Nifty

:

25492.30

Sensex

:

83216.28

-17.40 (-0.07%)
-94.73 (-0.11%)

Login

Nifty
Sensex

:
:

25492.30
83216.28

-17.40 (-0.07%)
-94.73 (-0.11%)

Elitecon International Ltd.

Trading

Rating :

79/99

BSE: 539533 | NSE: Not Listed

Watchlist

NSE BSE

164.95

07-Nov-2025

Open
High
Low
Previous Close

170
179.4
162.4
170.90

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

921795
157387091
179.4
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

26,367.26
114.50
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

26,731.86
N/A
76.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

77.29
684.69
72.50

EBITDA CAGR (%)

10 Years
5 Years
3 Years

90.60
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

100.95
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
125.81
125.81

P:BV (Average)

8 Years
5 Years
3 Years

-
54.73
54.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
276.50
277.58

Earnings Forecasts:

(Updated: 08-11-2025)

Description 2024 2025 2026 2027
Adj EPS 17.48
P/E Ratio 9.44
Revenue 548.76
EBITDA 73.35
Net Income 69.64
ROA 37.63
P/B Ratio 16.46
ROE
FCFF -4.95
FCFF Yield -0.02
Net Debt -0.16
BVPS 10.02

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 504.89 79.13 538.05% 199.22 49.56 301.98% 121.22 44.32 173.51% 48.40 9.83 392.37%
Expenses 482.71 70.93 580.54% 178.37 44.64 299.57% 108.33 37.51 188.80% 41.97 9.59 337.64%
EBITDA 22.18 8.21 170.16% 20.86 4.92 323.98% 12.90 6.81 89.43% 6.43 0.24 2,579.17%
EBIDTM 4.39% 10.37% 10.47% 9.93% 10.64% 15.36% 13.28% 2.46%
Other Income 0.79 1.11 -28.83% 0.07 0.00 0 0.00 0.00 0 0.59 0.26 126.92%
Interest 0.02 0.03 -33.33% 0.03 0.02 50.00% 0.16 0.42 -61.90% 0.02 0.02 0.00%
Depreciation 0.52 0.44 18.18% 0.51 0.45 13.33% 0.54 0.15 260.00% 0.37 0.71 -47.89%
PBT 22.43 8.85 153.45% 20.39 4.46 357.17% 12.19 6.24 95.35% 6.63 -0.24 -
Tax 2.24 0.00 0 -0.02 -0.08 - -0.02 -0.07 - 0.01 0.00 0
PAT 20.20 8.84 128.51% 20.41 4.54 349.56% 12.21 6.30 93.81% 6.62 -0.24 -
PATM 4.00% 11.17% 10.24% 9.15% 10.07% 14.22% 13.68% -2.39%
EPS 0.13 0.06 116.67% 0.13 0.03 333.33% 0.08 0.04 100.00% 0.04 0.00 0

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 2,192.09 0.00 0 524.87 0.00 0 313.16 0.00 0 94.12 0.00 0
Expenses 2,038.46 0.00 0 451.51 0.00 0 270.22 0.00 0 81.15 0.00 0
EBITDA 153.63 0.00 0 73.37 0.00 0 42.94 0.00 0 12.98 0.00 0
EBIDTM 7.01% 0.00% 13.98% 0.00% 13.71% 0.00% 13.79% 0.00%
Other Income 3.77 0.00 0 0.00 0.00 0 0.73 0.00 0 0.77 0.00 0
Interest 16.58 0.00 0 0.04 0.00 0 0.17 0.00 0 0.03 0.00 0
Depreciation 2.57 0.00 0 0.52 0.00 0 0.54 0.00 0 0.37 0.00 0
PBT 138.26 0.00 0 72.81 0.00 0 42.95 0.00 0 13.36 0.00 0
Tax 21.06 0.00 0 0.73 0.00 0 -0.02 0.00 - 0.01 0.00 0
PAT 117.20 0.00 0 72.08 0.00 0 42.97 0.00 0 13.34 0.00 0
PATM 5.35% 0.00% 13.73% 0.00% 13.72% 0.00% 14.18% 0.00%
EPS 0.64 0.00 0 0.45 0.00 0 0.27 0.00 0 11.03 0.00 0

