Ellenbarrie Industrial Gases Ltd - Stock Valuation and Financial Performance

BSE: 590087 | NSE: | Industrial Gases & Fuels | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Ellenbarrie Indl.Gas

M-Cap below 100cr DeciZen not available

Ellenbarrie Industrial Gases stock performance -

mw4me loader
P/E Ratio (SA):
8.44
Market Cap:
203 Cr.
52-wk low:
310
52-wk high:
340

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 Ellenbarrie Indl.Gas:

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

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 6.5%6.8%-4.9%0%-1.3%3.9%4.6%7.1%40.1%11%-
Value Creation
Index
-0.5-0.5NANANA-0.7-0.7-0.51.9-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 71.579.467.987.396116123154174175175
Sales YoY Gr.-11%-14.5%28.7%10%20.9%6.1%25.3%12.9%0.5%-
Adj EPS 0.80.5-42.4-14.1-20.90.33.711.1135.93436.7
YoY Gr.--34.9%-7948.2%NANANA1015.2%201.1%1126.7%-75%-
BVPS (₹) 40.140.8-0.1-15.6-4.6-2.11.912.6153.71903.3
Adj Net
Profit
0.50.4-27.7-9.2-13.70.22.47.38922.224
Cash Flow from Ops. 19.514.6-14.112.1-13.534.2-133.212570.9-
Debt/CF from Ops. 4.56.3-9.816.7-13.25.5-217.26.41.11.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.5%12.8%12.5%0.5%
Adj EPS 51.1%NA109.8%-75%
BVPS18.9%NA361.7%23.6%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
2.11.3-111.3-51.2-62.60.810.426114.616.438
Op. Profit
Mgn %
21.713.7-4.64.96.11414.619.314.426.417.4
Net Profit
Mgn %
0.80.5-40.9-10.6-14.20.224.751.112.713.7
Debt to
Equity
3.33.4-1952.6-19.923.8-139.5165.825.91.41.1-
Working Cap
Days
16417625424723118618915213514349
Cash Conv.
Cycle
52446385102898456317-10

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 - Ellenbarrie Industrial Gases Ltd.

Standalone Consolidated
TTM EPS (₹) 36.7 -
TTM Sales (₹ Cr.) 175 -
BVPS (₹.) 3.3 -
Reserves (₹ Cr.) -4 -
P/BV 95.04 -
PE 8.44 -
From the Market
52 Week Low / High (₹) 310.00 / 340.00
All Time Low / High (₹) 100.00 / 651.40
Market Cap (₹ Cr.) 203
Equity (₹ Cr.) 6.6
Face Value (₹) 10
Industry PE 21.7

Management X-Ray of Ellenbarrie Indl.Gas:

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 Ellenbarrie Indl.Gas

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales71.5379.3867.8687.3095.99116.08123.15154.33174.27175.14
Operating Expenses 5668.5070.9583.0490.1399.82105.13124.57149.18128.97
Manufacturing Costs31.7638.1147.4752.5857.1266.8970.0365.7194.6588.53
Material Costs14.9019.2712.9617.5517.5618.3419.9818.5618.2818.45
Employee Cost 3.543.854.395.376.606.327.188.309.859.92
Other Costs 5.817.266.127.548.858.277.943226.4012.07
Operating Profit 15.5210.88-3.094.265.8616.2618.0229.7625.0946.17
Operating Profit Margin (%) 21.7%13.7%-4.6%4.9%6.1%14.0%14.6%19.3%14.4%26.4%
Other Income 2.727.9712.575.523.602.452.831.50122.514.84
Interest 9.5410.7629.8313.1915.6711.3111.0813.8717.4910.65
Depreciation 7.537.537.475.277.107.017.281010.5412.89
Exceptional Items 0000000000
Profit Before Tax 1.170.56-27.81-8.68-13.320.392.507.39119.5727.47
Tax 0.230.11-0.640000030.153.42
Profit After Tax 0.940.46-27.17-8.68-13.320.392.507.3989.4224.05
PAT Margin (%) 1.3%0.6%-40.0%-9.9%-13.9%0.3%2.0%4.8%51.3%13.7%
Adjusted EPS (₹)1.40.7-41.5-13.3-20.30.63.811.3136.536.7
Dividend Payout Ratio (%)35%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 26.2726.7323.1312.9830.6821.8524.4631.44123.90147.63
Share Capital 6.556.556.556.5517.056.556.556.556.556.55
Reserves 19.7320.1816.586.4313.6315.3017.9124.89117.35141.08
Minority Interest0000000000
Debt87.4991.45138.83202.85178.32179.08195.08190.63117.16110.67
Long Term Debt60.3760.9579.61125.21130.85114.10144.91141.85111.7585.92
Short Term Debt27.1230.5059.2377.6547.4664.9850.1748.785.4124.75
Trade Payables6.477.286.056.344.512.727.0310.8224.3026.49
Others Liabilities 16.4217.4016.6616.2515.5527.4334.9948.7780.9485.81
Total Liabilities 136.66142.85184.66238.43229.05231.07261.56281.66346.30370.60

Fixed Assets

Gross Block137.79140.45165.79230.61238.13243.06250.76293.32335.70357.12
Accumulated Depreciation47.8355.3062.1967.0673.5280.2987.2897.17107.20119.44
Net Fixed Assets89.9685.15103.60163.55164.60162.76163.49196.15228.50237.68
CWIP 2.825.8823.071.632.886.8226.2810.105.450
Investments 0.25000000000
Inventories5.145.786.2012.288.103.913.403.434.165.04
Trade Receivables12.7713.0913.1325.2225.1028.3432.5429.7836.7228.32
Cash Equivalents 5.777.641.092.141.802.972.8015.7643.4264.87
Others Assets19.9625.3237.5733.6026.5726.2733.0626.4428.0534.69
Total Assets 136.66142.85184.66238.43229.05231.07261.56281.66346.30370.60

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity 19.4714.56-14.1112.13-13.4834.16-0.9733.18125.2970.87
PBT 1.170.56-27.81-8.68-13.320.392.507.39119.5727.47
Adjustment 14.9416.8534.7616.7021.2216.7917.3824.2326.3820.35
Changes in Working Capital 4.29-2.71-20.94.2-21.2917.03-20.731.71-16.4528.06
Tax Paid -0.92-0.14-0.16-0.08-0.10-0.05-0.11-0.15-4.21-5.01
Cash Flow From Investing Activity -6.31-3.23-17.82-42.74-8.42-8.15-27.05-19.59-36.61-14.10
Capex -5.33-2.66-0.51-41.61-7.56-8.88-27.48-20.11-37.63-16.29
Net Investments 0.590.2500000000
Others -1.57-0.81-17.31-1.13-0.860.730.430.521.022.19
Cash Flow From Financing Activity -10.90-9.4625.3831.6521.57-25.6227.95-12.35-51.35-34.29
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1.630.5854.8043.692.10-18.3536.610-38.08-22.28
Interest Paid -9.27-10.04-29.42-12.04-12.03-8.82-8.530-13.27-12.01
Dividend Paid 0000000000
Others 000031.501.55-0.13-12.3500
Net Cash Flow 2.261.87-6.551.05-0.340.38-0.061.2437.3322.48
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)3.61.72-203.860000155.5164.1621.37
ROCE (%)9.689.761.572.721.246.276.829.8259.7615.44
Asset Turnover Ratio0.580.610.440.450.440.50.50.570.560.49
PAT to CFO Conversion(x)20.7131.65N/AN/AN/A87.59-0.394.491.42.95
Working Capital Days
Receivable Days65556674898490747068
Inventory Days262330363619118810
Payable Days1501301881291137289176351502

Ellenbarrie Industrial Gases Ltd Stock News

Ellenbarrie Industrial Gases Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Ellenbarrie Indl.Gas 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 01-Jan-1970 05:30 the market cap of Ellenbarrie Indl.Gas stood at ₹202.9.
The latest P/E ratio of Ellenbarrie Indl.Gas as of 01-Jan-1970 05:30 is 8.44.
The latest P/B ratio of Ellenbarrie Indl.Gas as of 01-Jan-1970 05:30 is 95.04.
The 52-week high of Ellenbarrie Indl.Gas is ₹340.0 and the 52-week low is ₹310.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ellenbarrie Indl.Gas is ₹175.1 ( Cr.) .

