Nifty

:

22536.85

Sensex

:

74290.00

116.90 (0.52%)
559.84 (0.76%)

Login

Nifty
Sensex

:
:

22536.85
74290.00

116.90 (0.52%)
559.84 (0.76%)

Elin Electronics Ltd.

Consumer Durables - Electronics

Rating :

50/99

BSE: 543725 | NSE: ELIN

Watchlist

NSE BSE

166.95

26-Apr-2024

Open
High
Low
Previous Close

172.05
172.10
165.45
169.60

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

147184
246.94
194.35
128.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

828.81
69.44
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

757.36
0.60%
1.66

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.75
-
7.64

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.96
-
-0.42

PAT CAGR (%)

10 Years
5 Years
3 Years

6.07
-
-8.39

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 190.93 171.77 11.15% 217.67 240.61 -9.53% 208.48 246.89 -15.56% 207.80 249.47 -16.70%
Expenses 183.38 158.67 15.57% 209.13 216.50 -3.40% 198.79 236.28 -15.87% 201.39 229.56 -12.27%
EBITDA 7.56 13.11 -42.33% 8.54 24.11 -64.58% 9.69 10.61 -8.67% 6.40 19.91 -67.86%
EBIDTM 3.96% 7.63% 3.92% 10.02% 4.65% 4.30% 3.08% 7.98%
Other Income 1.96 0.12 1,533.33% 2.07 0.06 3,350.00% 2.66 0.21 1,166.67% 1.79 0.11 1,527.27%
Interest 1.72 3.11 -44.69% 1.19 3.67 -67.57% 2.75 3.41 -19.35% 2.61 3.78 -30.95%
Depreciation 4.07 3.84 5.99% 4.09 3.65 12.05% 4.23 3.68 14.95% 5.29 3.35 57.91%
PBT 3.73 6.28 -40.61% 5.34 16.84 -68.29% 5.38 3.74 43.85% 0.29 12.89 -97.75%
Tax 1.06 1.56 -32.05% 1.92 4.42 -56.56% 1.25 0.36 247.22% -0.08 3.59 -
PAT 2.67 4.71 -43.31% 3.42 12.43 -72.49% 4.12 3.38 21.89% 0.38 9.30 -95.91%
PATM 1.40% 2.74% 1.57% 5.16% 1.98% 1.37% 0.18% 3.73%
EPS 0.54 0.95 -43.16% 0.69 2.50 -72.40% 0.83 0.68 22.06% 0.08 1.87 -95.72%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 236.71 202.25 17.04% 273.34 310.34 -11.92% 253.83 294.12 -13.70% 268.72 316.99 -15.23%
Expenses 228.22 189.06 20.71% 263.49 279.00 -5.56% 244.04 282.94 -13.75% 259.89 291.85 -10.95%
EBITDA 8.49 13.19 -35.63% 9.85 31.35 -68.58% 9.79 11.18 -12.43% 8.84 25.13 -64.82%
EBIDTM 3.59% 6.52% 3.61% 10.10% 3.86% 3.80% 3.29% 7.93%
Other Income 1.95 0.14 1,292.86% 2.11 0.06 3,416.67% 2.73 0.23 1,086.96% 1.84 0.14 1,214.29%
Interest 1.89 3.09 -38.83% 1.33 4.12 -67.72% 2.75 3.30 -16.67% 2.54 3.77 -32.63%
Depreciation 4.77 4.39 8.66% 4.76 4.07 16.95% 4.85 4.29 13.05% 5.86 3.76 55.85%
PBT 3.78 5.85 -35.38% 5.87 23.20 -74.70% 4.93 3.82 29.06% 2.27 17.75 -87.21%
Tax 1.13 1.27 -11.02% 1.95 5.99 -67.45% 1.16 0.69 68.12% 0.67 4.83 -86.13%
PAT 2.64 4.59 -42.48% 3.92 17.21 -77.22% 3.77 3.13 20.45% 1.60 12.92 -87.62%
PATM 1.12% 2.27% 1.43% 5.55% 1.49% 1.06% 0.60% 4.07%
EPS 0.55 0.96 -42.71% 0.82 4.21 -80.52% 0.79 0.77 2.60% 0.33 3.16 -89.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 824.88 867.06 891.61 712.01 611.46 475.13 392.14 374.84 335.58 291.43 Net Sales Growth -9.23% -2.75% 25.22% 16.44% 28.69% 21.16% 4.62% 11.70% 15.15% Cost Of Goods Sold 596.99 631.59 653.19 510.38 421.12 337.91 275.51 269.41 238.59 207.41 Gross Profit 227.89 235.47 238.42 201.62 190.34 137.23 116.64 105.42 96.98 84.01 GP Margin 27.63% 27.16% 26.74% 28.32% 31.13% 28.88% 29.74% 28.12% 28.90% 28.83% Total Expenditure 792.69 812.30 824.09 656.65 567.40 435.69 362.23 346.91 309.57 269.92 Power & Fuel Cost - 15.21 15.04 13.20 13.34 11.09 10.35 9.57 8.01 6.77 % Of Sales - 1.75% 1.69% 1.85% 2.18% 2.33% 2.64% 2.55% 2.39% 2.32% Employee Cost - 105.54 104.05 89.64 83.59 40.14 35.07 34.83 31.90 27.84 % Of Sales - 12.17% 11.67% 12.59% 13.67% 8.45% 8.94% 9.29% 9.51% 9.55% Manufacturing Exp. - 43.67 42.45 34.06 34.45 9.53 9.78 7.36 7.74 21.08 % Of Sales - 5.04% 4.76% 4.78% 5.63% 2.01% 2.49% 1.96% 2.31% 7.23% General & Admin Exp. - 9.11 4.48 3.75 6.98 6.29 6.61 4.56 4.54 3.86 % Of Sales - 1.05% 0.50% 0.53% 1.14% 1.32% 1.69% 1.22% 1.35% 1.32% Selling & Distn. Exp. - 3.01 2.72 3.35 2.04 4.00 3.83 3.22 3.14 2.39 % Of Sales - 0.35% 0.31% 0.47% 0.33% 0.84% 0.98% 0.86% 0.94% 0.82% Miscellaneous Exp. - 4.17 2.17 2.26 5.87 26.73 21.09 17.96 15.64 0.54 % Of Sales - 0.48% 0.24% 0.32% 0.96% 5.63% 5.38% 4.79% 4.66% 0.19% EBITDA 32.19 54.76 67.52 55.36 44.06 39.44 29.91 27.93 26.01 21.51 EBITDA Margin 3.90% 6.32% 7.57% 7.78% 7.21% 8.30% 7.63% 7.45% 7.75% 7.38% Other Income 8.48 2.18 0.47 1.69 0.92 1.35 1.41 0.77 0.48 0.23 Interest 8.27 12.81 12.17 8.55 10.40 9.28 8.54 7.70 8.83 8.48 Depreciation 17.68 16.45 12.76 10.36 17.51 8.82 8.95 6.79 6.86 6.62 PBT 14.74 27.68 43.06 38.14 17.07 22.69 13.83 14.20 10.80 6.64 Tax 4.15 6.53 11.22 10.24 4.02 4.99 2.07 2.46 1.68 1.26 Tax Rate 28.15% 23.59% 26.06% 26.85% 23.55% 21.99% 14.97% 17.32% 15.56% 18.98% PAT 10.59 21.16 31.83 27.90 13.05 17.70 11.76 11.74 9.12 5.37 PAT before Minority Interest 10.59 21.16 31.83 27.90 13.05 17.70 11.76 11.74 9.12 5.37 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.28% 2.44% 3.57% 3.92% 2.13% 3.73% 3.00% 3.13% 2.72% 1.84% PAT Growth -64.49% -33.52% 14.09% 113.79% -26.27% 50.51% 0.17% 28.73% 69.83% EPS 2.13 4.26 6.40 5.61 2.63 3.56 2.37 2.36 1.84 1.08

