Nifty

:

25069.20

Sensex

:

81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Login

Nifty
Sensex

:
:

25069.20
81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

EFC (I) Ltd.

Business Support

Rating :

71/99

BSE: 512008 | NSE: EFCIL

Watchlist

NSE BSE

315.10

15-Sep-2025

Open
High
Low
Previous Close

312.55
316.25
285
314.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2168037
655144981.05
357
285

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,133.44
23.72
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,223.04
N/A
5.31

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.76
-
85.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
42.68

PAT CAGR (%)

10 Years
5 Years
3 Years

-
204.75
196.23

P:E (Median)

8 Years
5 Years
3 Years

35.47
35.47
35.47

P:BV (Average)

8 Years
5 Years
3 Years

5.88
5.88
5.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.37
11.37
11.37

Earnings Forecasts:

(Updated: 16-09-2025)

Description 2024 2025 2026 2027
Adj EPS 0.92 14.1 29.1 45.8
P/E Ratio 342.50 22.35 10.83 6.88
Revenue 20.04 982.2 1373.7 1788.6
EBITDA 7.44 555 783 1019.5
Net Income 18.4 289.8 455.6 627.3
ROA 4.39
P/B Ratio 16.10
ROE 4.84 33.3 34.4 32.1
FCFF -2.2 310.38 466.2 728.68
FCFF Yield -0.07 10.05 15.1 23.59
Net Debt -62.53 204.7 359 359
BVPS 19.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 9.58 2.08 360.58% 7.02 0.28 2,407.14% 6.49 4.96 30.85% 4.46 2.50 78.40%
Expenses 6.02 2.18 176.15% 4.44 5.30 -16.23% 2.93 3.39 -13.57% 3.09 1.21 155.37%
EBITDA 3.56 -0.10 - 2.58 -5.01 - 3.56 1.58 125.32% 1.37 1.29 6.20%
EBIDTM 37.16% -4.81% 36.69% -1,765.14% 54.87% 31.74% 30.73% 51.52%
Other Income 6.61 4.92 34.35% 6.37 8.48 -24.88% 5.47 0.07 7,714.29% 6.73 0.04 16,725.00%
Interest 0.30 0.45 -33.33% 0.54 0.45 20.00% 0.65 0.43 51.16% 0.36 0.20 80.00%
Depreciation 1.12 0.48 133.33% 1.26 0.84 50.00% 1.27 0.84 51.19% 0.82 0.49 67.35%
PBT 8.75 3.88 125.52% 7.15 2.18 227.98% 7.11 0.37 1,821.62% 6.92 0.63 998.41%
Tax 2.20 0.97 126.80% 2.03 0.64 217.19% 1.89 0.16 1,081.25% 1.78 0.14 1,171.43%
PAT 6.55 2.91 125.09% 5.12 1.55 230.32% 5.23 0.21 2,390.48% 5.14 0.50 928.00%
PATM 68.36% 140.16% 73.04% 545.07% 80.55% 4.19% 115.30% 19.89%
EPS 0.66 0.29 127.59% 0.51 0.16 218.75% 0.53 0.02 2,550.00% 0.52 0.05 940.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 219.62 102.05 115.21% 211.01 93.20 126.41% 177.24 172.08 3.00% 166.44 97.76 70.25%
Expenses 117.37 55.67 110.83% 101.70 40.88 148.78% 84.59 111.03 -23.81% 87.10 57.65 51.08%
EBITDA 102.25 46.39 120.41% 109.31 52.31 108.97% 92.65 61.06 51.74% 79.34 40.10 97.86%
EBIDTM 46.56% 45.45% 51.80% 56.13% 52.27% 35.48% 47.67% 41.02%
Other Income 3.64 3.23 12.69% 5.38 5.92 -9.12% 4.27 1.61 165.22% 4.64 1.18 293.22%
Interest 11.56 5.45 112.11% 14.52 6.85 111.97% 18.38 11.32 62.37% 7.33 7.04 4.12%
Depreciation 28.18 22.81 23.54% 29.63 19.38 52.89% 26.26 19.96 31.56% 20.98 19.60 7.04%
PBT 66.15 21.36 209.69% 70.54 32.00 120.44% 52.28 31.38 66.60% 55.67 14.63 280.52%
Tax 19.39 5.58 247.49% 22.57 4.06 455.91% 11.80 10.26 15.01% 19.11 3.56 436.80%
PAT 46.76 15.77 196.51% 47.97 27.94 71.69% 40.47 21.12 91.62% 36.56 11.07 230.26%
PATM 21.29% 15.45% 22.73% 29.97% 22.83% 12.27% 21.97% 11.33%
EPS 3.46 1.52 127.63% 3.10 2.81 10.32% 3.81 2.07 84.06% 3.03 1.04 191.35%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 27.55 20.04 10.97 7.00 0.00 0.00 0.04 2.13 2.84 5.36 5.06 Net Sales Growth 180.55% 82.68% 56.71% 0 0 -100% -98.12% -25.00% -47.01% 5.93% Cost Of Goods Sold 5.40 0.00 3.06 0.00 0.00 0.00 0.00 2.13 2.84 5.35 5.06 Gross Profit 22.15 20.04 7.91 7.00 0.00 0.00 0.04 0.00 0.00 0.00 0.00 GP Margin 80.39% 100% 72.11% 100% 0 0 100% 0% 0% 0% 0% Total Expenditure 16.48 12.60 12.13 4.66 0.09 0.08 0.11 2.26 2.91 5.42 5.14 Power & Fuel Cost - 2.25 0.98 0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 11.23% 8.93% 3.00% 0 0 0% 0% 0% 0% 0% Employee Cost - 3.86 1.37 0.18 0.02 0.03 0.03 0.03 0.03 0.03 0.03 % Of Sales - 19.26% 12.49% 2.57% 0 0 75.00% 1.41% 1.06% 0.56% 0.59% Manufacturing Exp. - 2.32 2.69 3.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 11.58% 24.52% 52.00% 0 0 0% 0% 0% 0% 0% General & Admin Exp. - 3.55 2.49 0.63 0.06 0.05 0.04 0.04 0.04 0.00 0.00 % Of Sales - 17.71% 22.70% 9.00% 0 0 100% 1.88% 1.41% 0% 0% Selling & Distn. Exp. - 0.56 0.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 2.79% 4.01% 0% 0 0 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.07 1.10 0.00 0.00 0.00 0.04 0.06 0.00 0.04 0.00 % Of Sales - 0.35% 10.03% 0% 0 0 100% 2.82% 0% 0.75% 0.79% EBITDA 11.07 7.44 -1.16 2.34 -0.09 -0.08 -0.07 -0.13 -0.07 -0.06 -0.08 EBITDA Margin 40.18% 37.13% -10.57% 33.43% 0 0 -175.00% -6.10% -2.46% -1.12% -1.58% Other Income 25.18 23.49 8.62 0.04 0.11 0.16 0.28 0.11 0.15 0.11 0.07 Interest 1.85 2.04 1.29 0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 4.47 3.83 2.66 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 29.93 25.07 3.52 1.08 0.02 0.08 0.21 -0.01 0.08 0.04 0.00 Tax 7.90 6.66 0.98 0.59 0.01 0.01 0.06 0.01 0.01 0.01 0.00 Tax Rate 26.39% 26.57% 27.84% 54.63% 50.00% 12.50% 28.57% -100.00% 12.50% 25.00% 0.00% PAT 22.04 18.40 2.54 0.49 0.01 0.07 0.15 -0.02 0.07 0.03 0.00 PAT before Minority Interest 22.04 18.40 2.54 0.49 0.01 0.07 0.15 -0.02 0.07 0.03 0.00 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 80.00% 91.82% 23.15% 7.00% 0 0 375.00% -0.94% 2.46% 0.56% 0% PAT Growth 326.31% 624.41% 418.37% 4,800.00% -85.71% -53.33% - - 133.33% 0 EPS 2.22 1.85 0.26 0.05 0.00 0.01 0.02 0.00 0.01 0.00 0.00

