Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Elegant Marbles & Grani Industries Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

66/99

BSE: 526705 | NSE: Not Listed

Watchlist

NSE BSE

246.05

19-Apr-2024

Open
High
Low
Previous Close

243.20
248.80
243.10
248.90

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

26
0.82
364.00
104.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

72.90
14.74
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

68.06
1.34%
0.63

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.49
12.64
56.73

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.83
27.65
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-4.68
-1.45
-

P:E (Median)

8 Years
5 Years
3 Years

15.23
18.20
18.25

P:BV (Average)

8 Years
5 Years
3 Years

0.48
0.48
0.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.57
0.22
-5.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 9.71 8.93 8.73% 8.58 8.22 4.38% 7.76 7.90 -1.77% 10.60 7.87 34.69%
Expenses 8.55 7.87 8.64% 6.81 7.49 -9.08% 6.20 7.67 -19.17% 8.78 7.30 20.27%
EBITDA 1.16 1.06 9.43% 1.77 0.73 142.47% 1.56 0.23 578.26% 1.82 0.57 219.30%
EBIDTM 11.92% 11.84% 20.65% 8.84% 20.13% 2.90% 17.13% 7.21%
Other Income 0.63 0.70 -10.00% 0.72 0.70 2.86% 0.62 0.21 195.24% 0.59 0.21 180.95%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.14 0.08 75.00% 0.09 0.08 12.50% 0.11 0.07 57.14% 0.08 0.07 14.29%
PBT 1.64 0.86 90.70% 2.40 1.35 77.78% 1.17 0.37 216.22% 1.64 0.71 130.99%
Tax 0.40 0.34 17.65% 0.51 0.24 112.50% 0.46 0.07 557.14% 0.53 -0.05 -
PAT 1.24 0.52 138.46% 1.90 1.12 69.64% 0.70 0.30 133.33% 1.11 0.76 46.05%
PATM 12.76% 5.85% 22.09% 13.57% 9.07% 3.75% 10.43% 9.71%
EPS 4.13 1.74 137.36% 6.32 3.72 69.89% 2.35 0.99 137.37% 3.69 2.55 44.71%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 36.65 35.65 27.82 9.26 10.28 19.66 24.04 28.47 30.26 26.60 25.30 Net Sales Growth 11.33% 28.15% 200.43% -9.92% -47.71% -18.22% -15.56% -5.92% 13.76% 5.14% Cost Of Goods Sold 19.50 22.62 19.61 6.92 6.02 11.42 16.78 22.24 24.39 21.04 19.68 Gross Profit 17.15 13.03 8.21 2.33 4.26 8.24 7.26 6.23 5.87 5.56 5.62 GP Margin 46.79% 36.55% 29.51% 25.16% 41.44% 41.91% 30.20% 21.88% 19.40% 20.90% 22.21% Total Expenditure 30.34 31.82 26.49 12.60 11.58 18.53 23.11 26.96 29.13 25.78 23.93 Power & Fuel Cost - 0.57 0.51 0.46 0.56 0.64 0.65 0.58 0.58 0.47 0.41 % Of Sales - 1.60% 1.83% 4.97% 5.45% 3.26% 2.70% 2.04% 1.92% 1.77% 1.62% Employee Cost - 3.19 3.04 2.49 2.56 2.69 2.09 0.95 0.45 0.30 0.26 % Of Sales - 8.95% 10.93% 26.89% 24.90% 13.68% 8.69% 3.34% 1.49% 1.13% 1.03% Manufacturing Exp. - 0.94 0.27 0.12 0.20 0.68 0.55 0.46 1.18 1.28 1.27 % Of Sales - 2.64% 0.97% 1.30% 1.95% 3.46% 2.29% 1.62% 3.90% 4.81% 5.02% General & Admin Exp. - 2.76 1.94 1.37 1.69 2.11 1.89 2.02 2.08 2.23 1.81 % Of Sales - 7.74% 6.97% 14.79% 16.44% 10.73% 7.86% 7.10% 6.87% 8.38% 7.15% Selling & Distn. Exp. - 1.07 0.63 0.16 0.16 0.38 0.43 0.27 0.07 0.14 0.27 % Of Sales - 3.00% 2.26% 1.73% 1.56% 1.93% 1.79% 0.95% 0.23% 0.53% 1.07% Miscellaneous Exp. - 0.67 0.49 1.07 0.39 0.60 0.71 0.45 0.38 0.32 0.27 % Of Sales - 1.88% 1.76% 11.56% 3.79% 3.05% 2.95% 1.58% 1.26% 1.20% 0.87% EBITDA 6.31 3.83 1.33 -3.34 -1.30 1.13 0.93 1.51 1.13 0.82 1.37 EBITDA Margin 17.22% 10.74% 4.78% -36.07% -12.65% 5.75% 3.87% 5.30% 3.73% 3.08% 5.42% Other Income 2.56 2.20 2.00 2.69 2.93 3.05 4.48 6.36 7.02 5.56 4.18 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.42 0.30 0.20 0.13 0.13 0.28 0.17 0.19 0.20 0.21 0.14 PBT 6.85 5.73 3.13 -0.78 1.50 3.90 5.25 7.69 7.95 6.18 5.41 Tax 1.90 1.18 0.44 0.00 0.03 0.63 0.88 1.74 1.45 0.85 0.50 Tax Rate 27.74% 27.96% 14.06% 0.00% 2.00% 16.15% 16.76% 22.63% 18.24% 13.75% 9.24% PAT 4.95 3.04 2.69 -0.79 1.47 3.27 4.37 5.95 6.49 5.32 4.91 PAT before Minority Interest 4.95 3.04 2.69 -0.79 1.47 3.27 4.37 5.95 6.49 5.32 4.91 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 13.51% 8.53% 9.67% -8.53% 14.30% 16.63% 18.18% 20.90% 21.45% 20.0% 19.41% PAT Growth 83.33% 13.01% - - -55.05% -25.17% -26.55% -8.32% 21.99% 8.35% EPS 16.50 10.13 8.97 -2.63 4.90 10.90 14.57 19.83 21.63 17.73 16.37

