Price
Financials
Standalone, Rs crore| Dec 2009 | Dec 2010 | Mar 2012 15m | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,274 | 1,688 | 2,617 | 2,520 | 2,640 | 2,659 | 3,021 | 2,525 | 2,435 | 2,675 | 2,892 | 2,928 |
| Expenses | 1,101 | 1,411 | 2,223 | 2,128 | 2,212 | 2,300 | 2,490 | 2,151 | 1,943 | 2,198 | 2,399 | 2,440 |
| Operating Profit | 173 | 277 | 393 | 393 | 428 | 359 | 531 | 374 | 492 | 477 | 493 | 489 |
| OPM % | 14% | 16% | 15% | 16% | 16% | 14% | 18% | 15% | 20% | 18% | 17% | 17% |
| Other Income | 6 | 8 | 7 | 7 | 17 | 35 | 43 | 143 | 35 | 33 | 41 | 25 |
| Interest | 16 | 5 | 10 | 10 | 6 | 6 | 4 | 4 | 6 | 5 | 10 | 10 |
| Depreciation | 32 | 31 | 58 | 48 | 55 | 49 | 43 | 28 | 27 | 26 | 55 | 57 |
| Profit before tax | 131 | 249 | 332 | 341 | 384 | 339 | 529 | 486 | 495 | 479 | 469 | 447 |
| Tax % | 35% | 33% | 33% | 34% | 34% | 34% | 35% | 29% | 32% | 32% | 26% | 27% |
| Net Profit | 85 | 166 | 224 | 226 | 255 | 223 | 342 | 345 | 336 | 325 | 349 | 325 |
| EPS in Rs | 37.56 | 73.46 | 99.32 | 100.01 | 112.98 | 98.78 | 151.40 | 153.13 | 148.94 | 144.15 | 154.53 | 144.02 |
| Dividend Payout % | 13% | 7% | 5% | 5% | 4% | 228% | 66% | 46% | 0% | 49% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 6% | -1% | 6% | 1% | ||
| Compounded Profit Growth | 6% | -1% | -2% | -8% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | 29% | 31% | 29% | 26% |
| Dec 2009 | Dec 2010 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 |
| Reserves | 439 | 592 | 803 | 1,015 | 1,257 | 868 | 938 | 1,096 | 915 | 1,048 | 1,209 | 1,221 |
| Borrowings | 95 | 19 | 137 | 10 | 9 | 10 | 29 | 74 | 78 | 95 | 0 | 0 |
| Other Liabilities | 325 | 418 | 540 | 600 | 593 | 1,230 | 714 | 747 | 596 | 698 | 838 | 968 |
| Total Liabilities | 883 | 1,052 | 1,502 | 1,647 | 1,881 | 2,131 | 1,704 | 1,940 | 1,612 | 1,864 | 2,070 | 2,210 |
| Fixed Assets | 181 | 180 | 243 | 290 | 300 | 261 | 278 | 273 | 162 | 163 | 171 | 167 |
| CWIP | 2 | 9 | 12 | 22 | 11 | 19 | 3 | 31 | 1 | 4 | 71 | 56 |
| Investments | 14 | 0 | 0 | 75 | 156 | 573 | 28 | 106 | 329 | 393 | 116 | 509 |
| Other Assets | 685 | 863 | 1,247 | 1,261 | 1,413 | 1,278 | 1,395 | 1,529 | 1,120 | 1,305 | 1,712 | 1,477 |
| Total Assets | 883 | 1,052 | 1,502 | 1,647 | 1,881 | 2,131 | 1,704 | 1,940 | 1,612 | 1,864 | 2,070 | 2,210 |
| Dec 2009 | Dec 2010 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 224 | 95 | 43 | 333 | 151 | 444 | 342 | 315 | 280 | 242 | 119 | 605 |
| Cash from Investing Activity | -67 | -13 | -128 | -176 | -127 | -427 | 512 | -134 | -268 | -70 | 260 | -406 |
| Cash from Financing Activity | -140 | -101 | 93 | -147 | -17 | -15 | -876 | -189 | 11 | -178 | -390 | -192 |
| Net Cash Flow | 17 | -18 | 9 | 10 | 8 | 3 | -23 | -7 | 23 | -6 | -12 | 7 |
| Free Cash Flow | 204 | 65 | -87 | 230 | 94 | 413 | 287 | 254 | 268 | 219 | 79 | 582 |
| CFO/OP | 155% | 66% | 46% | 114% | 69% | 159% | 96% | 136% | 99% | 84% | 49% | 148% |
| Dec 2009 | Dec 2010 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 89 | 83 | 68 | 73 | 80 | 68 | 72 | 96 | 78 | 71 | 72 | 75 |
| Inventory Days | 107 | 113 | 122 | 118 | 124 | 106 | 106 | 127 | 102 | 119 | 149 | 124 |
| Days Payable | 82 | 76 | 74 | 77 | 84 | 78 | 96 | 108 | 102 | 98 | 114 | 131 |
| Cash Conversion Cycle | 113 | 120 | 116 | 114 | 120 | 96 | 82 | 114 | 77 | 92 | 107 | 67 |
| Working Capital Days | 88 | 88 | 69 | 81 | 100 | -11 | 68 | 92 | 48 | 49 | 74 | 46 |
| ROCE % | 26% | 47% | 43% | 35% | 33% | 31% | 56% | 45% | 45% | 44% | 40% | 36% |
Fundamentals
Market Cap₹ Cr.
