SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Atlas Copco (India) Ltd (ATLASCOPCO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526991 NSE: ATLASCOPCO Engineering - Industrial Equipments | Small Cap | Atlas Copco (India) Share Price

BSE Share Price
Not Listed

Atlas Copco (India) Ltd (ATLASCOPCO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526991 NSE: ATLASCOPCO Engineering - Industrial Equipments | Small Cap | Atlas Copco (India) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹6,138 Cr.
Current Price
₹0
52-Week Low / High
₹1,483 / 2,724
TTM EPS
₹144
TTM Sales
₹2,928 Cr.
Book Value per Share
₹288.7
P/E Ratio
18.89
Industry PE
56.1
Price to Book (P/B)
9.42
Price to Sales (P/S)
2.10
EV/EBITDA
11.86
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
43.13%
Return on Capital Employed (ROCE)
59.17%
Return on Assets (ROA)
24.47%
Operating Profit Margin
21.5%
Net Profit Margin
15.22%
Gross Profit Margin
21.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
19.78%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
19.21%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
19.81%
Asset Quality
Promoter Holding
96.58%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹629 Cr.
Equity
₹22.6 Cr.
Face Value
₹10
All Time Low / High
₹32.00 / 2724.00

Atlas Copco (India) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 56.3%33.5%60.7%44.4%39.9%37%50.1%51.6%58.6%59.2%-
Value Creation
Index
3.21.53.52.32.01.72.72.8NANA-

Growth Parameters

Sales 3,0212,5252,5712,6752,8922,9283,5743,9754,7915,7382,928
Sales YoY Gr.--16.4%1.8%4.1%8.1%1.3%22.1%11.2%20.5%19.8%-
Adj EPS 150.298.2195.6143157.5146.8214.5241.3331.6401.9144
YoY Gr.--34.6%99.1%-26.9%10.1%-6.8%46.2%12.5%37.4%21.2%-
BVPS (₹) 426495.7415.6474.7545.8571.4646.2686.8879.2972.2288.7
Adj Net
Profit
339222441323355319466528725879325
Cash Flow from Ops. 342315280242119605371422719897-
Debt/CF from Ops. 0.10.20.30.4000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 7.4%14.7%17.1%19.8%
Adj EPS 11.6%20.6%23.3%21.2%
BVPS9.6%12.2%14.6%10.6%
Share Price - - - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
36.621.342.932.130.925.835.236.342.443.422.8
Op. Profit
Mgn %
17.614.825.917.817.416.719.319.721.421.515.9
Net Profit
Mgn %
11.28.817.212.112.310.91313.315.115.311.1
Debt to
Equity
00.10.10.1000000-
Working Cap
Days
14525924515425235431730320714343
Cash Conv.
Cycle
5372625970574957503922

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales3,020.942,524.542,570.922,675.142,892.212,928.463,574.393,975.144,790.805,738.41
Operating Expenses + 2,488.982,151.241,908.832,198.042,400.282,441.412,884.403,195.403,764.474,514.95
Manufacturing Costs37.8680.64114.05103.26134.29125.90172.17191.38219.75296.12
Material Costs1,764.271,526.221,333.531,530.631,653.861,717.952,072.662,138.682,567.693,064.55
Employee Cost 275.36240.41232.38268.81298.82318.97363.20452.74533.38625.74
Other Costs 411.49303.97228.87295.33313.31278.60276.38412.60443.65528.55
Operating Profit 531.97373.31662.08477.11491.93487.05689.98779.741,026.331,223.46
Operating Profit Margin (%) 17.6%14.8%25.8%17.8%17.0%16.6%19.3%19.6%21.4%21.3%
Other Income + 42.9419.6334.6832.6041.9727.0432.1929.6444.6851.70
Exceptional Items 0000000000
Interest 3.583.545.685.159.8610.179.6710.2914.2619.02
Depreciation 42.5427.7226.7925.7955.0857.0659.7860.2367.1877.16
Profit Before Tax 528.78361.68664.29478.76468.96446.85652.73738.86989.571,178.98
Tax 187.19140.22226.47153.54120.31121.92174.22212.81260.79305.84
Profit After Tax 341.58221.45437.82325.22348.65324.94478.51526.05728.77873.14
PAT Margin (%) 11.3%8.8%17.0%12.2%12.1%11.1%13.4%13.2%15.2%15.2%
Adjusted EPS (₹)151.498.2194.1144.2154.5149.5220.2240.5333.2399.2
Dividend Payout Ratio (%)66.10%71.30%36.10%48.60%45.30%93.70%90.80%58.20%48%75.20%

