EFC (I), 512008, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,934.82
49.77
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,003.77
N/A
4.68

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.84
26.87
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

25.64
-
91.29

P:E (Median)

8 Years
5 Years
3 Years

55.51
55.51
55.51

P:BV (Average)

8 Years
5 Years
3 Years

6.81
6.86
6.86

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.47
13.58
13.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 4.96 1.62 206.17% 2.50 3.75 -33.33% 3.24 0.40 710.00% 1.20 0.00 0
Expenses 3.39 1.19 184.87% 1.21 2.59 -53.28% 2.22 0.05 4,340.00% 1.05 0.03 3,400.00%
EBITDA 1.58 0.44 259.09% 1.29 1.17 10.26% 1.02 0.35 191.43% 0.15 -0.03 -
EBIDTM 31.74% 26.85% 51.52% 31.09% 31.56% 87.00% 12.25% 0.00%
Other Income 0.07 0.00 0 0.04 0.00 0 0.01 0.00 0 0.02 0.01 100.00%
Interest 0.43 0.00 0 0.20 0.00 0 0.20 0.00 0 0.22 0.00 0
Depreciation 0.84 0.00 0 0.49 0.00 0 0.49 0.00 0 0.49 0.00 0
PBT 0.37 0.44 -15.91% 0.63 1.17 -46.15% 0.34 0.35 -2.86% -0.54 -0.02 -
Tax 0.16 0.18 -11.11% 0.14 0.30 -53.33% 0.04 0.09 -55.56% 0.02 0.00 0
PAT 0.21 0.26 -19.23% 0.50 0.86 -41.86% 0.30 0.26 15.38% -0.56 -0.02 -
PATM 4.19% 15.83% 19.89% 22.99% 9.19% 64.25% -46.67% 0.00%
EPS 0.05 0.06 -16.67% 0.12 0.22 -45.45% 0.07 0.06 16.67% -0.14 0.00 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 172.08 26.32 553.80% 97.76 14.60 569.59% 56.42 0.40 14,005.00% 60.32 0.00 0
Expenses 111.03 21.03 427.96% 57.65 11.54 399.57% 27.29 0.05 54,480.00% 25.19 0.03 83,866.67%
EBITDA 61.06 5.28 1,056.44% 40.10 3.06 1,210.46% 29.13 0.35 8,222.86% 35.13 -0.03 -
EBIDTM 35.48% 20.08% 41.02% 20.96% 51.62% 87.00% 58.24% 0.00%
Other Income 1.61 0.07 2,200.00% 1.18 0.06 1,866.67% 0.62 0.00 0 0.43 0.01 4,200.00%
Interest 11.32 1.72 558.14% 7.04 0.88 700.00% 10.10 0.00 0 6.46 0.00 0
Depreciation 19.96 0.37 5,294.59% 19.60 0.49 3,900.00% 16.68 0.00 0 15.56 0.00 0
PBT 31.38 3.26 862.58% 14.63 1.74 740.80% 2.96 0.35 745.71% 13.54 -0.02 -
Tax 10.26 1.12 816.07% 3.56 0.59 503.39% -0.22 0.09 - 4.39 0.00 0
PAT 21.12 2.14 886.92% 11.07 1.15 862.61% 3.18 0.26 1,123.08% 9.15 -0.02 -
PATM 12.27% 8.14% 11.33% 7.86% 5.63% 64.25% 15.17% 0.00%
EPS 4.14 0.70 491.43% 2.08 0.37 462.16% 1.35 0.74 82.43% 2.59 -0.05 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 11.90 7.00 0.00 0.00 0.04 2.13 2.84 5.36 5.06 5.05 3.00 Net Sales Growth 106.24% 0 0 -100% -98.12% -25.00% -47.01% 5.93% 0.20% 68.33% Cost Of Goods Sold 2.79 0.00 0.00 0.00 0.00 2.13 2.84 5.35 5.06 5.05 3.00 Gross Profit 9.11 7.00 0.00 0.00 0.04 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin 76.58% 100% 0 0 100% 0% 0% 0% 0% 0% 0% Total Expenditure 7.87 4.66 0.09 0.08 0.11 2.26 2.91 5.42 5.14 5.09 3.02 Power & Fuel Cost - 0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 3.00% 0 0 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.18 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.01 0.00 % Of Sales - 2.57% 0 0 75.00% 1.41% 1.06% 0.56% 0.59% 0.20% 0% Manufacturing Exp. - 3.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 52.00% 0 0 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.63 0.06 0.05 0.04 0.04 0.04 0.00 0.00 0.00 0.00 % Of Sales - 9.00% 0 0 100% 1.88% 1.41% 0% 0% 0% 0% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0 0 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.00 0.04 0.06 0.00 0.04 0.04 0.03 0.00 % Of Sales - 0% 0 0 100% 2.82% 0% 0.75% 0.79% 0.59% 0.33% EBITDA 4.04 2.34 -0.09 -0.08 -0.07 -0.13 -0.07 -0.06 -0.08 -0.04 -0.02 EBITDA Margin 33.95% 33.43% 0 0 -175.00% -6.10% -2.46% -1.12% -1.58% -0.79% -0.67% Other Income 0.14 0.04 0.11 0.16 0.28 0.11 0.15 0.11 0.07 0.13 0.09 Interest 1.05 0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 2.31 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 0.80 1.09 0.02 0.08 0.21 -0.01 0.08 0.04 0.00 0.08 0.08 Tax 0.36 0.59 0.01 0.01 0.06 0.01 0.01 0.01 0.00 0.03 0.02 Tax Rate 45.00% 54.13% 50.00% 12.50% 28.57% -100.00% 12.50% 25.00% 0.00% 37.50% 25.00% PAT 0.45 0.49 0.01 0.07 0.15 -0.02 0.07 0.03 0.00 0.05 0.05 PAT before Minority Interest 0.45 0.49 0.01 0.07 0.15 -0.02 0.07 0.03 0.00 0.05 0.05 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.78% 7.00% 0 0 375.00% -0.94% 2.46% 0.56% 0% 0.99% 1.67% PAT Growth -66.91% 4,800.00% -85.71% -53.33% - - 133.33% 0 -100.00% 0.00% EPS 0.11 0.12 0.00 0.02 0.04 -0.01 0.02 0.01 0.00 0.01 0.01

Description TTM Mar 23 Mar 22
Net Sales 386.58 103.21 0.00 Net Sales Growth 835.58% 0 Cost Of Goods Sold 118.01 0.00 0.00 Gross Profit 268.57 103.21 0.00 GP Margin 69.47% 100% 0 Total Expenditure 221.16 47.80 0.09 Power & Fuel Cost - 7.14 0.00 % Of Sales - 6.92% 0 Employee Cost - 5.13 0.02 % Of Sales - 4.97% 0 Manufacturing Exp. - 28.13 0.00 % Of Sales - 27.26% 0 General & Admin Exp. - 7.40 0.06 % Of Sales - 7.17% 0 Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0 Miscellaneous Exp. - 0.00 0.00 % Of Sales - 0% 0 EBITDA 165.42 55.41 -0.09 EBITDA Margin 42.79% 53.69% 0 Other Income 3.84 0.85 0.11 Interest 34.92 14.57 0.00 Depreciation 71.80 34.50 0.00 PBT 62.51 7.19 0.02 Tax 17.99 3.33 0.01 Tax Rate 28.78% 46.31% 50.00% PAT 44.52 3.86 0.01 PAT before Minority Interest 38.87 3.86 0.01 Minority Interest -5.65 0.00 0.00 PAT Margin 11.52% 3.74% 0 PAT Growth 1,161.19% 38,500.00% EPS 11.16 0.97 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 70.10 1.65 1.64 1.56 1.42 1.44 1.47 1.44 1.44 1.39 Share Capital 6.83 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 Total Reserves 61.09 0.95 0.94 0.86 0.72 0.74 0.77 0.74 0.74 0.69 Non-Current Liabilities 8.58 0.00 0.01 0.06 0.01 0.00 0.78 0.78 0.80 0.80 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.02 Long Term Provisions 0.00 0.00 0.01 0.06 0.01 0.00 0.00 0.00 0.00 0.00 Current Liabilities 5.57 0.01 0.00 0.01 0.87 0.79 0.02 0.01 0.06 0.06 Trade Payables 2.03 0.00 0.00 0.00 0.86 0.78 0.00 0.00 0.03 0.00 Other Current Liabilities 1.73 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 Short Term Borrowings 1.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.72 0.01 0.00 0.00 0.00 0.01 0.01 0.00 0.02 0.05 Total Liabilities 84.25 1.66 1.65 1.63 2.30 2.23 2.27 2.23 2.30 2.25 Net Block 8.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 9.87 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 Accumulated Depreciation 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 61.27 0.06 1.62 1.58 1.58 1.61 1.64 1.61 0.16 0.16 Capital Work in Progress 1.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 50.05 0.06 0.06 0.01 0.05 0.10 0.16 0.16 0.16 0.16 Long Term Loans & Adv. 0.89 0.00 1.55 1.56 1.53 1.51 1.48 1.45 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 22.98 1.60 0.03 0.06 0.71 0.62 0.62 0.62 2.15 2.09 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.20 0.00 0.00 0.05 0.69 0.60 0.60 0.60 2.11 0.60 Cash & Bank 0.82 0.65 0.01 0.00 0.01 0.01 0.02 0.02 0.01 0.03 Other Current Assets 21.96 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.02 1.46 Short Term Loans & Adv. 21.96 0.95 0.01 0.00 0.01 0.00 0.00 0.00 0.02 1.46 Net Current Assets 17.41 1.59 0.03 0.05 -0.16 -0.17 0.60 0.61 2.08 2.03 Total Assets 84.25 1.66 1.65 1.64 2.29 2.23 2.26 2.23 2.31 2.25

Description Mar 23 Mar 22
Shareholder's Funds 72.53 1.65 Share Capital 6.83 0.70 Total Reserves 63.52 0.95 Non-Current Liabilities 294.14 0.00 Secured Loans 53.35 0.00 Unsecured Loans 0.43 0.00 Long Term Provisions 0.14 0.00 Current Liabilities 105.49 0.01 Trade Payables 14.76 0.00 Other Current Liabilities 77.82 0.01 Short Term Borrowings 4.63 0.00 Short Term Provisions 8.28 0.01 Total Liabilities 474.41 1.66 Net Block 340.76 0.00 Gross Block 418.38 0.00 Accumulated Depreciation 77.63 0.00 Non Current Assets 379.66 0.06 Capital Work in Progress 19.18 0.00 Non Current Investment 0.01 0.06 Long Term Loans & Adv. 19.71 0.00 Other Non Current Assets 0.00 0.00 Current Assets 94.74 1.60 Current Investments 0.00 0.00 Inventories 0.00 0.00 Sundry Debtors 14.58 0.00 Cash & Bank 2.83 0.65 Other Current Assets 77.33 0.00 Short Term Loans & Adv. 63.66 0.95 Net Current Assets -10.75 1.59 Total Assets 474.40 1.66

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -3.21 -0.10 -0.05 -0.14 -0.09 -0.08 -0.08 1.40 -1.55 -0.04 PBT 1.09 0.02 0.08 0.21 -0.01 0.08 0.04 0.00 0.08 0.08 Adjustment 0.26 -0.10 -0.16 -0.25 -0.05 -0.15 -0.11 -0.05 -0.13 -0.09 Changes in Working Capital -3.89 0.00 0.03 -0.04 -0.01 0.00 0.00 1.45 -1.48 0.00 Cash after chg. in Working capital -2.55 -0.08 -0.05 -0.08 -0.08 -0.07 -0.07 1.40 -1.53 -0.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.67 -0.01 -0.01 -0.06 -0.02 -0.01 -0.01 0.00 -0.02 -0.02 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -15.66 0.74 0.06 0.13 0.09 0.08 0.08 -1.39 1.54 0.03 Net Fixed Assets -11.39 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Net Investments -49.99 0.00 -0.05 0.04 0.05 0.06 0.00 0.00 0.00 0.00 Others 45.72 0.74 0.11 0.09 0.03 0.02 0.08 -1.39 1.54 0.03 Cash from Financing Activity 19.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.17 0.64 0.01 -0.01 0.00 0.00 0.00 0.01 -0.01 -0.01 Opening Cash & Equivalents 0.65 0.01 0.00 0.01 0.01 0.02 0.02 0.01 0.03 0.04 Closing Cash & Equivalent 0.82 0.65 0.01 0.00 0.01 0.01 0.02 0.02 0.01 0.03

Description Mar 23 Mar 22
Cash From Operating Activity -50.92 -0.10 PBT 7.19 0.02 Adjustment 7.93 -0.10 Changes in Working Capital -61.59 0.00 Cash after chg. in Working capital -46.48 -0.08 Interest Paid 0.00 0.00 Tax Paid -4.45 -0.01 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -35.46 0.74 Net Fixed Assets -11.39 Net Investments -49.99 Others 25.92 Cash from Financing Activity 88.56 0.00 Net Cash Inflow / Outflow 2.18 0.64 Opening Cash & Equivalents 0.65 0.01 Closing Cash & Equivalent 2.83 0.65

Financial Ratios

Standalone /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 19.90 4.71 23.37 22.35 20.24 20.59 21.00 20.59 20.62 19.84 ROA 1.14% 0.76% 4.33% 7.55% -1.09% 3.22% 1.26% -0.09% 2.41% 2.45% ROE 1.41% 0.77% 4.44% 9.94% -1.72% 4.98% 1.95% -0.14% 3.88% 3.96% ROCE 3.58% 1.17% 5.01% 14.10% -0.98% 5.71% 2.77% -0.09% 5.59% 5.67% Fixed Asset Turnover 0.71 0.00 0.00 8.46 430.51 547.41 1031.67 975.33 972.33 578.73 Receivable days 10.45 0.00 0.00 3363.16 110.55 77.36 41.05 97.82 98.12 73.18 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 138.67 98.94 0.00 1.21 2.43 0.00 Cash Conversion Cycle 10.45 0.00 0.00 3363.16 -28.13 -21.58 41.05 96.61 95.68 73.18 Total Debt/Equity 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Interest Cover 5.96 192.00 400.50 1477.31 -70.24 69.72 0.00 0.00 0.00 0.00

Description Mar 23 Mar 22
Book Value (Rs.) 20.61 4.71 ROA 1.62% 0.76% ROE 10.73% 0.76% ROCE 32.82% 1.17% Fixed Asset Turnover 0.25 0.00 Receivable days 51.57 0.00 Inventory Days 0.00 0.00 Payable days 0.00 0.00 Cash Conversion Cycle 51.57 0.00 Total Debt/Equity 0.83 0.00 Interest Cover 1.49 192.00

Top Investors:

black hawk properties private limited

kedar arvind kulkarni .

aegis investment fund pcc

morde foods private limited

martina developers and fincon private limited

nav capital vcc - nav capital emerging star fund

dovetail india fund class 5 shares

rajesh chandrakant vaishnav

panna jayant parekh

vikas arora

Annual Reports:

News Update:

EFC’s (I) arm bags contract from Coforge
27th Mar 2024, 15:44 PM

The contract value is around Rs 24.54 crore
Read More
EFC (I) incorporates subsidiary company
19th Feb 2024, 11:58 AM

The Certificate of Incorporation was received from Ministry of Corporate Affairs on 18 February, 2024
Read More
EFC (I) - Quarterly Results
6th Feb 2024, 16:27 PM

Read More

EFC (I) Ltd.

Trading

BSE: 512008 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

EFC (I) Ltd.

Trading

BSE: 512008 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: