Nifty

:

25642.80

Sensex

:

83313.93

-133.20 (-0.52%)
-503.76 (-0.60%)

Login

Nifty
Sensex

:
:

25642.80
83313.93

-133.20 (-0.52%)
-503.76 (-0.60%)

Elantas Beck India Ltd.

Chemicals

Rating :

59/99

BSE: 500123 | NSE: DRBECK

Watchlist

NSE BSE

8351.20

05-Feb-2026

Open
High
Low
Previous Close

8340.1
8500
8213.05
8340.05

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

768
6395274
8500
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,620.57
47.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,551.29
0.09%
6.82

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.08
14.33
5.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.77
15.47
4.88

PAT CAGR (%)

10 Years
5 Years
3 Years

12.82
17.71
12.59

P:E (Median)

8 Years
5 Years
3 Years

42.34
48.16
54.48

P:BV (Average)

8 Years
5 Years
3 Years

7.56
8.10
9.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

30.69
34.93
39.00

Earnings Forecasts:

(Updated: 31-01-2026)

Description 2024 2025 2026 2027
Adj EPS
P/E Ratio
Revenue
EBITDA
Net Income
ROA
P/B Ratio
ROE
FCFF
FCFF Yield
Net Debt
BVPS

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 216.54 183.57 17.96% 209.93 191.39 9.69% 206.13 176.58 16.73% 196.97 173.83 13.31%
Expenses 169.37 150.42 12.60% 170.29 152.69 11.53% 165.75 139.03 19.22% 162.01 138.26 17.18%
EBITDA 47.18 33.15 42.32% 39.64 38.70 2.43% 40.38 37.55 7.54% 34.96 35.57 -1.71%
EBIDTM 21.79% 18.06% 18.88% 20.22% 19.59% 21.26% 17.75% 20.46%
Other Income 7.20 12.49 -42.35% 18.46 17.03 8.40% 8.65 15.19 -43.05% 10.07 16.82 -40.13%
Interest 0.15 0.18 -16.67% 0.12 0.11 9.09% 0.08 0.17 -52.94% 0.20 0.20 0.00%
Depreciation 5.67 3.86 46.89% 5.14 3.22 59.63% 4.66 3.10 50.32% 4.86 3.08 57.79%
PBT 48.56 41.60 16.73% 52.84 52.40 0.84% 44.29 49.47 -10.47% 39.98 49.11 -18.59%
Tax 12.30 10.53 16.81% 13.56 10.55 28.53% 11.43 12.57 -9.07% 10.23 12.11 -15.52%
PAT 36.26 31.07 16.70% 39.29 41.85 -6.12% 32.87 36.91 -10.95% 29.74 37.00 -19.62%
PATM 16.74% 16.92% 18.71% 21.87% 15.95% 20.90% 15.10% 21.28%
EPS 45.89 39.32 16.71% 49.73 52.97 -6.12% 41.61 46.72 -10.94% 37.65 46.83 -19.60%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Net Sales 829.57 748.51 679.89 644.70 522.13 383.13 394.07 409.12 382.56 365.25 344.16 Net Sales Growth 14.37% 10.09% 5.46% 23.47% 36.28% -2.78% -3.68% 6.94% 4.74% 6.13% Cost Of Goods Sold 523.77 444.27 395.61 402.52 324.78 215.81 236.15 251.71 218.70 204.98 201.87 Gross Profit 305.80 304.24 284.28 242.19 197.35 167.33 157.92 157.41 163.86 160.27 142.30 GP Margin 36.86% 40.65% 41.81% 37.57% 37.80% 43.67% 40.07% 38.48% 42.83% 43.88% 41.35% Total Expenditure 667.42 604.14 536.75 530.92 443.87 312.79 340.24 344.35 304.30 286.61 281.90 Power & Fuel Cost - 11.15 10.38 9.28 7.06 5.29 5.82 6.29 7.39 6.28 6.68 % Of Sales - 1.49% 1.53% 1.44% 1.35% 1.38% 1.48% 1.54% 1.93% 1.72% 1.94% Employee Cost - 46.78 40.50 34.96 31.07 28.12 27.35 25.59 22.63 22.25 21.37 % Of Sales - 6.25% 5.96% 5.42% 5.95% 7.34% 6.94% 6.25% 5.92% 6.09% 6.21% Manufacturing Exp. - 52.53 45.10 45.75 42.36 27.79 30.71 27.12 23.59 21.47 21.60 % Of Sales - 7.02% 6.63% 7.10% 8.11% 7.25% 7.79% 6.63% 6.17% 5.88% 6.28% General & Admin Exp. - 14.92 14.35 10.77 10.35 9.62 12.94 10.01 10.79 8.88 11.20 % Of Sales - 1.99% 2.11% 1.67% 1.98% 2.51% 3.28% 2.45% 2.82% 2.43% 3.25% Selling & Distn. Exp. - 17.52 15.82 15.24 14.81 12.08 12.14 11.67 10.74 10.79 10.00 % Of Sales - 2.34% 2.33% 2.36% 2.84% 3.15% 3.08% 2.85% 2.81% 2.95% 2.91% Miscellaneous Exp. - 16.97 15.01 12.40 13.44 14.08 15.12 11.97 10.47 11.96 10.00 % Of Sales - 2.27% 2.21% 1.92% 2.57% 3.67% 3.84% 2.93% 2.74% 3.27% 2.67% EBITDA 162.16 144.37 143.14 113.78 78.26 70.34 53.83 64.77 78.26 78.64 62.26 EBITDA Margin 19.55% 19.29% 21.05% 17.65% 14.99% 18.36% 13.66% 15.83% 20.46% 21.53% 18.09% Other Income 44.38 54.77 52.95 17.64 16.33 21.79 17.66 11.93 8.62 7.64 5.61 Interest 0.55 0.66 0.57 0.62 0.25 0.22 0.34 0.23 0.21 0.21 0.19 Depreciation 20.33 15.03 11.90 12.39 12.11 11.70 7.35 6.58 5.59 5.19 5.94 PBT 185.67 183.45 183.62 118.41 82.23 80.21 63.79 69.88 81.09 80.89 61.73 Tax 47.52 43.89 46.33 31.35 24.50 18.45 14.23 23.38 26.01 26.40 19.98 Tax Rate 25.59% 23.92% 25.23% 24.28% 26.81% 23.00% 22.31% 26.22% 32.08% 32.64% 32.37% PAT 138.16 139.56 137.30 97.78 66.88 61.76 49.56 65.78 55.08 54.49 41.76 PAT before Minority Interest 138.16 139.56 137.30 97.78 66.88 61.76 49.56 65.78 55.08 54.49 41.76 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 16.65% 18.65% 20.19% 15.17% 12.81% 16.12% 12.58% 16.08% 14.40% 14.92% 12.13% PAT Growth -5.90% 1.65% 40.42% 46.20% 8.29% 24.62% -24.66% 19.43% 1.08% 30.48% EPS 174.89 176.66 173.80 123.77 84.66 78.18 62.73 83.27 69.72 68.97 52.86