Valuation of Atlas Copco (India) - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 961.061,118.45937.651,070.941,231.481,242.251,404.491,502.161,922.812,126.36
Share Capital 22.5622.5622.5622.5622.5621.7421.7321.8721.8721.87
Reserves 938.501,095.89915.091,048.381,208.921,220.511,382.761,480.291,900.942,104.49
Debt +29.1074.0178.0895.220.2400000
Long Term Debt0000000000
Short Term Debt29.1074.0178.0895.220.2400000
Minority Interest0000000000
Trade Payables457.94452.68375.68411.34515.51618.78631.38585.85806.43902.24
Others Liabilities 205.891,262184.79256.131,585.141,833.122,058.022,051.94593.33785.98
Total Liabilities 1,653.982,907.131,576.201,833.643,332.363,694.154,093.904,139.953,322.563,814.59

Fixed Assets

Net Fixed Assets +277.81273.49161.77162.71236.64219.77218.11264.93311.09343.86
Gross Block632.86347.42224.36248.04333.05338.43392.05428.43511.31606.01
Accumulated Depreciation355.0573.9362.6085.3296.41118.66173.93163.51200.22262.15
CWIP 2.9630.870.973.975.383.732.592.3629.69125.21
Investments 28.41106.04329.17393.15116.25509.49000338.05
Inventories504.31531.88374.27499.43674.40582.47707.01734.88799.13886.54
Trade Receivables598.80660.88518.83522.88571.87598.02691.77747.53910.74978.43
Cash Equivalents 38.5830.5653.7248.17205.2443.62591.87544.11869.47616.19
Others Assets 203.111,273.42137.47203.321,522.591,737.051,882.551,846.13402.44526.33
Total Assets 1,653.982,907.131,576.201,833.643,332.363,694.154,093.904,139.953,322.563,814.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 342.03315.07279.57242.47118.51604.94370.92422.16718.59896.92
PBT 528.78361.68494.64478.76468.96446.85652.73738.86989.571,178.98
Adjustment 23.31199.62219.4713.5170.8380.9966.26132.1076.4676.65
Changes in Working Capital -39.69-53.84-228.75-92.01-299.42193.68-172.4-217.61-79.91-26.86
Tax Paid -170.36-192.40-205.78-157.79-121.86-116.58-175.67-231.20-267.53-331.85
Cash Flow From Investing Activity + 511.74-133.56-267.54-70.09259.10-406.36500.029.29-33.97-439.50
Capex -55.12-61.27-11.39-23.84-39.62-22.55-27.31-10.46-69.54-139.65
Net Investments 544.56-77.62-268.17-63.98276.90-393.47509.4900.881.29
Others 22.295.3312.0217.7321.829.6617.8419.7434.69-301.14
Cash Flow From Financing Activity + -876.43-188.5711.37-178.40-390.22-191.76-341.77-472.76-353.68-711.54
Net Proceeds from Shares 000000-0.953300
Net Proceeds from Borrowing 0000000000
Interest Paid -3.58-4.09-5.68-5.15-31.62-34.98-5.68-5.71-7.10-10.81
Dividend Paid -892.82-157.930-157.93-157.93-152.17-304.28-434.69-306.20-656.14
Others 19.97-26.5517.05-15.32-200.66-4.60-30.86-65.36-40.38-44.59
Net Cash Flow -22.67-7.0623.40-6.02-12.616.82529.17-41.32330.94-254.12

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)36.8921.342.5932.3830.2926.2736.1636.242.5643.13
ROCE (%)56.333.4760.6844.3639.9436.9550.0551.5558.6259.17
Asset Turnover Ratio1.671.161.161.571.120.830.920.971.281.61
PAT to CFO Conversion(x)11.420.640.750.341.860.780.80.991.03
Working Capital Days
Receivable Days63.9086.6082.7071.1069.1072.9065.9066.1063.2060.10
Inventory Days56.3071.3063.5059.6074.1078.3065.8066.2058.4053.60
Payable Days82.60108.90113.4093.80102.30120.50110.10103.9099101.80

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Atlas Copco (India) Ltd FAQs

The current trading price of Atlas Copco (India) on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Atlas Copco (India) stood at ₹6,138.4 Cr

The latest P/E ratio of Atlas Copco (India) as of 31-Dec-1969 is 18.89.

The latest P/B ratio of Atlas Copco (India) as of 31-Dec-1969 is 9.42.

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

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

Data is not available for this company.

No data found

No data found

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 Dynapac’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.

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×