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 774.31 656.74 419.46 103.21 0.00 Net Sales Growth 66.49% 56.57% 306.41% 0 Cost Of Goods Sold 283.31 -1.80 82.77 0.00 0.00 Gross Profit 491.00 658.54 336.69 103.21 0.00 GP Margin 63.41% 100.27% 80.27% 100% 0 Total Expenditure 390.76 329.06 236.86 47.80 0.09 Power & Fuel Cost - 26.66 15.37 7.14 0.00 % Of Sales - 4.06% 3.66% 6.92% 0 Employee Cost - 31.28 14.03 5.13 0.02 % Of Sales - 4.76% 3.34% 4.97% 0 Manufacturing Exp. - 202.10 91.27 28.13 0.00 % Of Sales - 30.77% 21.76% 27.26% 0 General & Admin Exp. - 53.40 28.76 7.40 0.06 % Of Sales - 8.13% 6.86% 7.17% 0 Selling & Distn. Exp. - 14.05 3.55 0.00 0.00 % Of Sales - 2.14% 0.85% 0% 0 Miscellaneous Exp. - 3.38 1.10 0.00 0.00 % Of Sales - 0.51% 0.26% 0% 0 EBITDA 383.55 327.68 182.60 55.41 -0.09 EBITDA Margin 49.53% 49.89% 43.53% 53.69% 0 Other Income 17.93 17.52 9.32 0.85 0.11 Interest 51.79 45.68 35.32 14.57 0.00 Depreciation 105.05 99.67 75.63 34.50 0.00 PBT 244.64 199.84 80.97 7.19 0.02 Tax 72.87 59.07 17.67 3.33 0.01 Tax Rate 29.79% 29.56% 21.82% 46.31% 50.00% PAT 171.76 112.82 57.98 4.34 0.01 PAT before Minority Interest 132.19 140.77 63.30 3.86 0.01 Minority Interest -39.57 -27.95 -5.32 0.48 0.00 PAT Margin 22.18% 17.18% 13.82% 4.21% 0 PAT Growth 126.30% 94.58% 1,235.94% 43,300.00% EPS 17.26 11.34 5.83 0.44 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 389.68 370.52 70.10 1.65 1.64 1.56 1.42 1.44 1.47 1.44 Share Capital 19.91 9.96 6.83 0.70 0.70 0.70 0.70 0.70 0.70 0.70 Total Reserves 369.76 360.57 61.09 0.95 0.94 0.86 0.72 0.74 0.77 0.74 Non-Current Liabilities 37.02 17.78 8.58 0.00 0.01 0.06 0.01 0.00 0.78 0.78 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 0.00 0.00 Long Term Provisions 0.15 0.04 0.00 0.00 0.01 0.06 0.01 0.00 0.00 0.00 Current Liabilities 12.98 8.45 5.57 0.01 0.00 0.01 0.87 0.79 0.02 0.01 Trade Payables 2.71 3.30 2.03 0.00 0.00 0.00 0.86 0.78 0.00 0.00 Other Current Liabilities 6.78 4.15 1.73 0.01 0.00 0.00 0.00 0.00 0.00 0.01 Short Term Borrowings 1.92 1.01 1.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.57 0.00 0.72 0.01 0.00 0.00 0.00 0.01 0.01 0.00 Total Liabilities 439.68 396.75 84.25 1.66 1.65 1.63 2.30 2.23 2.27 2.23 Net Block 20.87 18.12 8.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 32.91 21.84 9.87 0.00 0.00 0.00 0.00 0.01 0.01 0.01 Accumulated Depreciation 12.04 3.73 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 329.75 70.65 61.27 0.06 1.62 1.58 1.58 1.61 1.64 1.61 Capital Work in Progress 0.00 0.62 1.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 193.82 50.13 50.05 0.06 0.06 0.01 0.05 0.10 0.16 0.16 Long Term Loans & Adv. 115.06 1.79 0.89 0.00 1.55 1.56 1.53 1.51 1.48 1.45 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 109.92 326.10 22.98 1.60 0.03 0.06 0.71 0.62 0.62 0.62 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 0.53 3.98 0.20 0.00 0.00 0.05 0.69 0.60 0.60 0.60 Cash & Bank 101.70 161.28 0.82 0.65 0.01 0.00 0.01 0.01 0.02 0.02 Other Current Assets 7.69 0.03 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 Short Term Loans & Adv. 3.79 160.81 21.96 0.95 0.01 0.00 0.01 0.00 0.00 0.00 Net Current Assets 96.94 317.65 17.41 1.59 0.03 0.05 -0.16 -0.17 0.60 0.61 Total Assets 439.67 396.75 84.25 1.66 1.65 1.64 2.29 2.23 2.26 2.23

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 543.01 426.78 72.53 1.65 Share Capital 19.91 9.96 6.83 0.70 Total Reserves 523.10 416.82 63.52 0.95 Non-Current Liabilities 789.01 389.18 294.13 0.00 Secured Loans 154.11 90.11 15.63 0.00 Unsecured Loans 56.78 21.62 38.15 0.00 Long Term Provisions 2.27 0.55 0.14 0.00 Current Liabilities 326.65 158.45 105.49 0.01 Trade Payables 80.76 78.94 14.76 0.00 Other Current Liabilities 205.48 69.98 77.82 0.01 Short Term Borrowings 19.93 3.60 4.63 0.00 Short Term Provisions 20.48 5.93 8.28 0.01 Total Liabilities 1,696.72 978.96 474.40 1.66 Net Block 701.60 371.49 340.76 0.00 Gross Block 904.54 455.44 418.38 0.00 Accumulated Depreciation 202.94 83.95 77.63 0.00 Non Current Assets 1,221.04 520.12 379.66 0.06 Capital Work in Progress 0.00 27.15 19.18 0.00 Non Current Investment 5.30 0.34 0.01 0.06 Long Term Loans & Adv. 109.33 50.32 19.71 0.00 Other Non Current Assets 404.81 70.81 0.00 0.00 Current Assets 475.68 458.84 94.74 1.60 Current Investments 0.00 0.00 0.00 0.00 Inventories 2.60 35.19 0.00 0.00 Sundry Debtors 98.31 124.28 14.58 0.00 Cash & Bank 141.22 185.25 2.83 0.65 Other Current Assets 233.54 0.45 13.67 0.00 Short Term Loans & Adv. 177.02 113.66 63.66 0.95 Net Current Assets 149.03 300.39 -10.75 1.59 Total Assets 1,696.72 978.96 474.40 1.66

