Nifty
:
24967.75
Sensex
:
81635.91
97.65 (0.39%)
329.06 (0.40%)
Nifty
Sensex
:
:
24967.75
81635.91
97.65 (0.39%)
329.06 (0.40%)

Elixir Capital Ltd.

Finance - Investment

Rating :
45/99

BSE: 531278 | NSE: Not Listed

NSE BSE
107.85
25-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  107.4
  •  110.6
  •  106.15
  •  107.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  900
  •  96739
  •  110.6
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62.59
  • 10.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 83.00
  • 1.16%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.29%
  • 8.87%
  • 17.58%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.66
  • 14.24
  • 111.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.11
  • 8.14
  • -16.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.44
  • 0.41
  • -17.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.70
  • 3.82
  • 4.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 0.99
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -10.58
  • -4.20
  • 2.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
10.92
14.73
-25.87%
-3.96
15.81
-
6.04
5.90
2.37%
18.56
6.08
205.26%
Expenses
6.68
3.04
119.74%
5.59
2.40
132.92%
3.70
1.60
131.25%
3.00
1.67
79.64%
EBITDA
4.24
11.69
-63.73%
-9.56
13.40
-
2.34
4.30
-45.58%
15.57
4.42
252.26%
EBIDTM
38.85%
79.37%
241.01%
84.80%
38.74%
72.87%
83.86%
72.59%
Other Income
1.17
0.27
333.33%
0.19
1.20
-84.17%
0.22
0.22
0.00%
0.16
0.37
-56.76%
Interest
0.62
0.43
44.19%
0.38
0.45
-15.56%
0.66
0.33
100.00%
0.56
0.40
40.00%
Depreciation
0.11
0.07
57.14%
0.26
0.09
188.89%
0.08
0.08
0.00%
0.09
0.09
0.00%
PBT
4.69
11.45
-59.04%
-10.32
14.06
-
1.82
4.10
-55.61%
15.07
4.82
212.66%
Tax
1.01
2.86
-64.69%
-1.88
3.42
-
0.63
0.92
-31.52%
3.77
0.74
409.46%
PAT
3.68
8.59
-57.16%
-8.44
10.63
-
1.19
3.18
-62.58%
11.30
4.08
176.96%
PATM
33.74%
58.33%
212.81%
67.28%
19.75%
53.91%
60.85%
67.10%
EPS
4.70
10.94
-57.04%
-10.80
13.55
-
1.52
4.06
-62.56%
14.41
5.40
166.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
31.56
35.37
32.54
3.76
23.17
18.18
0.96
3.49
9.98
12.23
4.23
Net Sales Growth
-25.78%
8.70%
765.43%
-83.77%
27.45%
1793.75%
-72.49%
-65.03%
-18.40%
189.13%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
31.56
35.37
32.54
3.76
23.17
18.18
0.96
3.49
9.98
12.23
4.23
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
18.97
15.33
7.24
5.70
5.52
4.63
5.30
3.36
3.76
2.65
2.26
Power & Fuel Cost
-
0.07
0.07
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.07
% Of Sales
-
0.20%
0.22%
1.33%
0.17%
0.22%
5.21%
1.43%
0.50%
0.49%
1.65%
Employee Cost
-
10.18
3.54
2.33
2.28
1.77
0.88
0.53
0.84
0.26
0.24
% Of Sales
-
28.78%
10.88%
61.97%
9.84%
9.74%
91.67%
15.19%
8.42%
2.13%
5.67%
Manufacturing Exp.
-
1.63
1.17
0.81
0.84
0.69
0.56
0.66
0.61
0.55
0.50
% Of Sales
-
4.61%
3.60%
21.54%
3.63%
3.80%
58.33%
18.91%
6.11%
4.50%
11.82%
General & Admin Exp.
-
3.24
2.37
2.36
2.18
2.01
2.17
2.03
2.18
1.78
1.44
% Of Sales
-
9.16%
7.28%
62.77%
9.41%
11.06%
226.04%
58.17%
21.84%
14.55%
34.04%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.28
0.16
0.20
0.23
0.17
1.69
0.14
0.12
0.07
0.00
% Of Sales
-
0.79%
0.49%
5.32%
0.99%
0.94%
176.04%
4.01%
1.20%
0.57%
1.89%
EBITDA
12.59
20.04
25.30
-1.94
17.65
13.55
-4.34
0.13
6.22
9.58
1.97
EBITDA Margin
39.89%
56.66%
77.75%
-51.60%
76.18%
74.53%
-452.08%
3.72%
62.32%
78.33%
46.57%
Other Income
1.74
0.83
2.13
0.74
1.39
1.47
0.26
0.27
0.27
0.23
0.26
Interest
2.22
2.03
1.52
1.13
1.66
0.95
0.19
0.25
0.15
0.13
0.07
Depreciation
0.54
0.50
0.34
0.34
0.37
0.41
0.40
0.45
0.47
0.48
0.46
PBT
11.26
18.34
25.56
-2.66
17.00
13.67
-4.67
-0.30
5.88
9.20
1.70
Tax
3.53
5.38
5.12
0.76
4.02
1.44
0.49
-0.03
1.66
2.30
0.78
Tax Rate
31.35%
29.86%
19.63%
-28.57%
23.65%
10.53%
-10.49%
10.00%
28.23%
25.03%
24.38%
PAT
7.73
9.32
15.61
-2.44
9.59
9.13
-3.84
-0.22
3.11
5.11
2.42
PAT before Minority Interest
5.69
12.64
20.96
-3.43
12.98
12.23
-5.16
-0.27
4.21
6.90
2.42
Minority Interest
-2.04
-3.32
-5.35
0.99
-3.39
-3.10
1.32
0.05
-1.10
-1.79
0.00
PAT Margin
24.49%
26.35%
47.97%
-64.89%
41.39%
50.22%
-400%
-6.30%
31.16%
41.78%
57.21%
PAT Growth
-70.81%
-40.29%
-
-
5.04%
-
-
-
-39.14%
111.16%
 