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 105.96 105.50 91.42 69.71 90.64 87.35 89.94 63.27 57.87 53.74 Share Capital 3.66 3.66 3.66 3.66 3.66 3.66 4.50 4.50 4.50 4.50 Total Reserves 102.30 101.84 87.76 66.05 86.98 83.69 85.44 58.77 53.37 49.24 Non-Current Liabilities 0.69 -0.53 -0.67 -0.91 -0.99 -0.98 -0.94 -0.92 -0.45 -0.21 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 0.16 0.18 0.33 0.31 0.45 0.00 0.00 0.00 0.00 0.00 Current Liabilities 6.72 2.85 2.18 1.65 3.12 11.78 12.00 11.14 10.88 7.43 Trade Payables 0.16 0.15 0.02 0.16 0.93 7.93 10.22 8.90 7.92 5.08 Other Current Liabilities 6.06 2.24 1.91 1.27 2.17 3.85 1.60 2.05 1.79 1.13 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 0.50 0.46 0.24 0.23 0.02 0.00 0.18 0.19 1.17 1.21 Total Liabilities 113.37 107.82 92.93 70.45 92.77 98.15 101.00 73.49 68.30 60.96 Net Block 1.95 2.14 0.85 0.92 1.03 0.84 0.96 1.08 0.74 1.10 Gross Block 6.58 7.04 5.62 5.55 5.78 5.30 5.26 5.19 4.65 4.96 Accumulated Depreciation 4.63 4.90 4.76 4.63 4.75 4.47 4.30 4.11 3.91 3.86 Non Current Assets 86.33 80.06 69.38 51.82 73.58 79.43 85.92 60.30 51.14 45.53 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 83.99 76.90 68.09 50.26 72.42 78.18 84.55 58.86 50.05 44.02 Long Term Loans & Adv. 0.39 1.02 0.44 0.64 0.13 0.41 0.41 0.35 0.34 0.40 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 27.04 27.76 23.55 18.63 19.19 18.72 15.09 13.19 17.15 15.43 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.91 16.29 16.71 14.27 15.45 14.13 10.83 9.94 12.08 12.16 Sundry Debtors 4.01 3.50 1.27 0.68 1.39 1.26 1.27 1.33 1.75 1.55 Cash & Bank 2.06 3.96 2.37 1.62 0.82 1.39 1.09 1.35 1.11 1.12 Other Current Assets 3.05 3.19 2.25 1.43 1.54 1.94 1.90 0.56 2.21 0.59 Short Term Loans & Adv. 1.42 0.82 0.95 0.64 0.31 0.79 0.65 0.02 1.74 0.24 Net Current Assets 20.31 24.91 21.37 16.98 16.07 6.94 3.09 2.06 6.27 8.01 Total Assets 113.37 107.82 92.93 70.45 92.77 98.15 101.01 73.49 68.29 60.96

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 4.99 -2.75 -7.09 -1.74 -8.84 -4.51 -1.63 4.08 2.46 -3.17 PBT 4.22 3.13 -0.78 1.50 3.90 5.25 7.69 7.95 6.18 5.41 Adjustment -1.40 -1.72 -2.49 -2.33 -2.20 -4.25 -6.17 -6.40 -4.37 -2.80 Changes in Working Capital 3.62 -2.44 -3.66 -0.48 -9.16 -3.34 -1.40 4.99 1.77 -4.73 Cash after chg. in Working capital 6.45 -1.03 -6.94 -1.31 -7.46 -2.34 0.12 6.54 3.57 -2.12 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.46 -1.72 -0.15 -0.43 -1.38 -2.17 -1.74 -2.46 -1.12 -1.06 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 -5.93 4.35 7.85 2.55 8.27 22.04 1.36 -2.75 -1.42 0.97 Net Fixed Assets 0.46 -1.42 -0.07 0.23 -0.48 -0.04 -0.07 -0.54 0.31 -0.02 Net Investments -7.09 -8.81 -17.83 22.16 5.76 6.37 -25.69 -8.81 -6.03 -1.94 Others 0.70 14.58 25.75 -19.84 2.99 15.71 27.12 6.60 4.30 2.93 Cash from Financing Activity -1.01 0.00 0.00 0.00 0.00 -17.22 0.00 -1.08 -1.05 -1.05 Net Cash Inflow / Outflow -1.94 1.60 0.76 0.81 -0.56 0.31 -0.27 0.25 -0.01 -3.26 Opening Cash & Equivalents 3.94 2.34 1.58 0.77 1.33 1.02 1.35 1.11 1.12 4.38 Closing Cash & Equivalent 1.99 3.94 2.34 1.58 0.77 1.33 1.09 1.35 1.11 1.12

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 289.50 288.24 249.79 190.47 247.64 238.67 199.87 140.60 128.60 119.42 ROA 2.75% 2.68% -0.96% 1.81% 3.42% 4.39% 6.82% 9.16% 8.24% 8.09% ROE 2.87% 2.73% -0.98% 1.84% 3.67% 4.93% 7.77% 10.72% 9.54% 9.47% ROCE 3.99% 3.18% -0.97% 1.87% 4.38% 5.92% 10.04% 13.12% 11.07% 10.44% Fixed Asset Turnover 5.23 4.40 1.66 1.81 3.55 4.55 5.45 6.15 5.54 5.11 Receivable days 38.44 31.34 38.57 36.79 24.56 19.15 16.66 18.61 22.67 14.76 Inventory Days 175.09 216.49 610.68 527.79 274.59 189.57 133.14 132.83 166.33 163.79 Payable days 2.53 1.56 4.67 33.10 92.29 133.16 134.29 117.79 97.54 82.91 Cash Conversion Cycle 211.01 246.26 644.58 531.47 206.86 75.56 15.51 33.66 91.46 95.63 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Top Investors:

niraj mansukhlal ved

sapna niraj ved

hina kirti doshi

investor education and protection fund authority ministry of corporate affairs

Annual Reports:

News Update:

Elegant Marbles&Gran - Quarterly Results
12th Feb 2024, 19:10 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