE: ATLASCOPCO | Engineering - Industrial Equipments | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Atlas Copco (India)

Based on:

Data

M-Cap below 100cr DeciZen not available

Atlas Copco (India) stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

18.89

Market Cap:

6,138.4 Cr.

52-wk low:

1,483.1

52-wk high:

2,724

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Atlas Copco (India):

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	TTM
ROCE % ⓘ	28.9%	23.2%	22%	20.6%	36.1%	20.5%	40.3%	29.9%	30.2%	26.4%	-
Value Creation Index ⓘ	1.1	0.7	0.6	0.5	1.7	0.5	2.0	1.2	1.2	1.0	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	2,093	2,520	2,640	2,659	3,021	2,525	2,571	2,675	2,892	2,928	2,928
Sales YoY Gr.	-	20.4%	4.8%	0.7%	13.6%	-16.4%	1.8%	4.1%	8.1%	1.3%	-
Adj EPS ⓘ	79.4	100.5	112	98.2	150.2	98.2	195.6	143	157.5	146.8	144
YoY Gr.	-	26.6%	11.5%	-12.3%	52.9%	-34.6%	99.1%	-26.9%	10.1%	-6.8%	-
BVPS (₹) ⓘ	292.7	460	567.2	394.9	426	495.7	415.6	474.7	545.8	571.4	288.7
Adj Net Profit ⓘ	179	227	253	222	339	222	441	323	355	319	325
Cash Flow from Ops. ⓘ	34.6	333	151	444	342	315	280	242	119	605	-
Debt/CF from Ops. ⓘ	3.2	0	0.1	0	0.1	0.2	0.3	0.4	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	3.8%	-0.6%	4.4%	1.3%
Adj EPS ⓘ	7.1%	-0.5%	-9.1%	-6.8%
BVPSⓘ	7.7%	6.1%	11.2%	4.7%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	TTM
Return on Equity % ⓘ	31.1	24.3	21.8	20.4	36.6	21.3	42.9	32.1	30.9	25.8	33.5
Op. Profit Mgn % ⓘ	15	15.7	16.2	13.5	17.6	14.8	25.9	17.8	17.4	16.7	15.9
Net Profit Mgn % ⓘ	8.6	9	9.6	8.3	11.2	8.8	17.2	12.1	12.3	10.9	11.1
Debt to Equity ⓘ	0.2	0	0	0	0	0.1	0.1	0.1	0	0	-
Working Cap Days ⓘ	135	167	168	167	145	259	245	154	252	354	43
Cash Conv. Cycle ⓘ	70	79	79	72	53	72	62	59	70	57	22

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Atlas Copco (India) Ltd.

	Standalone	Consolidated
TTM EPS (₹)	144	-
TTM Sales (₹ Cr.)	2,928	-
BVPS (₹.) ⓘ	288.7	-
Reserves (₹ Cr.) ⓘ	629	-
P/BV ⓘ	9.42	-
PE ⓘ	18.89	-

From the Market
52 Week Low / High (₹)	1483.10 / 2724.00
All Time Low / High (₹)	32.00 / 2724.00
Market Cap (₹ Cr.)	6,138
Equity (₹ Cr.)	22.6
Face Value (₹)	10
Industry PE ⓘ	50.2

Management X-Ray of Atlas Copco (India):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Atlas Copco (India)

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Atlas Copco (India)