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 873.73 297.51 56.82 57.96 19.30 0.01 0.20 0.14 0.41 0.43 0.97 Net Sales Growth 377.87% 423.60% -1.97% 200.31% 192900% -95.00% 42.86% -65.85% -4.65% -55.67% Cost Of Goods Sold 802.64 255.22 43.47 123.36 15.03 0.01 0.19 0.13 0.41 0.42 0.73 Gross Profit 71.09 42.29 13.35 -65.40 4.28 0.00 0.00 0.01 0.01 0.01 0.24 GP Margin 8.14% 14.21% 23.50% -112.84% 22.18% 0% 0% 7.14% 2.44% 2.33% 24.74% Total Expenditure 811.38 265.87 49.56 133.78 17.78 0.14 0.32 0.24 0.52 0.57 0.92 Power & Fuel Cost - 0.31 0.29 0.38 0.08 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.10% 0.51% 0.66% 0.41% 0% 0% 0% 0% 0% 0% Employee Cost - 2.33 2.33 3.83 0.52 0.05 0.05 0.05 0.05 0.05 0.07 % Of Sales - 0.78% 4.10% 6.61% 2.69% 500% 25.00% 35.71% 12.20% 11.63% 7.22% Manufacturing Exp. - 2.92 0.97 2.88 1.01 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.98% 1.71% 4.97% 5.23% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 4.91 1.24 2.52 0.68 0.07 0.08 0.05 0.05 0.08 0.11 % Of Sales - 1.65% 2.18% 4.35% 3.52% 700% 40.0% 35.71% 12.20% 18.60% 11.34% Selling & Distn. Exp. - 0.15 0.24 0.80 0.46 0.01 0.01 0.01 0.01 0.02 0.01 % Of Sales - 0.05% 0.42% 1.38% 2.38% 100% 5.00% 7.14% 2.44% 4.65% 1.03% Miscellaneous Exp. - 0.01 1.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0.00% 1.78% 0.02% 0% 0% 0% 0% 0% 0% 0% EBITDA 62.37 31.64 7.26 -75.82 1.52 -0.13 -0.12 -0.10 -0.11 -0.14 0.05 EBITDA Margin 7.14% 10.63% 12.78% -130.81% 7.88% -1300% -60.0% -71.43% -26.83% -32.56% 5.15% Other Income 1.45 2.51 0.09 0.37 0.22 0.09 0.12 0.12 0.12 0.21 0.00 Interest 0.23 0.23 0.49 0.36 0.26 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 1.94 1.80 2.21 2.40 0.89 0.00 0.00 0.00 0.00 0.00 0.00 PBT 61.64 32.13 4.65 -78.21 0.58 -0.04 -0.01 0.02 0.01 0.07 0.05 Tax 2.21 -0.08 -0.13 -0.03 0.15 0.00 0.00 0.00 0.00 0.02 0.02 Tax Rate 3.59% -0.25% -2.80% 0.04% 25.86% 0.00% 0.00% 0.00% 0.00% 28.57% 40.00% PAT 59.44 32.21 4.78 -78.18 0.43 -0.04 -0.01 0.01 0.01 0.05 0.03 PAT before Minority Interest 59.44 32.21 4.78 -78.18 0.43 -0.04 -0.01 0.01 0.01 0.05 0.03 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 6.80% 10.83% 8.41% -134.89% 2.23% -400% -5.00% 7.14% 2.44% 11.63% 3.09% PAT Growth 205.76% 573.85% - - - - - 0.00% -80.00% 66.67% EPS 0.37 0.20 0.03 -0.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description TTM Mar 25 Mar 16 Mar 15
Net Sales - 548.76 0.98 1.30 Net Sales Growth - 55895.92% -24.62% Cost Of Goods Sold - 462.77 0.73 1.20 Gross Profit - 85.99 0.25 0.10 GP Margin - 15.67% 25.51% 7.69% Total Expenditure - 479.75 0.93 1.28 Power & Fuel Cost - 0.32 0.00 0.00 % Of Sales - 0.06% 0% 0% Employee Cost - 2.92 0.07 0.01 % Of Sales - 0.53% 7.14% 0.77% Manufacturing Exp. - 3.04 0.00 0.00 % Of Sales - 0.55% 0% 0% General & Admin Exp. - 6.93 0.11 0.06 % Of Sales - 1.26% 11.22% 4.62% Selling & Distn. Exp. - 3.73 0.01 0.00 % Of Sales - 0.68% 1.02% 0% Miscellaneous Exp. - 0.04 0.00 0.00 % Of Sales - 0.01% 0% 0% EBITDA - 69.01 0.05 0.02 EBITDA Margin - 12.58% 5.10% 1.54% Other Income - 2.61 0.00 0.00 Interest - 0.24 0.00 0.00 Depreciation - 1.80 0.00 0.00 PBT - 69.57 0.05 0.03 Tax - -0.08 0.02 0.02 Tax Rate - -0.11% 40.00% -40.00% PAT - 69.64 0.03 -0.07 PAT before Minority Interest - 69.65 0.03 -0.07 Minority Interest - -0.01 0.00 0.00 PAT Margin - 12.69% 3.06% -5.38% PAT Growth - 2,32,033.33% - EPS - 0.44 0.00 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 121.46 -69.40 -74.20 3.98 3.09 3.13 3.14 3.13 3.12 3.08 Share Capital 159.85 1.21 1.21 1.21 1.06 1.06 1.06 1.06 1.06 1.06 Total Reserves -38.39 -70.61 -75.41 2.77 2.03 2.07 2.08 2.07 2.06 2.02 Non-Current Liabilities 0.32 142.71 65.51 28.01 0.33 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 142.34 64.92 27.76 0.33 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.02 0.01 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 47.02 45.70 94.92 52.81 0.18 0.27 0.15 0.09 0.80 0.70 Trade Payables 40.14 26.26 52.73 52.05 0.01 0.16 0.00 0.00 0.18 0.09 Other Current Liabilities 6.88 19.44 42.19 0.62 0.17 0.11 0.15 0.07 0.59 0.59 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.13 0.00 0.00 0.01 0.03 0.03 0.02 Total Liabilities 168.80 119.01 86.23 84.80 3.60 3.40 3.29 3.22 3.92 3.78 Net Block 9.39 6.32 12.22 5.50 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 14.55 9.70 15.51 6.39 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 5.17 3.37 3.29 0.89 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 24.47 6.32 12.22 5.50 1.26 1.26 1.00 1.00 0.38 0.26 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 15.08 0.00 0.00 0.00 1.26 1.26 1.00 1.00 0.38 0.26 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 144.33 112.70 74.01 79.30 2.35 2.15 2.30 2.22 3.55 3.51 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 39.32 39.58 31.31 30.72 0.00 0.01 0.00 0.00 0.00 0.24 Sundry Debtors 65.25 15.64 10.88 0.62 0.00 0.15 0.00 0.00 1.05 0.65 Cash & Bank 2.56 1.82 0.20 0.72 0.02 0.02 0.01 0.01 0.29 0.03 Other Current Assets 37.20 6.01 0.00 0.00 2.33 1.97 2.29 2.21 2.20 2.60 Short Term Loans & Adv. 33.88 49.64 31.62 47.24 2.32 1.97 2.29 2.21 2.20 2.60 Net Current Assets 97.31 66.99 -20.91 26.49 2.17 1.88 2.14 2.13 2.75 2.82 Total Assets 168.80 119.02 86.23 84.80 3.61 3.41 3.30 3.22 3.93 3.77

Description Mar 25 Mar 16 Mar 15
Shareholder's Funds 160.23 3.07 3.01 Share Capital 159.85 1.06 1.06 Total Reserves 0.38 2.01 1.95 Non-Current Liabilities 0.52 0.00 0.00 Secured Loans 0.44 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.02 0.00 0.00 Current Liabilities 89.89 1.10 0.75 Trade Payables 76.14 0.09 0.00 Other Current Liabilities 12.19 0.59 0.72 Short Term Borrowings 1.56 0.40 0.00 Short Term Provisions 0.00 0.02 0.03 Total Liabilities 250.73 4.17 3.76 Net Block 9.46 0.00 0.02 Gross Block 14.62 0.00 0.02 Accumulated Depreciation 5.17 0.00 0.00 Non Current Assets 18.67 0.41 0.12 Capital Work in Progress 8.45 0.00 0.00 Non Current Investment 0.00 0.41 0.10 Long Term Loans & Adv. 0.76 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 232.06 3.75 3.63 Current Investments 0.00 0.00 0.00 Inventories 41.56 0.24 0.55 Sundry Debtors 124.44 0.65 0.00 Cash & Bank 2.67 0.26 0.62 Other Current Assets 63.39 0.00 0.00 Short Term Loans & Adv. 55.04 2.60 2.45 Net Current Assets 142.17 2.65 2.87 Total Assets 250.73 4.17 3.76

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 4.55 -78.64 -28.88 -24.55 -0.33 0.26 0.00 0.34 0.38 -0.50 PBT 32.13 4.65 -78.21 0.58 -0.04 -0.01 0.02 0.01 0.07 0.05 Adjustment 2.04 2.63 2.80 1.16 0.00 0.00 0.00 0.00 0.00 0.00 Changes in Working Capital -29.86 -85.80 46.79 -26.29 -0.29 0.27 -0.01 0.33 0.33 -0.51 Cash after chg. in Working capital 4.31 -78.52 -28.62 -24.55 -0.33 0.26 0.01 0.34 0.40 -0.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.24 -0.11 -0.26 0.00 0.00 0.00 0.00 0.00 -0.02 -0.03 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 -19.94 3.64 -8.04 -2.19 0.00 -0.26 0.00 -0.62 -0.12 0.45 Net Fixed Assets -4.85 5.81 -9.12 -6.39 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -15.08 0.00 0.00 1.26 0.00 -0.26 0.00 -0.62 -0.12 0.45 Others -0.01 -2.17 1.08 2.94 0.00 0.00 0.00 0.00 0.00 0.00 Cash from Financing Activity 16.12 76.62 36.40 27.44 0.33 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.73 1.62 -0.52 0.70 0.00 0.01 0.00 -0.28 0.27 -0.05 Opening Cash & Equivalents 1.82 0.20 0.72 0.02 0.02 0.01 0.01 0.29 0.03 0.07 Closing Cash & Equivalent 2.56 1.82 0.20 0.72 0.02 0.02 0.01 0.01 0.29 0.03

Description Mar 25 Mar 16
Cash From Operating Activity -0.03 -0.11 PBT 69.57 0.05 Adjustment 2.04 0.00 Changes in Working Capital -71.87 -0.12 Cash after chg. in Working capital -0.26 -0.07 Interest Paid 0.00 0.00 Tax Paid 0.24 -0.03 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -20.01 -0.31 Net Fixed Assets -14.55 Net Investments -14.82 Others 9.36 Cash from Financing Activity 20.87 0.00 Net Cash Inflow / Outflow 0.84 -0.42 Opening Cash & Equivalents 1.83 0.34 Closing Cash & Equivalent 2.67 -0.08

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.) 0.76 -57.35 -613.24 32.88 29.20 29.57 29.66 29.53 29.46 29.01 ROA 22.38% 4.66% -91.43% 0.98% -1.14% -0.28% 0.42% 0.20% 1.25% 0.80% ROE 123.73% 0.00% 0.00% 12.27% -1.29% -0.29% 0.44% 0.22% 1.56% 0.98% ROCE 33.22% 16.14% -693.38% 4.81% -1.22% -0.29% 0.59% 0.36% 2.25% 1.50% Fixed Asset Turnover 24.54 4.51 5.29 3.02 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 49.62 85.15 36.18 11.65 0.00 287.65 0.00 0.00 718.40 243.73 Inventory Days 48.41 227.69 195.29 580.80 0.00 11.04 0.00 0.00 0.00 148.46 Payable days 47.48 331.57 155.01 632.25 5271.52 301.30 0.00 68.42 197.83 33.45 Cash Conversion Cycle 50.54 -18.73 76.46 -39.80 -5271.52 -2.61 0.00 -68.42 520.57 358.74 Total Debt/Equity 0.00 -2.05 -0.87 6.98 0.11 0.00 0.00 0.00 0.00 0.00 Interest Cover 142.99 10.54 -214.34 3.20 0.00 0.00 0.00 6.48 123.50 4159.89

Description Mar 25 Mar 16 Mar 15
Book Value (Rs.) 1.00 28.94 28.23 ROA 54.65% 0.73% -1.89% ROE 85.30% 0.95% -2.37% ROCE 84.18% 1.40% -1.67% Fixed Asset Turnover 75.03 85.22 68.52 Receivable days 41.60 242.50 0.00 Inventory Days 13.90 147.71 154.02 Payable days 30.06 33.45 0.00 Cash Conversion Cycle 25.44 356.76 154.02 Total Debt/Equity 0.01 0.13 0.00 Interest Cover 291.61 37.77 0.00

Top Investors:

ebisu global opportunities fund limited

unico global opportunities fund limited

minerva ventures fund

bridge india fund

radiant global fund-class b participating shares

investi global opportunity fund pcc - cell 1

zeal global opportunities fund

al maha investment fund pcc-onyx strategy

century india opportunity fund pc

Annual Reports:

News Update:

Elitecon Internation - Quarterly Results
6th Nov 2025, 00:00 AM

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