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Shareholder's Funds 867.12 731.99 598.60 504.67 441.59 384.03 339.01 277.63 221.89 171.71 Share Capital 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 Total Reserves 859.19 724.07 590.67 496.75 433.67 376.10 331.09 269.70 213.96 163.78 Non-Current Liabilities 25.15 24.56 19.74 17.43 14.49 12.07 14.22 7.08 4.29 4.64 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 1.26 0.70 4.66 4.61 4.85 4.06 4.27 4.60 4.68 3.47 Current Liabilities 123.07 123.97 99.15 96.39 80.17 60.25 61.83 63.19 64.35 59.24 Trade Payables 92.42 87.66 74.55 76.09 60.69 36.49 48.79 43.87 41.27 38.15 Other Current Liabilities 21.55 30.56 24.02 16.49 14.02 21.86 10.96 16.69 15.54 13.54 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 9.10 5.75 0.59 3.81 5.47 1.90 2.08 2.63 7.54 7.55 Total Liabilities 1,015.34 880.52 717.49 618.49 536.25 456.35 415.06 347.90 290.53 235.59 Net Block 218.59 94.64 93.51 97.76 102.71 110.24 64.63 39.67 36.39 44.80 Gross Block 296.98 158.17 145.79 139.93 133.17 129.39 76.66 45.24 96.20 100.46 Accumulated Depreciation 78.39 63.53 52.29 42.17 30.47 19.15 12.03 5.58 59.81 55.67 Non Current Assets 244.49 121.56 130.50 161.04 163.46 148.43 91.81 59.23 44.75 48.97 Capital Work in Progress 18.70 17.05 12.69 19.48 17.66 10.29 0.43 15.31 5.42 0.23 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 5.23 0.05 0.15 0.15 Long Term Loans & Adv. 2.49 4.62 3.06 6.80 15.91 8.21 8.50 4.20 2.55 3.57 Other Non Current Assets 0.03 0.48 16.39 37.00 27.18 19.68 13.03 0.01 0.24 0.22 Current Assets 770.85 758.97 586.99 457.45 372.80 307.93 323.24 288.67 245.78 186.62 Current Investments 378.55 517.14 356.29 261.35 217.72 159.84 173.64 138.69 109.29 64.00 Inventories 95.05 73.24 79.85 83.93 52.68 49.77 51.13 44.89 56.21 50.65 Sundry Debtors 126.53 102.03 102.39 86.84 70.51 61.09 83.57 73.13 53.14 55.62 Cash & Bank 153.39 57.03 42.27 17.64 26.62 24.41 10.11 21.95 17.21 11.68 Other Current Assets 17.34 5.72 3.62 2.75 5.27 12.81 4.80 10.01 9.94 4.67 Short Term Loans & Adv. 11.47 3.81 2.58 4.95 2.02 9.04 1.24 2.77 2.24 2.10 Net Current Assets 647.78 635.00 487.84 361.06 292.62 247.67 261.42 225.48 181.43 127.38 Total Assets 1,015.34 880.53 717.49 618.49 536.26 456.36 415.05 347.90 290.53 235.59