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 0.32 -1.12 -3.21 -0.10 -0.05 -0.14 -0.09 -0.08 -0.08 1.40 PBT 25.07 3.52 1.09 0.02 0.08 0.21 -0.01 0.08 0.04 0.00 Adjustment -27.15 -2.95 0.26 -0.10 -0.16 -0.25 -0.05 -0.15 -0.11 -0.05 Changes in Working Capital 5.00 -0.06 -3.89 0.00 0.03 -0.04 -0.01 0.00 0.00 1.45 Cash after chg. in Working capital 2.92 0.50 -2.55 -0.08 -0.05 -0.08 -0.08 -0.07 -0.07 1.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.60 -1.62 -0.67 -0.01 -0.01 -0.06 -0.02 -0.01 -0.01 0.00 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 6.20 -294.66 -15.66 0.74 0.06 0.13 0.09 0.08 0.08 -1.39 Net Fixed Assets -10.45 -11.07 -11.39 0.00 0.00 0.00 0.01 0.00 0.00 0.00 Net Investments -143.69 -0.08 -49.99 0.00 -0.05 0.04 0.05 0.06 0.00 0.00 Others 160.34 -283.51 45.72 0.74 0.11 0.09 0.03 0.02 0.08 -1.39 Cash from Financing Activity -5.21 294.99 19.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 1.31 -0.79 0.17 0.64 0.01 -0.01 0.00 0.00 0.00 0.01 Opening Cash & Equivalents 0.04 0.82 0.65 0.01 0.00 0.01 0.01 0.02 0.02 0.01 Closing Cash & Equivalent 1.35 0.04 0.82 0.65 0.01 0.00 0.01 0.01 0.02 0.02

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 133.68 10.54 -50.92 -0.10 PBT 199.84 80.97 7.19 0.02 Adjustment -15.42 63.81 7.93 -0.10 Changes in Working Capital -28.72 -119.64 -61.59 0.00 Cash after chg. in Working capital 155.70 25.14 -46.48 -0.08 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -22.03 -14.60 -4.45 -0.01 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -105.13 -255.65 -35.46 0.74 Net Fixed Assets -10.45 -11.07 -11.39 Net Investments -143.69 -0.08 -49.99 Others 49.01 -244.50 25.92 Cash from Financing Activity -24.37 255.21 88.56 0.00 Net Cash Inflow / Outflow 4.18 10.10 2.18 0.64 Opening Cash & Equivalents 12.93 2.83 0.65 0.01 Closing Cash & Equivalent 17.11 12.93 2.83 0.65

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 39.14 37.22 19.90 4.71 23.37 22.35 20.24 20.59 21.00 20.59 ROA 4.40% 1.06% 1.14% 0.76% 4.33% 7.55% -1.09% 3.22% 1.26% -0.09% ROE 4.84% 1.16% 1.41% 0.77% 4.44% 9.94% -1.72% 4.98% 1.95% -0.14% ROCE 7.11% 2.17% 3.58% 1.17% 5.01% 14.10% -0.98% 5.71% 2.77% -0.09% Fixed Asset Turnover 0.73 0.69 0.71 0.00 0.00 8.46 430.51 547.41 1031.67 975.33 Receivable days 41.09 69.52 10.45 0.00 0.00 3363.16 110.55 77.36 41.05 97.82 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 317.69 0.00 0.00 0.00 0.00 138.67 98.94 0.00 1.21 Cash Conversion Cycle 41.09 -248.17 10.45 0.00 0.00 3363.16 -28.13 -21.58 41.05 96.61 Total Debt/Equity 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 13.27 3.73 5.96 192.00 400.50 1477.31 -70.24 69.72 0.00 0.00

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 54.54 42.87 20.61 4.71 ROA 10.52% 8.71% 1.62% 0.76% ROE 29.03% 25.47% 10.73% 0.76% ROCE 37.32% 34.56% 32.82% 1.17% Fixed Asset Turnover 0.97 0.96 0.25 0.00 Receivable days 61.86 60.42 51.57 0.00 Inventory Days 10.50 30.62 0.00 0.00 Payable days 0.00 206.58 0.00 0.00 Cash Conversion Cycle 72.36 -115.54 51.57 0.00 Total Debt/Equity 0.43 0.27 0.83 0.00 Interest Cover 5.37 3.29 1.49 192.00

Top Investors:

martina developers and fincon private limited

sageone - flagship growth 2 fund

morde foods private limited

bandhan small cap fund

nav capital vcc - nav capital emerging star fund

Annual Reports:

News Update:

EFC (I) - Quarterly Results
24th Jul 2025, 13:10 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback