Nifty
Sensex
:
:
24509.25
80502.08
-21.65 (-0.09%)
-102.57 (-0.13%)

Construction - Real Estate

Rating :
59/99

BSE: 523329 | NSE: ELDEHSG

1017.70
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1019.05
  •  1025.00
  •  1001.85
  •  1018.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1160
  •  11.76
  •  1175.00
  •  668.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 931.43
  • 27.51
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 896.36
  • 0.84%
  • 2.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.83%
  • 22.39%
  • 17.74%
  • FII
  • DII
  • Others
  • 0.8%
  • 0.00%
  • 4.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.43
  • -5.15
  • -6.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 0.25
  • -5.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.19
  • 3.91
  • -6.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.20
  • 11.14
  • 13.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 1.84
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 6.88
  • 9.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
49.20
38.70
27.13%
21.61
29.96
-27.87%
17.06
32.91
-48.16%
24.84
27.57
-9.90%
Expenses
34.28
20.60
66.41%
12.35
17.77
-30.50%
9.62
23.33
-58.77%
17.03
16.28
4.61%
EBITDA
14.92
18.10
-17.57%
9.26
12.20
-24.10%
7.43
9.58
-22.44%
7.81
11.29
-30.82%
EBIDTM
30.33%
46.76%
42.87%
40.71%
43.59%
29.11%
31.44%
40.95%
Other Income
2.37
3.29
-27.96%
2.92
2.75
6.18%
1.60
2.96
-45.95%
2.68
2.51
6.77%
Interest
1.58
0.52
203.85%
1.14
0.67
70.15%
0.13
0.36
-63.89%
0.07
0.12
-41.67%
Depreciation
0.29
0.17
70.59%
0.17
0.17
0.00%
0.17
0.17
0.00%
0.17
0.17
0.00%
PBT
15.42
20.70
-25.51%
10.88
14.11
-22.89%
8.73
12.01
-27.31%
10.25
13.51
-24.13%
Tax
3.72
5.79
-35.75%
2.76
3.63
-23.97%
2.32
3.12
-25.64%
2.62
3.42
-23.39%
PAT
11.70
14.91
-21.53%
8.12
10.49
-22.59%
6.42
8.89
-27.78%
7.63
10.09
-24.38%
PATM
23.77%
38.51%
37.56%
34.99%
37.63%
27.01%
30.70%
36.59%
EPS
11.89
15.15
-21.52%
8.25
10.66
-22.61%
6.53
9.04
-27.77%
7.75
10.26
-24.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
112.71
129.14
126.88
159.42
128.53
168.19
108.98
169.09
140.96
54.23
69.26
Net Sales Growth
-12.72%
1.78%
-20.41%
24.03%
-23.58%
54.33%
-35.55%
19.96%
159.93%
-21.70%
 
Cost Of Goods Sold
49.42
9.74
18.91
54.62
28.25
55.87
16.59
68.37
56.26
9.91
14.13
Gross Profit
63.29
119.39
107.96
104.80
100.28
112.32
92.39
100.72
84.70
44.32
55.13
GP Margin
56.15%
92.45%
85.09%
65.74%
78.02%
66.78%
84.78%
59.57%
60.09%
81.73%
79.60%
Total Expenditure
73.28
77.96
67.20
93.16
81.41
117.65
74.83
134.03
112.90
47.00
50.31
Power & Fuel Cost
-
0.51
0.94
1.06
1.31
1.26
0.95
1.10
0.97
0.33
0.45
% Of Sales
-
0.39%
0.74%
0.66%
1.02%
0.75%
0.87%
0.65%
0.69%
0.61%
0.65%
Employee Cost
-
5.97
4.41
3.81
4.29
4.26
4.53
4.14
3.92
3.91
5.32
% Of Sales
-
4.62%
3.48%
2.39%
3.34%
2.53%
4.16%
2.45%
2.78%
7.21%
7.68%
Manufacturing Exp.
-
49.79
33.55
27.56
39.05
46.82
44.11
53.78
43.77
27.98
23.36
% Of Sales
-
38.56%
26.44%
17.29%
30.38%
27.84%
40.48%
31.81%
31.05%
51.60%
33.73%
General & Admin Exp.
-
4.26
3.82
2.14
3.15
3.59
3.58
2.13
3.05
2.54
4.63
% Of Sales
-
3.30%
3.01%
1.34%
2.45%
2.13%
3.29%
1.26%
2.16%
4.68%
6.68%
Selling & Distn. Exp.
-
6.47
4.48
3.55
5.11
5.77
4.94
4.03
3.99
2.06
1.60
% Of Sales
-
5.01%
3.53%
2.23%
3.98%
3.43%
4.53%
2.38%
2.83%
3.80%
2.31%
Miscellaneous Exp.
-
1.21
1.10
0.42
0.25
0.08
0.13
0.47
0.94
0.28
1.60
% Of Sales
-
0.94%
0.87%
0.26%
0.19%
0.05%
0.12%
0.28%
0.67%
0.52%
1.20%
EBITDA
39.42
51.18
59.68
66.26
47.12
50.54
34.15
35.06
28.06
7.23
18.95
EBITDA Margin
34.97%
39.63%
47.04%
41.56%
36.66%
30.05%
31.34%
20.73%
19.91%
13.33%
27.36%
Other Income
9.57
11.51
10.29
8.27
6.99
5.64
4.65
5.41
8.08
5.26
4.63
Interest
2.92
1.66
1.02
0.88
0.90
1.89
1.97
3.02
5.30
2.31
3.43
Depreciation
0.80
0.70
0.69
0.63
0.66
0.25
0.28
0.51
0.61
0.66
0.53
PBT
45.28
60.33
68.26
73.02
52.54
54.04
36.56
36.94
30.23
9.53
19.62
Tax
11.42
15.96
17.46
18.80
13.36
15.74
11.21
13.22
10.30
3.38
6.77
Tax Rate
25.22%
26.45%
25.58%
25.75%
25.43%
29.13%
30.66%
35.79%
34.07%
35.47%
34.51%
PAT
33.87
44.37
50.80
54.22
39.18
36.63
24.25
22.74
19.93
6.15
12.85
PAT before Minority Interest
33.87
44.37
50.80
54.22
39.18
38.30
25.35
23.71
19.93
6.15
12.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
-1.67
-1.10
-0.97
0.00
0.00
0.00
PAT Margin
30.05%
34.36%
40.04%
34.01%
30.48%
21.78%
22.25%
13.45%
14.14%
11.34%
18.55%
PAT Growth
-23.68%
-12.66%
-6.31%
38.39%
6.96%
51.05%
6.64%
14.10%
224.07%
-52.14%
 
EPS
34.56
45.28
51.84
55.33
39.98
37.38
24.74
23.20
20.34
6.28
13.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
344.53
307.97
265.00
210.71
179.99
147.98
123.73
105.90
88.25
77.90
Share Capital
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
Total Reserves
342.57
306.00
263.03
208.74
178.02
146.02
121.77
103.93
86.28
75.94
Non-Current Liabilities
4.12
4.14
10.98
4.40
1.16
3.13
4.68
3.21
3.31
4.16
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.61
2.13
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
0.90
0.62
0.63
0.69
0.67
0.61
0.69
0.61
0.83
0.92
Current Liabilities
208.64
203.33
186.26
239.27
252.80
238.99
268.45
282.51
183.20
168.15
Trade Payables
17.18
17.45
19.32
36.00
33.44
13.10
21.49
10.04
13.54
15.21
Other Current Liabilities
189.19
184.37
165.12
202.76
215.54
223.29
243.68
218.70
165.62
146.86
Short Term Borrowings
0.46
0.46
0.46
0.46
0.46
2.20
2.95
52.82
3.41
3.23
Short Term Provisions
1.81
1.05
1.36
0.06
3.37
0.39
0.33
0.94
0.62
2.85
Total Liabilities
557.29
515.44
462.24
454.38
437.69
392.17
397.83
391.62
274.76
250.21
Net Block
18.78
18.14
18.49
18.41
12.90
13.01
13.54
6.00
6.91
4.73
Gross Block
26.07
24.73
24.39
22.66
17.09
16.95
17.72
9.53
9.87
9.20
Accumulated Depreciation
7.29
6.59
5.90
4.26
4.19
3.95
4.18
3.53
2.96
4.47
Non Current Assets
77.56
68.17
68.21
23.44
16.88
19.13
20.45
15.88
12.31
13.26
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.13
0.05
0.05
0.04
0.13
0.13
0.23
1.75
1.17
2.28
Long Term Loans & Adv.
58.64
49.98
49.67
4.99
3.85
6.00
6.67
8.04
4.22
0.68
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.00
5.58
Current Assets
479.74
447.26
394.03
430.94
420.81
373.04
377.39
375.74
262.44
236.95
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.63
1.63
Inventories
260.23
206.00
186.18
238.21
238.30
197.72
175.02
160.87
144.03
111.84
Sundry Debtors
2.97
6.15
7.94
14.73
34.40
45.46
45.14
26.64
23.56
24.96
Cash & Bank
143.19
159.63
145.07
94.11
85.80
45.39
48.66
84.98
36.88
40.17
Other Current Assets
73.35
8.66
7.59
3.92
62.31
84.46
108.56
103.24
56.35
58.35
Short Term Loans & Adv.
63.12
66.83
47.25
79.96
60.36
61.98
55.85
49.32
44.89
51.85
Net Current Assets
271.10
243.94
207.77
191.67
168.01
134.05
108.94
93.22
79.24
68.80
Total Assets
557.30
515.43
462.24
454.38
437.69
392.17
397.84
391.62
274.75
250.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
14.91
16.64
37.19
18.60
37.88
15.48
59.32
-5.19
0.78
7.19
PBT
60.33
68.26
73.02
52.54
54.04
36.56
36.94
30.23
9.53
19.62
Adjustment
-3.91
-4.27
-4.19
-2.66
-0.74
-0.73
2.53
1.31
4.85
3.46
Changes in Working Capital
-25.53
-29.88
-12.83
-17.90
0.33
-9.13
33.08
-26.43
-10.22
-9.12
Cash after chg. in Working capital
30.88
34.11
56.00
31.97
53.63
26.69
72.55
5.11
4.16
13.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.98
-17.48
-18.81
-13.38
-15.76
-11.21
-13.22
-10.30
-3.38
-6.77
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
5.09
5.69
5.07
4.34
1.09
1.70
2.24
12.00
2.53
-0.74
Net Fixed Assets
-1.34
-0.34
-1.73
-2.71
-0.14
-0.58
-0.03
-0.01
2.38
-0.06
Net Investments
-0.13
-0.04
0.01
-6.54
-0.01
51.43
-0.19
-49.90
-4.22
0.03
Others
6.56
6.07
6.79
13.59
1.24
-49.15
2.46
61.91
4.37
-0.71
Cash from Financing Activity
-9.96
-9.28
-1.21
-9.49
-6.57
-2.70
-55.73
-8.14
-2.77
-5.17
Net Cash Inflow / Outflow
10.04
13.05
41.05
13.45
32.40
14.48
5.83
-1.33
0.54
1.28
Opening Cash & Equivalents
131.58
118.53
77.48
64.03
31.64
17.15
11.32
12.66
12.12
10.84
Closing Cash & Equivalent
141.62
131.58
118.53
77.48
64.03
31.64
17.15
11.32
12.66
12.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
350.38
313.20
269.50
1071.43
915.23
752.49
629.17
538.47
448.74
396.13
ROA
8.27%
10.39%
11.83%
8.78%
9.23%
6.42%
6.01%
5.98%
2.34%
5.29%
ROE
13.60%
17.73%
22.79%
20.06%
23.36%
18.66%
20.65%
20.53%
7.40%
18.14%
ROCE
18.97%
24.14%
31.01%
27.29%
33.83%
27.80%
27.91%
28.06%
13.20%
28.73%
Fixed Asset Turnover
5.08
5.17
6.78
6.47
9.88
6.29
12.41
14.53
5.69
7.55
Receivable days
12.89
20.26
25.95
69.77
86.66
151.72
77.48
65.00
163.26
155.23
Inventory Days
658.87
564.11
485.82
676.62
473.11
624.19
362.53
394.75
861.03
506.13
Payable days
648.43
354.69
184.82
448.55
62.15
83.03
1379.16
41.56
136.47
129.11
Cash Conversion Cycle
23.33
229.69
326.95
297.84
497.62
692.88
-939.15
418.19
887.83
532.25
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.03
0.50
0.06
0.09
Interest Cover
37.25
68.12
84.06
59.22
29.64
19.57
13.25
6.70
5.13
6.71

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.