RATING

RECOMMENDATION

Neutral

  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

RATING

RECOMMENDATION

Neutral

Business Type

Near Leader

RATING

RECOMMENDATION

Neutral

Business Type

Near Leader

ESDS Profit and Loss

  • Lower than Industry Net Income

    Over the last 3 years, net income has fallen at a yearly rate of -16.89%, vs 5 yr. the industry average of 21.74%

  • Higher than industry Revenue growth

    Over the last 3 years, revenue has grown at a yearly rate of 19.99%, vs 5 yr. the industry average of 12.74%

Financial Year

Total Revenue
COGS
Gross Profit
Raw Materials
Power & Fuel Cost
Employee Cost
Sales & Administrative Expenses
Operating & Other Expenses
EBITDA
Depreciation/ Amortization
PBIT
Interest & Income
Interest & Expense
Other Items
PBT
Taxes & Other Items
Net Income
Diluted EPS
Basic EPS
DPS
Payout Ratio
FY 2018

101.94

-

101.94

16.04

-

22.34

-

30.59

32.97

13.5

19.47

-

4.67

-

14.8

4.9

9.91

1.79

1.79

-

-

FY 2019

137.54

-

137.54

0.33

-

27.48

-

62.59

47.15

17.3

29.84

-

11.84

-

18

4.19

13.81

2.39

2.49

-

-

FY 2020

160.53

-

160.53

4.24

-

48.32

-

56.26

51.72

36.93

14.79

-

11.32

-

3.48

2.54

0.94

0.04

0.04

-

-

FY 2021

174.1

-

174.1

-

-

59.03

-

51.27

63.81

37.39

26.41

-

17.65

-

8.77

3.28

5.49

0.96

1.03

-

-

EPS and DPS in ₹. Other numbers except Payout Ratio in ₹ Cr

* denotes current year's data

  • ESDS Annual Reports

2018

Annual Report

2019

Annual Report

2020

Annual Report

2021

Investor Presentation

ESDS DRHP