Current Price₹
Book Value₹
ROCE36.3 %
ROE25.8 %
Dividend Yield%
Face Value₹ 10.0
Compounded Sales Growth (TTM)1%
Compounded Profit Growth (TTM)-8%
Standalone figures.
Profitability
Operating margin (excl. other income)16.69%
Operating margin (incl. other income)17.55%
EBITDA margin17.55%
Pre-tax margin15.26%
Net profit margin11.10%
ROE26.27%
ROCE36.95%
ROA15.18%
ROE, 3-year average29.65%
ROCE, 3-year average40.41%
ROA, 3-year average17.21%
ROE, 5-year average30.97%
ROCE, 5-year average42.28%
ROA, 5-year average17.90%
ROIC (approx.)27.73%
Tax rate27.28%
Other income / net worth2.05%
Growth
Sales growth (latest year)1.25%
Profit growth (latest year)-6.80%
Sales CAGR, 3 years6.34%
Sales CAGR, 5 years-0.62%
Profit CAGR, 3 years-1.11%
Profit CAGR, 5 years-0.99%
Per share
EPS (TTM)Rs 149.47
EPS (latest year)Rs 149.47
EPS, 3-year averageRs 149.38
EPS, 5-year averageRs 150.04
Book value per shareRs 571.44
Sales per shareRs 1,347.10
Cash flow per shareRs 278.27
Free cash flow per shareRs 267.72
Dividend per share, 3-year averageRs 70.00
Dividend per share, 5-year averageRs 70.00
Dividends
Dividend payout, 3-year average48.56%
Dividend payout, 5-year average47.13%
Efficiency
Asset turnover1.32x
Fixed asset turnover17.50x
Inventory turnover2.98x
Inventory days122 days
Debtor days75 days
Debtors turnover4.90x
Creditor days131 days
Cash conversion cycle67 days
Working capital days46 days
Leverage
Cash and bankRs 44 Cr
Net debtRs -44 Cr
Net debt / EBITDA-0.08x
Interest coverage44.94x
Owners' fund to total sources56.21%
Cash flow
Cash from Operating Activity (latest year)Rs 605 Cr
Cash from Investing Activity (latest year)Rs -406 Cr
Cash from Financing Activity (latest year)Rs -192 Cr
Net Cash Flow (latest year)Rs 7 Cr
Free cash flow (latest year)Rs 582 Cr
Cash from ops / profit, 5 years0.93x
Sales to cash flow4.84x
Statement figures
Net sales (TTM)Rs 2,928 Cr
Net sales (latest year)Rs 2,928 Cr
Operating profit excl. other income (latest year)Rs 489 Cr
Other income (TTM)Rs 25 Cr
EBITDA (TTM)Rs 514 Cr
PBDT (TTM)Rs 504 Cr
Profit before tax (TTM)Rs 447 Cr
Tax (latest year)Rs 122 Cr
Net profit (TTM)Rs 325 Cr
Net profit (latest year)Rs 325 Cr
Depreciation (TTM)Rs 57 Cr
Interest (TTM)Rs 10 Cr
Cost of goods sold (latest year)Rs 1,736 Cr
Total expenditure (latest year)Rs 2,440 Cr
Total income (latest year)Rs 2,954 Cr
Share capitalRs 22 Cr
ReservesRs 1,221 Cr
Shareholders' fundsRs 1,242 Cr
Total assetsRs 2,210 Cr
Net blockRs 167 Cr
Capital work in progressRs 56 Cr
InvestmentsRs 509 Cr
ReceivablesRs 598 Cr
InventoryRs 582 Cr
Other liabilitiesRs 968 Cr
Shares outstanding (crore)2.17
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 5 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Schneider Electric President Systems Ltd | 2,481 | 71.5 | 24.0 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Atlas Copco (India) Ltd?
Atlas Copco (India) Ltd (526991) has a market capitalisation of Rs Cr. at the close.