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Cash From Operating Activity 63.22 133.42 82.95 28.51 79.40 47.86 33.02 50.83 55.86 46.38 PBT 183.45 183.62 129.13 91.38 80.21 63.79 89.16 81.09 80.89 61.73 Adjustment -29.21 -32.30 -11.62 -8.82 -5.92 -3.58 -21.04 -0.39 0.06 3.30 Changes in Working Capital -51.12 19.94 -4.29 -35.22 21.36 3.49 -16.28 -5.44 1.14 1.78 Cash after chg. in Working capital 103.12 171.27 113.22 47.34 95.65 63.69 51.84 75.26 82.09 66.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -39.89 -37.85 -30.26 -18.82 -16.25 -15.83 -18.82 -24.43 -26.24 -20.44 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 77.77 -131.53 -76.00 -32.72 -69.11 -39.62 -31.74 -44.62 -50.54 -41.87 Net Fixed Assets -140.46 -16.74 0.93 -8.58 -11.15 -62.59 -16.54 41.07 -0.93 -5.77 Net Investments 138.59 -160.85 -94.94 -43.63 -57.88 19.03 -40.13 -29.30 -45.29 -33.84 Others 79.64 46.06 18.01 19.49 -0.08 3.94 24.93 -56.39 -4.32 -2.26 Cash from Financing Activity -4.60 -4.52 -4.58 -4.21 -4.21 -4.66 -4.49 -4.51 -5.01 -4.45 Net Cash Inflow / Outflow 136.39 -2.63 2.37 -8.43 6.08 3.59 -3.20 1.70 0.31 0.06 Opening Cash & Equivalents 3.23 5.86 3.49 11.92 5.84 2.25 5.45 3.75 3.44 3.38 Closing Cash & Equivalent 139.62 3.23 5.86 3.49 11.92 5.84 2.25 5.45 3.75 3.44

Financial Ratios

Standalone

Right to Left

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Book Value (Rs.) 1093.78 923.34 755.07 636.59 557.02 484.41 427.63 350.20 279.89 216.59 ROA 14.72% 17.18% 14.64% 11.58% 12.44% 11.37% 17.24% 17.26% 20.71% 19.51% ROE 17.46% 20.64% 17.73% 14.14% 14.96% 13.71% 21.34% 22.05% 27.69% 27.17% ROCE 23.03% 27.69% 23.52% 19.37% 19.48% 17.74% 29.00% 32.55% 41.21% 40.29% Fixed Asset Turnover 3.29 4.47 4.60 3.82 2.92 3.82 6.71 5.74 4.17 3.98 Receivable days 55.73 54.87 53.57 55.00 62.69 67.00 69.90 56.76 48.44 49.64 Inventory Days 41.03 41.09 46.36 47.75 48.80 46.73 42.83 45.44 47.59 48.26 Payable days 73.97 74.36 68.30 76.86 58.91 48.16 51.60 54.73 53.23 47.27 Cash Conversion Cycle 22.79 21.60 31.63 25.89 52.58 65.57 61.13 47.47 42.80 50.63 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 279.59 322.52 210.09 367.54 368.45 189.78 382.21 389.19 394.83 329.54

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

tata mutual fund - tata small cap fund

anmol sekhri consultants private limited

Annual Reports:

News Update:

No Latest News!

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