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Sales	2,616.67	2,520.43	2,640.09	2,659.36	3,020.94	2,524.54	2,570.92	2,675.14	2,892.21	2,928.46
Operating Expenses ⓘ	2,223.26	2,125.18	2,213	2,299.81	2,488.98	2,151.24	1,908.83	2,198.04	2,400.28	2,441.41
Manufacturing Costs	54.71	53.50	51.88	33.86	37.86	80.64	114.05	103.26	178.57	166.85
Material Costs	1,641.17	1,575.19	1,602.04	1,615.50	1,764.27	1,526.22	1,333.53	1,530.63	1,653.86	1,717.95
Employee Cost	210.41	213.65	229.88	263.92	275.36	240.41	232.38	268.81	298.82	318.97
Other Costs ⓘ	316.97	282.84	329.20	386.53	411.49	303.97	228.87	295.33	269.03	237.65
Operating Profit ⓘ	393.40	395.25	427.09	359.55	531.97	373.31	662.08	477.11	491.93	487.05
Operating Profit Margin (%)	15.0%	15.7%	16.2%	13.5%	17.6%	14.8%	25.8%	17.8%	17.0%	16.6%
Other Income ⓘ	7.04	5.85	17.58	34.47	42.94	19.63	34.68	32.60	41.97	27.04
Interest ⓘ	10.16	9.83	5.71	5.56	3.58	3.54	5.68	5.15	9.86	10.17
Depreciation ⓘ	58.05	48.28	55.40	49.22	42.54	27.72	26.79	25.79	55.08	57.06
Exceptional Items ⓘ	0	-1.66	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	332.24	341.33	383.56	339.23	528.78	361.68	664.29	478.76	468.96	446.85
Tax ⓘ	108.15	115.70	128.66	116.36	187.19	140.22	226.47	153.54	120.31	121.92
Profit After Tax	224.09	225.63	254.90	222.87	341.58	221.45	437.82	325.22	348.65	324.94
PAT Margin (%)	8.6%	9.0%	9.7%	8.4%	11.3%	8.8%	17.0%	12.2%	12.1%	11.1%
Adjusted EPS (₹)	99.3	100.0	113.0	98.8	151.4	98.2	194.1	144.2	154.5	149.5
Dividend Payout Ratio (%)	5%	5%	4%	228%	66%	0%	0%	49%	45%	94%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Equity and Liabilities
Shareholders Fund	825.44	1,037.87	1,279.58	891.03	961.06	1,118.45	937.65	1,070.94	1,231.48	1,242.25
Share Capital ⓘ	22.56	22.56	22.56	22.56	22.56	22.56	22.56	22.56	22.56	21.74
Reserves ⓘ	802.88	1,015.31	1,257.02	868.47	938.50	1,095.89	915.09	1,048.38	1,208.92	1,220.51
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	133.98	6.41	6.16	9.13	29.10	74.01	78.08	95.22	0.24	0
Long Term Debt	6.64	3.34	0.91	0	0	0	0	0	0	0
Short Term Debt	127.34	3.08	5.25	9.13	29.10	74.01	78.08	95.22	0.24	0
Trade Payables	327.90	328.30	361.21	340.24	457.94	452.68	375.68	411.34	515.51	618.78
Others Liabilities ⓘ	193.74	242.03	196.93	845.36	205.89	1,262	184.79	256.13	1,585.14	1,833.12
Total Liabilities ⓘ	1,481.06	1,614.62	1,843.88	2,085.75	1,653.98	2,907.13	1,576.20	1,833.64	3,332.36	3,694.15
Fixed Assets
Gross Block	453.09	541.79	603.08	598.24	632.86	347.42	224.36	248.04	333.05	338.43
Accumulated Depreciation	209.92	252.18	303.09	336.78	355.05	73.93	62.60	85.32	96.41	118.66
Net Fixed Assetsⓘ	243.17	289.61	300	261.45	277.81	273.49	161.77	162.71	236.64	219.77
CWIP ⓘ	11.95	22.04	11.23	19.10	2.96	30.87	0.97	3.97	5.38	3.73
Investmentsⓘ	0	74.88	156.44	572.98	28.41	106.04	329.17	393.15	116.25	509.49
Inventories	541.89	502.06	535.43	461.41	504.31	531.88	374.27	499.43	674.40	582.47
Trade Receivables	484.15	506.84	576.24	497.13	598.80	660.88	518.83	522.88	571.87	598.02
Cash Equivalents	30.55	40.54	48.14	50.97	38.58	30.56	53.72	48.17	205.24	43.62
Others Assetsⓘ	169.36	178.66	216.40	222.70	203.11	1,273.42	137.47	203.32	1,522.59	1,737.05
Total Assets ⓘ	1,481.06	1,614.62	1,843.88	2,085.75	1,653.98	2,907.13	1,576.20	1,833.64	3,332.36	3,694.15

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Cash Flow From Operating Activity ⓘ	43.23	333.30	151.06	444.45	342.03	315.07	279.57	242.47	118.51	604.94
PBT ⓘ	332.24	341.33	383.56	339.23	528.78	361.68	494.64	478.76	468.96	446.85
Adjustment ⓘ	63.10	55.65	49.65	34.88	23.31	199.62	219.47	13.51	70.83	80.99
Changes in Working Capital ⓘ	-213.39	50.63	-139.7	195.36	-39.69	-53.84	-228.75	-92.01	-299.42	193.68
Tax Paid ⓘ	-138.71	-114.31	-142.45	-125.02	-170.36	-192.40	-205.78	-157.79	-121.86	-116.58
Cash Flow From Investing Activity ⓘ	-127.85	-176.03	-126.57	-426.75	511.74	-133.56	-267.54	-70.09	259.10	-406.36
Capex	-129.77	-103.46	-57.13	-31.85	-55.12	-61.27	-11.39	-23.84	-39.62	-22.55
Net Investments	-306.16	-657.90	-1,058.01	0	0	-77.62	-268.17	-63.98	276.90	-393.47
Others ⓘ	308.08	585.33	988.57	-394.90	566.86	5.33	12.02	17.73	21.82	9.66
Cash Flow From Financing Activityⓘ	93.18	-147.23	-16.73	-14.90	-876.43	-188.57	11.37	-178.40	-390.22	-191.76
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0	-0.24
Interest Paid ⓘ	-6.46	-9.83	-5.71	0	0	-4.09	0	-5.15	-31.62	-34.98
Dividend Paid ⓘ	-11.22	-11.23	-11.28	-13.22	-892.82	-157.93	0	-157.93	-157.93	-152.17
Others ⓘ	110.85	-126.18	0.25	-1.69	16.39	-26.55	11.37	-15.32	-200.66	-4.37
Net Cash Flow ⓘ	8.56	10.04	7.76	2.80	-22.67	-7.06	23.40	-6.02	-12.61	6.82

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Ratios
ROE (%)	31.13	24.22	22	20.54	36.89	21.3	42.59	32.38	30.29	26.27
ROCE (%)	42.91	34.95	33.33	31.5	56.3	33.47	60.68	44.36	39.94	36.95
Asset Turnover Ratio	2.16	1.69	1.58	1.4	1.67	1.16	1.16	1.57	1.12	0.83
PAT to CFO Conversion(x)	0.19	1.48	0.59	1.99	1	1.42	0.64	0.75	0.34	1.86
Working Capital Days
Receivable Days	58	69	72	71	64	87	83	71	69	73
Inventory Days	58	73	69	66	56	71	63	60	74	78
Payable Days	61	76	79	79	83	109	113	94	102	121

Atlas Copco (India) Ltd Stock News

Atlas Copco (India) Ltd FAQs

What is the share price of Atlas Copco (India)?

Company share prices are keep on changing according to the market conditions. The closing price of Atlas Copco (India) on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Atlas Copco (India)?

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 01-Jan-1970 05:30 the market cap of Atlas Copco (India) stood at ₹6,138.4.

What is the P/E ratio of Atlas Copco (India)?

The latest P/E ratio of Atlas Copco (India) as of 01-Jan-1970 05:30 is 18.89.

What is the P/B ratio of Atlas Copco (India)?

The latest P/B ratio of Atlas Copco (India) as of 01-Jan-1970 05:30 is 9.42.

What is the 52-week high and low of Atlas Copco (India)?

The 52-week high of Atlas Copco (India) is ₹2,724 and the 52-week low is ₹1,483.1.

What is the TTM revenue of Atlas Copco (India)?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Atlas Copco (India) is ₹2,928 ( Cr.) .

About Atlas Copco (India) Ltd

Atlas Copco (India) is in the business of manufacturing air and gas compressors, construction and mining equipment and industrial tools.

Incorporated in 1960, the company has manufacturing facilities located in Nashik and Pune. In 1987 the company acquired Bhagwati Foundries and Revathi CP Equipment Company. In the same year it also acquired Chicago Pneumatic Tool. In 2000 the company merged with Chicago Pneumatic India. In 2004 the company acquired operations from Ingersoll-Rand, which presently comprise the drilling solutions division of Atlas Copco.

Atlas Copco acquired Beacon Medaes in 2005 and Mafi Trench in 2007. Currently these are compressors divisions of the company.

Atlas Copco set up its compressors division at Pune and construction and mining equipment at Nashik in 2007. In the same year company acquired Dynapacâ€™s road construction equipment business.

Its manufacturing sites located at Pune and Nashik are ISO 14001 certified. The company caters its products and services to various industries like construction, manufacturing, mining, processing and service.

Business divisions

Compressor division- The company is engaged in manufacturing, marketing and distributing of oil-free and oil-injected stationary air compressors, portable air compressors, gas and process compressors, turbo expanders, electric power generators, air treatment equipment such as compressed air dryers, coolers, and filters and air management systems.

Construction and mining equipment- Under this, the company is engaged in developing, marketing and distributing of rock drilling tools, underground rock drilling rigs for tunnelling and mining applications, surface drilling rigs, loading equipment, exploration drilling equipment, and construction tools.

Industrial tools- The company manufactures a range of industrial power tools, assembly systems, aftermarket products and service.

Outlook

Atlas Copco acquired Compressor Engineering, a UK-based distributor and service provider of compressed air equipment. The acquired company has its customer base located in Northamptonshire and Manchester areas.