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 16
Net Sales 1,032.60 1,075.43 1,093.75 862.38 785.58 475.13 Net Sales Growth -8.11% -1.67% 26.83% 9.78% 65.34% Cost Of Goods Sold 765.77 796.74 815.67 624.70 553.80 338.08 Gross Profit 266.83 278.69 278.08 237.69 231.78 137.06 GP Margin 25.84% 25.91% 25.42% 27.56% 29.50% 28.85% Total Expenditure 995.64 1,010.32 1,014.78 795.90 730.20 435.69 Power & Fuel Cost - 16.71 16.21 14.26 14.76 11.09 % Of Sales - 1.55% 1.48% 1.65% 1.88% 2.33% Employee Cost - 128.84 125.24 108.02 105.81 40.14 % Of Sales - 11.98% 11.45% 12.53% 13.47% 8.45% Manufacturing Exp. - 49.23 46.27 37.37 38.39 9.53 % Of Sales - 4.58% 4.23% 4.33% 4.89% 2.01% General & Admin Exp. - 10.28 5.34 4.56 8.56 5.88 % Of Sales - 0.96% 0.49% 0.53% 1.09% 1.24% Selling & Distn. Exp. - 3.14 2.87 3.77 2.30 4.00 % Of Sales - 0.29% 0.26% 0.44% 0.29% 0.84% Miscellaneous Exp. - 5.38 3.17 3.22 6.58 26.98 % Of Sales - 0.50% 0.29% 0.37% 0.84% 5.68% EBITDA 36.97 65.11 78.97 66.48 55.38 39.44 EBITDA Margin 3.58% 6.05% 7.22% 7.71% 7.05% 8.30% Other Income 8.63 2.27 0.96 2.52 1.00 1.35 Interest 8.51 13.06 12.70 9.68 11.66 9.28 Depreciation 20.24 18.61 14.35 11.84 20.27 8.82 PBT 16.85 35.70 52.87 47.49 24.45 22.69 Tax 4.91 8.90 13.69 12.63 5.87 4.99 Tax Rate 29.14% 24.93% 25.89% 26.60% 24.01% 21.99% PAT 11.93 26.80 39.18 34.86 18.58 17.70 PAT before Minority Interest 11.93 26.80 39.18 34.86 18.58 17.70 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.16% 2.49% 3.58% 4.04% 2.37% 3.73% PAT Growth -68.48% -31.60% 12.39% 87.62% 4.97% EPS 2.40 5.39 7.88 7.01 3.74 3.56

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12
Shareholder's Funds 421.95 237.74 204.31 162.96 76.57 64.82 55.71 Share Capital 24.83 21.29 7.10 7.10 6.29 6.29 6.29 Total Reserves 397.12 216.45 197.22 155.86 70.28 58.54 49.42 Non-Current Liabilities 49.38 41.81 44.22 39.78 4.29 5.16 8.16 Secured Loans 39.59 33.08 36.94 39.02 3.77 4.14 6.89 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.83 0.77 0.73 0.00 0.00 0.00 0.00 Current Liabilities 149.37 148.08 165.28 103.74 83.67 74.58 63.44 Trade Payables 102.27 81.29 85.55 55.10 36.36 34.49 31.07 Other Current Liabilities 38.30 28.21 30.59 16.86 9.84 8.65 8.87 Short Term Borrowings 6.78 36.05 45.48 16.48 34.25 28.58 21.23 Short Term Provisions 2.02 2.53 3.66 15.31 3.21 2.87 2.27 Total Liabilities 620.70 427.63 413.81 306.48 164.53 144.56 127.31 Net Block 199.07 160.74 136.19 112.78 40.51 39.19 41.63 Gross Block 319.95 274.87 238.27 226.20 112.75 105.69 101.84 Accumulated Depreciation 120.88 114.13 102.08 113.42 72.23 66.50 60.21 Non Current Assets 238.23 181.88 157.86 129.80 58.09 45.35 47.95 Capital Work in Progress 0.00 0.02 0.06 0.03 0.00 0.00 0.00 Non Current Investment 2.00 2.00 2.00 2.01 0.99 0.77 0.77 Long Term Loans & Adv. 5.81 19.12 19.62 14.98 16.58 5.38 5.55 Other Non Current Assets 31.36 0.00 0.00 0.01 0.00 0.00 0.00 Current Assets 382.47 245.75 255.95 176.67 106.44 99.21 79.35 Current Investments 26.01 0.71 1.72 13.69 0.52 0.47 0.44 Inventories 102.27 104.34 94.05 66.43 36.57 34.64 34.46 Sundry Debtors 144.35 121.74 151.84 75.58 59.77 54.70 35.64 Cash & Bank 99.65 4.86 2.64 3.84 2.63 3.23 2.32 Other Current Assets 10.19 8.23 0.84 1.68 6.95 6.19 6.50 Short Term Loans & Adv. 8.30 5.87 4.86 15.45 3.05 3.32 3.94 Net Current Assets 233.10 97.67 90.67 72.93 22.77 24.63 15.92 Total Assets 620.70 427.63 413.81 306.47 164.53 144.56 127.30

Description Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 493.10 303.12 262.27 208.81 Share Capital 23.96 20.42 6.81 6.81 Total Reserves 469.13 282.70 255.46 202.00 Non-Current Liabilities 51.43 44.28 45.97 40.91 Secured Loans 39.59 33.96 37.15 40.15 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.97 0.91 0.87 0.00 Current Liabilities 189.64 185.26 200.06 126.42 Trade Payables 126.91 99.24 104.58 68.16 Other Current Liabilities 40.06 31.33 34.01 20.78 Short Term Borrowings 19.96 51.53 56.66 19.11 Short Term Provisions 2.72 3.16 4.82 18.37 Total Liabilities 734.17 532.66 508.30 376.14 Net Block 232.37 188.04 161.26 133.90 Gross Block 379.15 326.48 286.11 272.33 Accumulated Depreciation 146.77 138.44 124.84 138.43 Non Current Assets 272.97 210.55 182.70 150.80 Capital Work in Progress 0.09 0.02 0.06 0.03 Non Current Investment 0.07 0.06 0.06 0.03 Long Term Loans & Adv. 9.06 22.43 21.32 16.81 Other Non Current Assets 31.37 0.00 0.00 0.03 Current Assets 461.21 322.11 325.61 225.34 Current Investments 26.47 1.16 13.56 24.12 Inventories 123.43 119.72 114.99 79.90 Sundry Debtors 197.41 177.37 182.63 90.93 Cash & Bank 99.66 4.93 5.38 10.41 Other Current Assets 14.23 10.95 2.69 1.98 Short Term Loans & Adv. 10.26 7.98 6.34 17.99 Net Current Assets 271.56 136.85 125.54 98.92 Total Assets 734.18 532.66 508.31 376.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 50.24 72.00 -25.84 59.82 9.49 9.06 20.54 PBT 27.68 43.06 38.14 17.07 14.20 10.80 6.64 Adjustment 27.23 24.49 17.56 32.14 6.40 6.58 6.47 Changes in Working Capital 3.97 16.18 -75.74 14.97 -15.86 -15.50 0.42 Cash after chg. in Working capital 58.88 83.73 -20.04 64.18 4.74 1.88 13.53 Interest Paid 0.00 0.00 0.00 0.00 7.41 8.56 8.25 Tax Paid -8.64 -11.73 -5.80 -4.36 -2.66 -1.39 -1.24 Other Direct Exp. Paid 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 Cash From Investing Activity -188.48 -35.85 -2.76 -32.22 -7.98 -4.18 -10.57 Net Fixed Assets -45.06 -36.56 -12.10 -113.48 -7.06 -3.85 Net Investments -25.30 1.01 11.98 -14.19 -0.27 -0.03 Others -118.12 -0.30 -2.64 95.45 -0.65 -0.30 Cash from Financing Activity 134.69 -34.16 28.04 -27.53 -2.10 -3.97 -9.97 Net Cash Inflow / Outflow -3.56 1.99 -0.56 0.07 -0.60 0.91 0.00 Opening Cash & Equivalents 3.94 1.95 2.51 2.47 3.23 2.32 2.32 Closing Cash & Equivalent 0.38 3.94 1.95 2.54 2.63 3.23 2.32

Description Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 62.32 57.11 -33.64 82.95 PBT 35.70 52.87 47.49 24.45 Adjustment 29.49 26.14 19.42 36.64 Changes in Working Capital 7.84 -7.14 -93.63 28.21 Cash after chg. in Working capital 73.03 71.87 -26.72 89.30 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -10.72 -14.76 -6.92 -6.35 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -196.70 -27.81 -4.95 -43.36 Net Fixed Assets -45.06 -36.56 -12.10 Net Investments -25.30 1.01 11.98 Others -126.34 7.74 -4.83 Cash from Financing Activity 130.76 -29.96 34.19 -33.33 Net Cash Inflow / Outflow -3.62 -0.66 -4.40 6.25 Opening Cash & Equivalents 4.01 4.68 9.07 2.84 Closing Cash & Equivalent 0.39 4.01 4.68 9.10

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 84.97 55.84 47.99 229.66 121.78 103.10 88.60 ROA 4.04% 7.57% 7.75% 4.24% 7.60% 6.71% 4.22% ROE 6.41% 14.40% 15.19% 8.44% 16.61% 15.13% 9.65% ROCE 10.00% 17.56% 17.50% 12.18% 19.77% 20.54% 17.00% Fixed Asset Turnover 2.92 3.48 3.07 2.89 3.73 3.51 3.07 Receivable days 56.01 56.00 58.29 54.29 51.27 45.21 41.65 Inventory Days 43.49 40.61 41.13 39.30 31.89 34.58 40.27 Payable days 53.04 46.62 50.29 55.39 39.01 40.35 41.80 Cash Conversion Cycle 46.45 49.99 49.13 38.20 44.15 39.45 40.11 Total Debt/Equity 0.15 0.36 0.50 0.40 0.56 0.58 0.60 Interest Cover 3.16 4.54 5.46 2.64 2.84 2.22 1.78

Description Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 102.89 74.22 64.22 306.77 ROA 4.23% 7.53% 7.88% 5.30% ROE 6.73% 13.86% 14.80% 10.01% ROCE 9.99% 16.78% 17.46% 13.94% Fixed Asset Turnover 3.05 3.57 3.09 3.34 Receivable days 63.60 60.07 57.89 45.82 Inventory Days 41.26 39.16 41.24 33.72 Payable days 51.80 45.60 50.46 46.42 Cash Conversion Cycle 53.06 53.63 48.67 33.12 Total Debt/Equity 0.16 0.34 0.43 0.34 Interest Cover 3.73 5.16 5.91 3.10

Top Investors:

sbi magnum children's benefit fund

prem lata sethia

priyanka sethia

kotak mahindra trustee co ltd a/c kotak business c

sbi life insurance co. ltd

Annual Reports:

News Update:

Elin Electronics - Quarterly Results
13th Feb 2024, 13:56 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