Nifty

:

24273.80

Sensex

:

80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Login

Nifty
Sensex

:
:

24273.80
80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

E-Land Apparel Ltd.

Textile

Rating :

N/A

BSE: 532820 | NSE: ELAND

Watchlist

NSE BSE

11.11

06-Feb-2025

Open
High
Low
Previous Close

11.64
12.95
10.97
12.18

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

37462
4.24
20.08
7.36

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

69.92
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

94.62
N/A
-0.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.10
7.60
6.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
19.33

PAT CAGR (%)

10 Years
5 Years
3 Years

0.21
-5.35
11.67

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.07
-0.07
-0.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-13.32
-9.64
3.03

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 67.25 38.27 75.73% 44.39 37.05 19.81% 85.19 63.54 34.07% 76.54 57.60 32.88%
Expenses 62.98 38.49 63.63% 44.18 36.27 21.81% 76.23 57.44 32.71% 71.31 55.23 29.11%
EBITDA 4.27 -0.22 - 0.22 0.78 -71.79% 8.96 6.09 47.13% 5.23 2.37 120.68%
EBIDTM 6.36% -0.57% 0.49% 2.11% 10.52% 9.59% 6.83% 4.11%
Other Income 2.34 2.12 10.38% 2.06 2.38 -13.45% 2.61 0.56 366.07% 2.05 1.00 105.00%
Interest 1.85 14.22 -86.99% 1.22 12.95 -90.58% 6.37 12.91 -50.66% 13.84 12.69 9.06%
Depreciation 1.63 1.90 -14.21% 1.39 0.86 61.63% 1.34 0.76 76.32% 1.38 1.15 20.00%
PBT 3.13 -14.22 - -0.33 -10.65 - 3.86 -7.01 - -7.95 -10.46 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 3.13 -14.22 - -0.33 -10.65 - 3.86 -7.01 - -7.95 -10.46 -
PATM 4.65% -37.15% -0.75% -28.74% 4.53% -11.04% -10.38% -18.17%
EPS 0.65 -2.96 - -0.07 -2.22 - 0.80 -1.46 - -1.66 -2.18 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 273.37 215.39 230.25 177.58 121.22 149.35 172.02 183.50 215.34 234.55 175.03 Net Sales Growth 39.15% -6.45% 29.66% 46.49% -18.83% -13.18% -6.26% -14.79% -8.19% 34.01% Cost Of Goods Sold 134.03 92.32 105.69 81.28 53.69 63.00 80.15 93.91 113.77 108.11 80.28 Gross Profit 139.34 123.07 124.57 96.29 67.53 86.35 91.87 89.60 101.57 126.43 94.75 GP Margin 50.97% 57.14% 54.10% 54.22% 55.71% 57.82% 53.41% 48.83% 47.17% 53.90% 54.13% Total Expenditure 254.70 203.51 216.71 172.67 126.51 152.29 176.19 205.86 258.72 250.92 202.33 Power & Fuel Cost - 2.13 2.27 1.91 1.79 2.37 2.49 2.52 3.08 2.79 2.18 % Of Sales - 0.99% 0.99% 1.08% 1.48% 1.59% 1.45% 1.37% 1.43% 1.19% 1.25% Employee Cost - 58.10 53.91 45.17 40.67 54.17 52.53 61.39 66.48 65.80 54.82 % Of Sales - 26.97% 23.41% 25.44% 33.55% 36.27% 30.54% 33.46% 30.87% 28.05% 31.32% Manufacturing Exp. - 33.54 36.35 28.62 16.90 20.13 19.10 24.61 33.01 40.15 30.13 % Of Sales - 15.57% 15.79% 16.12% 13.94% 13.48% 11.10% 13.41% 15.33% 17.12% 17.21% General & Admin Exp. - 6.48 6.35 5.85 5.18 7.73 12.85 10.47 13.83 16.08 12.23 % Of Sales - 3.01% 2.76% 3.29% 4.27% 5.18% 7.47% 5.71% 6.42% 6.86% 6.99% Selling & Distn. Exp. - 5.26 6.66 5.21 5.02 2.19 3.40 4.09 3.26 6.30 3.09 % Of Sales - 2.44% 2.89% 2.93% 4.14% 1.47% 1.98% 2.23% 1.51% 2.69% 1.77% Miscellaneous Exp. - 5.67 5.48 4.62 3.27 2.69 5.67 8.87 25.29 11.69 3.09 % Of Sales - 2.63% 2.38% 2.60% 2.70% 1.80% 3.30% 4.83% 11.74% 4.98% 11.20% EBITDA 18.68 11.88 13.54 4.91 -5.29 -2.94 -4.17 -22.36 -43.38 -16.37 -27.30 EBITDA Margin 6.83% 5.52% 5.88% 2.76% -4.36% -1.97% -2.42% -12.19% -20.14% -6.98% -15.60% Other Income 9.06 7.11 2.15 5.42 3.28 3.13 4.05 4.55 0.90 4.12 6.53 Interest 23.28 53.92 50.96 46.54 46.81 48.23 39.45 22.41 34.07 3.83 4.14 Depreciation 5.74 4.90 4.60 3.83 4.18 4.39 1.94 2.09 3.66 2.59 2.65 PBT -1.29 -39.83 -39.86 -40.04 -53.00 -52.43 -41.52 -42.31 -80.21 -18.67 -27.56 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.77 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -194.34% PAT -1.29 -39.83 -39.86 -28.60 -53.00 -52.43 -41.52 -78.42 -80.21 -18.67 -39.02 PAT before Minority Interest -1.29 -39.83 -39.86 -28.60 -53.00 -52.43 -41.52 -78.42 -80.21 -18.67 -39.02 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 -0.47% -18.49% -17.31% -16.11% -43.72% -35.11% -24.14% -42.74% -37.25% -7.96% -22.29% PAT Growth 0.00% - - - - - - - - - EPS -0.27 -8.30 -8.30 -5.96 -11.04 -10.92 -8.65 -16.34 -16.71 -3.89 -8.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds -498.53 -458.48 -418.55 -411.37 -358.58 -306.45 -234.73 -98.04 -185.81 -164.15 Share Capital 47.99 47.99 47.99 47.99 47.99 47.99 47.99 47.99 47.99 47.99 Total Reserves -546.52 -506.47 -466.54 -459.37 -406.57 -354.44 -282.72 -146.03 -233.80 -212.14 Non-Current Liabilities 632.29 575.89 520.31 489.08 443.35 386.12 302.97 155.28 296.16 297.98 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 49.01 46.44 41.50 51.47 42.78 35.05 10.01 93.42 293.61 295.43 Long Term Provisions 4.56 3.93 3.88 3.53 3.40 3.41 3.47 2.39 2.11 2.11 Current Liabilities 43.72 37.50 59.08 43.90 34.37 35.52 43.42 97.94 81.05 89.27 Trade Payables 28.87 31.08 33.76 28.78 20.96 30.28 36.05 41.40 32.05 20.07 Other Current Liabilities 12.62 4.33 21.02 13.26 11.29 3.58 5.98 18.94 12.87 32.77 Short Term Borrowings 0.00 0.00 2.32 0.04 0.34 0.00 0.00 34.60 33.85 35.20 Short Term Provisions 2.22 2.08 1.97 1.81 1.78 1.66 1.38 3.00 2.28 1.22 Total Liabilities 177.48 154.91 160.84 121.61 119.14 115.19 111.66 155.18 191.40 223.10 Net Block 26.08 84.89 88.73 48.37 50.88 41.99 43.90 45.51 58.55 46.61 Gross Block 37.61 95.56 97.28 59.94 60.04 48.22 48.82 48.63 77.26 62.22 Accumulated Depreciation 11.52 10.67 8.55 11.57 9.16 6.22 4.91 3.13 18.72 15.60 Non Current Assets 100.03 89.16 92.68 73.22 72.95 49.71 50.99 53.86 65.39 56.91 Capital Work in Progress 0.00 0.13 0.00 20.06 17.27 1.19 0.00 0.00 0.00 0.50 Non Current Investment 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 2.13 2.65 2.45 3.23 3.01 3.61 4.03 5.27 6.84 6.52 Other Non Current Assets 0.00 1.48 1.49 1.55 1.77 2.92 3.04 3.08 0.00 3.27 Current Assets 77.44 65.76 68.15 48.38 46.20 65.48 60.67 101.32 126.01 166.18 Current Investments 0.00 0.11 0.14 0.36 0.13 0.18 0.23 0.37 0.08 0.08 Inventories 19.13 17.29 23.01 16.32 15.82 16.39 21.96 30.38 44.60 43.70 Sundry Debtors 25.40 23.06 19.80 18.25 16.76 19.37 23.05 37.49 44.56 44.39 Cash & Bank 17.14 11.84 7.85 6.69 2.50 17.49 5.61 11.50 8.60 26.25 Other Current Assets 15.78 5.16 10.33 6.22 10.99 12.04 9.82 21.58 28.17 51.76 Short Term Loans & Adv. 8.65 8.29 7.02 0.54 1.91 1.10 2.85 3.14 6.46 2.31 Net Current Assets 33.72 28.25 9.07 4.48 11.83 29.96 17.25 3.38 44.96 76.91 Total Assets 177.47 154.92 160.83 121.60 119.15 115.19 111.66 155.18 191.40 223.09

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 17.72 4.53 14.99 4.84 14.34 17.53 222.39 62.11 -2.86 -21.86 PBT -39.83 -39.92 -28.60 -53.00 -52.43 -41.52 -78.42 -80.21 -18.67 -13.26 Adjustment 58.81 56.16 49.09 50.72 51.75 46.13 60.50 55.25 9.27 0.00 Changes in Working Capital -1.27 -11.71 -5.49 7.12 15.02 12.92 240.07 87.20 6.86 -11.65 Cash after chg. in Working capital 17.72 4.53 14.99 4.84 14.34 17.53 222.15 62.23 -2.54 -24.91 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -0.13 -0.33 3.04 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 -6.08 -0.74 -2.84 -3.62 -17.73 10.41 17.36 9.07 9.23 42.56 Net Fixed Assets 58.08 1.59 -17.28 -2.69 -27.90 -0.59 -0.19 28.63 -14.54 4.85 Net Investments 0.11 0.03 0.22 -0.23 0.05 0.05 0.14 -0.29 0.00 0.00 Others -64.27 -2.36 14.22 -0.70 10.12 10.95 17.41 -19.27 23.77 37.71 Cash from Financing Activity -9.34 0.20 -10.99 3.17 -1.09 -25.04 -240.57 -69.23 -18.54 -11.49 Net Cash Inflow / Outflow 2.29 3.99 1.16 4.39 -4.47 2.90 -0.82 1.95 -12.17 9.21 Opening Cash & Equivalents 11.77 7.79 6.63 2.24 6.71 3.81 4.62 2.70 14.90 5.75 Closing Cash & Equivalent 14.06 11.77 7.79 6.63 2.24 6.71 3.81 4.62 2.70 14.96

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) -103.88 -95.53 -93.22 -87.26 -76.26 -65.40 -48.91 -20.43 -46.70 -42.28 ROA -23.96% -25.25% -20.25% -44.03% -44.74% -36.60% -58.78% -46.29% -9.01% -16.37% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -69.20% -12.84% -6.03% Fixed Asset Turnover 3.23 2.39 2.26 2.02 2.76 3.55 3.77 3.47 3.37 2.72 Receivable days 41.06 33.96 39.10 52.72 44.16 45.01 60.15 68.65 69.10 90.79 Inventory Days 30.86 31.95 40.42 48.38 39.37 40.70 51.99 62.73 68.60 71.54 Payable days 118.51 111.97 140.43 169.10 148.44 76.75 76.45 63.26 40.72 38.36 Cash Conversion Cycle -46.60 -46.06 -60.90 -68.00 -64.92 8.96 35.69 68.12 96.98 123.96 Total Debt/Equity -0.10 -0.10 -0.10 -0.12 -0.12 -0.11 -0.04 -1.31 -1.46 -1.63 Interest Cover 0.26 0.22 0.39 -0.13 -0.09 -0.05 -2.50 -1.35 -3.87 -2.20

Top Investors:

vikram sharad sheth

anil vishanji dedhia

kanjalochana finserve private limited

Annual Reports:

News Update:

E-Land Apparel gets nod to make investment in plant, machinery
14th Feb 2025, 10:18 AM

This investment is vital for enhancing operational capacity to meet increasing demand, accommodate larger contracts, and drive revenue growth
Read More
E-Land Apparel - Quarterly Results
13th Feb 2025, 19:19 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