EPS
13.33
16.07
26.91
-4.21
16.53
15.74
-6.62
-0.38
5.36
8.81
4.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
56.77
48.43
33.82
37.24
28.63
20.52
25.57
26.97
23.43
19.74
Share Capital
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
Total Reserves
50.97
42.63
28.01
31.44
22.83
14.71
19.76
21.16
17.63
13.93
Non-Current Liabilities
0.32
0.03
0.03
0.03
0.06
0.16
0.24
0.29
0.04
0.11
Secured Loans
0.00
0.00
0.00
0.00
0.03
0.12
0.21
0.26
0.00
0.07
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
0.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
35.40
28.14
19.26
29.95
32.10
8.91
2.43
2.66
3.27
2.39
Trade Payables
0.50
0.77
4.48
4.41
5.29
3.20
0.12
0.43
0.28
0.13
Other Current Liabilities
3.55
3.03
7.33
7.31
9.20
4.48
1.30
0.88
0.04
0.38
Short Term Borrowings
31.32
23.60
7.34
17.68
17.41
1.11
1.02
1.33
1.72
1.82
Short Term Provisions
0.03
0.73
0.10
0.55
0.20
0.11
0.00
0.03
1.22
0.05
Total Liabilities
115.59
96.38
67.54
82.64
72.82
38.52
38.49
40.23
36.37
30.08
Net Block
3.64
3.26
3.54
3.69
3.93
4.20
4.54
4.87
4.75
5.30
Gross Block
10.31
9.44
9.48
9.29
9.17
9.16
9.11
8.99
8.40
8.48
Accumulated Depreciation
6.67
6.17
5.94
5.61
5.24
4.96
4.57
4.12
3.66
3.17
Non Current Assets
31.68
25.47
24.57
13.54
11.40
12.92
9.20
10.35
9.37
8.69
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
17.96
12.24
11.07
0.00
0.00
0.00
0.00
0.00
0.00
0.83
Long Term Loans & Adv.
1.32
1.22
1.21
1.20
2.60
6.05
1.97
2.81
2.58
2.56
Other Non Current Assets
8.75
8.75
8.75
8.65
4.88
2.67
2.69
2.66
2.04
0.00
Current Assets
83.91
70.92
42.96
69.10
61.43
25.58
29.29
29.88
27.00
21.38
Current Investments
0.00
0.00
0.00
11.93
12.51
9.91
0.00
0.00
0.00
0.00
Inventories
59.00
54.42
30.92
40.62
35.05
8.13
26.70
28.06
24.73
16.87
Sundry Debtors
0.08
0.23
0.25
0.35
0.02
2.90
0.02
0.16
0.11
0.01
Cash & Bank
10.91
9.62
11.11
15.93
13.35
4.48
2.18
1.36
1.69
3.96
Other Current Assets
13.92
0.21
0.30
0.10
0.49
0.16
0.39
0.30
0.47
0.55
Short Term Loans & Adv.
13.56
6.44
0.38
0.16
0.43
0.05
0.10
0.11
0.34
0.31
Net Current Assets
48.51
42.78
23.70
39.15
29.32
16.68
26.85
27.21
23.73
18.99
Total Assets
115.59
96.39
67.53
82.64
72.83
38.50
38.49
40.23
36.37