About Ellenbarrie Industrial Gases Ltd

Founded in 1975 by S P Agarwala, Ellenbarrie is a trusted and respected name in industry circles and supplies its products to thousands of direct and indirect customers. It is a manufacturer and supplier of a range of oxygen, nitrogen, argon and other industrial gases.

Ellenbarrie operates its gases business through manufacturing plants situated at Kalyani and Uluberia, West Bengal. It also has a steel warehouse and processing centre in Howrah.

Besides, it also has offices at Asansol, Durgapur, Jamshedpur, Champa (MP) Bhilai and Hisar for personalized attention and service to customers.

Ellenbarrie combines the resources and expertise of over a hundred experienced and loyal employees, very strong local presence, based on independent customer focused teams.

Product Range:

a) Oxygen - Oxygen has been and is the primary product of the company. Although oxygen finds widespread applications in industries across the board as a process requirement its largest user group still remains the steel making industry. With increased environment awareness oxygen is being extensively used for treatment of waste water. Ellenbarrie provides oxygen both in bulk and packaged forms.

b) Medical Oxygen - In October 2002 the company made a very successful foray into the production and marketing of medical oxygen. Within the first year the company obtained a significant market share thanks to its superior product and the trust of its customers in it.

c) Nitrogen - Nitrogen today is used in food processing and packaging, cold storages, oil and gas exploration, pharma and also for animal husbandry. Ellenbarrie has also successfully developed techniques for management of fires in underground coal mines through extensive use of nitrogen. The company markets nitrogen in different packaging and grades to cater to various customer segments.

c) Argon - Ellenbarrie supplies argon both in cylinders and larger quantities in tankers. Major users of Argon are the steel industry, the lamp and bulb industry and also for inert arc welding. For consumers requiring a very high purity percentage, Ellenbarrie provides ultra high purity argon.

d) High Purity Gases - Ellenbarrie manufactures high purity Nitrogen and Argon to meet the application specific needs of discerning consumers. The purity is customized according to the requirements of individual customers and can reach upto 99.9999%.

High Purity Nitrogen is used in secondary steel refining, casting, heat treatment, desulphurising , lamp industries, research, food packaging, optical fibre technology etc.

High Purity Argon is used as a carrier gas in gas chromatographs, in optical fibre technology, powder metallurgy and micro electronics.

e) Dissolved Acetylene gas - An oxy-acetylene flame is used for welding and cutting. It is also used in various heat treatments. The company manufactures and supplies dissolved acetylene gas in cylinders.

f) Nitrous Oxide IP - Nitrous Oxide has a medical use as a local and general anesthetic. A trendier use of this gas is as an additive for car racing.

g) Hydrogen - Ellenbarrie sources hydrogen for its customers in industries such as edible oils refining and chemicals. Hydrogen is also used for turbines cooling in power plants.

h) Carbon Dioxide - Ellenbarrie supplies Carbon Dioxide in steel cylinders of 56 litres water capacity. Carbon Dioxide is used in beverage manufacturing, welding, in the paints and varnishes industry, food packaging, pH control, enhanced oil recovery and fire control. Dry ice is used to maintain low temperatures.

i) Speciality Gases/Gas Mixtures - Ellenbarrie makes standardized and tailor made gas mixtures according to the customer's requirement. Typical applications are instrument calibration, lamp and bulbs, arc welding, fire fighting, material testing and research.

j) Ellenbarrie is also engaged in import, trading and processing of ferrous products. These activities are conducted in a state of the art steel service centre in Howrah. Currently the product is imported from the USA, European and Asian countries. It is then processed and graded in the service centre and sold to both the retail and wholesale market.

The company currently deals in the following flat products:

  • Tin Mill Black Plate
  • Tinfree sheets, strips and coils
  • Tinplate sheets, strips and coils
  • Electrical sheets
  • Colour coated sheets
  • Misprint sheets
  • Cold Rolled sheets, strips and coils

The company’s goal is to emerge as the leading player in the business while maintaining its high quality standards.

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.