30.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
2.00
-17.02
5.96
4.58
-2.02
12.80
2.32
2.02
-2.92
1.27
PBT
18.02
26.08
-2.66
17.00
13.67
-4.67
-0.30
5.88
9.20
1.70
Adjustment
1.35
-1.16
0.46
2.07
1.97
-0.26
0.29
0.28
-1.71
0.01
Changes in Working Capital
-11.22
-37.45
9.37
-10.82
-16.30
18.10
2.33
-2.46
-8.09
-1.15
Cash after chg. in Working capital
8.15
-12.53
7.17
8.25
-0.67
13.17
2.32
3.70
-0.59
0.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.14
-4.49
-1.21
-3.67
-1.35
-0.37
0.00
-1.67
-2.32
-0.79
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
1.50
Cash From Investing Activity
-5.42
1.79
1.68
0.41
-3.35
-9.11
0.30
-1.59
3.00
-2.11
Net Fixed Assets
0.00
0.24
0.10
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
-0.13
Others
-5.42
1.55
1.58
0.41
-3.35
-9.11
0.30
-1.59
2.87
-1.97
Cash from Financing Activity
4.70
13.75
-12.46
-2.41
14.24
-1.39
-1.80
-0.14
-0.32
1.39
Net Cash Inflow / Outflow
1.29
-1.49
-4.82
2.58
8.87
2.30
0.82
0.29
-0.24
0.55
Opening Cash & Equivalents
9.59
11.07
15.89
13.31
4.44
2.14
1.32
3.72
3.96
3.41
Closing Cash & Equivalent
10.88
9.59
11.07
15.89
13.31
4.44
2.14
4.02
3.72
3.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
97.83
83.46
58.27
64.17
49.34
35.35
44.06
46.47
40.38
34.01
ROA
11.93%
25.57%
-4.56%
16.70%
21.97%
-13.40%
-0.67%
11.00%
20.77%
8.28%
ROE
24.03%
50.96%
-9.64%
39.42%
49.76%
-22.39%
-1.01%
16.72%
31.97%
12.41%
ROCE
25.05%
48.77%
-3.19%
36.97%
43.10%
-18.46%
-0.16%
22.42%
39.59%
15.68%
Fixed Asset Turnover
3.58
3.44
0.40
2.51
1.98
0.10
0.39
1.15
1.45
0.50
Receivable days
1.58
2.67
29.08
2.95
29.40
556.98
9.17
5.01
1.82
0.45
Inventory Days
585.24
478.60
3472.54
596.15
433.37
6642.46
2867.18
965.50
620.49
1395.76
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
36.40
43.84
32.36
24.39
Cash Conversion Cycle
586.81
481.27
3501.62
599.10
462.77
7199.44
2839.95
926.67
589.95
1371.82
Total Debt/Equity
0.55
0.49
0.22
0.47
0.61
0.06
0.05
0.06
0.07
0.11
Interest Cover
9.86
18.14
-1.35
11.22
15.37
-23.53
-0.17
41.35
73.01
43.99

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Elixir Capital - Quarterly Results
    14th Aug 2025, 22:11 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.