Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Construction - Real Estate

Rating :
59/99

BSE: 504000 | NSE: ELPROINTL

38.50
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  41.00
  •  41.00
  •  36.00
  •  40.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  91
  •  12.14
  •  52.15
  •  28.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 677.92
  • 31.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 905.86
  • N/A
  • 5.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 4.49%
  • 5.89%
  • FII
  • DII
  • Others
  • 14.34%
  • 0.01%
  • 0.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.24
  • 19.62
  • 23.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 17.34
  • -0.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.51
  • -
  • 99.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 40.77
  • 47.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -32.40
  • -48.19
  • -80.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.50
  • 29.58
  • 29.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
11.50
8.33
38.06%
16.58
9.49
74.71%
16.13
8.69
85.62%
68.76
8.27
731.44%
Expenses
4.01
3.87
3.62%
9.24
22.63
-59.17%
7.94
4.00
98.50%
57.36
2.99
1,818.39%
EBITDA
7.50
4.47
67.79%
7.34
-13.13
-
8.19
4.69
74.63%
11.40
5.28
115.91%
EBIDTM
65.15%
53.58%
44.28%
-138.34%
50.79%
54.01%
16.58%
63.89%
Other Income
0.95
0.14
578.57%
1.34
0.03
4,366.67%
1.60
0.26
515.38%
4.27
119.13
-96.42%
Interest
6.52
5.59
16.64%
7.10
5.94
19.53%
6.83
4.99
36.87%
7.14
7.02
1.71%
Depreciation
1.02
0.28
264.29%
1.06
0.23
360.87%
0.83
0.23
260.87%
0.29
0.23
26.09%
PBT
0.91
-1.26
-
0.52
-19.27
-
2.13
-0.26
-
8.24
117.16
-92.97%
Tax
0.00
0.50
-100.00%
0.60
-7.91
-
0.00
0.00
0
1.35
24.10
-94.40%
PAT
0.91
-1.76
-
-0.08
-11.36
-
2.13
-0.26
-
6.89
93.06
-92.60%
PATM
7.88%
-21.06%
-0.48%
-119.64%
13.18%
-2.93%
10.02%
1,125.37%
EPS
0.05
-0.10
-
0.00
-0.67
-
0.13
-0.02
-
0.41
5.49
-92.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
112.97
109.81
41.18
57.77
51.10
44.84
36.67
28.48
34.00
31.45
34.61
Net Sales Growth
224.81%
166.66%
-28.72%
13.05%
13.96%
22.28%
28.76%
-16.24%
8.11%
-9.13%
 
Cost Of Goods Sold
2.01
2.41
2.71
2.90
2.52
2.06
3.02
2.37
2.11
2.41
3.12
Gross Profit
110.96
107.40
38.46
54.87
48.58
42.78
33.65
26.11
31.88
29.03
31.49
GP Margin
98.22%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
91.68%
93.76%
92.31%
90.99%
Total Expenditure
78.55
76.40
34.81
23.31
28.54
29.82
20.92
18.10
19.45
19.97
23.53
Power & Fuel Cost
-
1.80
0.23
0.16
0.08
0.22
0.35
0.29
0.29
0.27
0.21
% Of Sales
-
1.64%
0.56%
0.28%
0.16%
0.49%
0.95%
1.02%
0.85%
0.86%
0.61%
Employee Cost
-
4.54
2.31
1.79
1.60
1.70
2.04
1.67
1.03
0.83
1.04
% Of Sales
-
4.13%
5.61%
3.10%
3.13%
3.79%
5.56%
5.86%
3.03%
2.64%
3.00%
Manufacturing Exp.
-
55.46
11.47
13.59
20.95
22.64
11.80
9.57
13.15
10.78
13.71
% Of Sales
-
50.51%
27.85%
23.52%
41.00%
50.49%
32.18%
33.60%
38.68%
34.28%
39.61%
General & Admin Exp.
-
10.06
7.11
3.63
2.50
1.55
2.38
1.68
1.94
3.67
4.44
% Of Sales
-
9.16%
17.27%
6.28%
4.89%
3.46%
6.49%
5.90%
5.71%
11.67%
12.83%
Selling & Distn. Exp.
-
0.37
0.14
0.10
0.15
0.07
0.07
0.05
0.05
0.05
0.06
% Of Sales
-
0.34%
0.34%
0.17%
0.29%
0.16%
0.19%
0.18%
0.15%
0.16%
0.17%
Miscellaneous Exp.
-
1.75
10.82
1.13
0.75
1.58
1.28
2.48
0.85
1.94
0.06
% Of Sales
-
1.59%
26.27%
1.96%
1.47%
3.52%
3.49%
8.71%
2.50%
6.17%
2.77%
EBITDA
34.43
33.41
6.37
34.46
22.56
15.02
15.75
10.38
14.55
11.48
11.08
EBITDA Margin
30.48%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
36.45%
42.79%
36.50%
32.01%
Other Income
8.16
4.08
119.59
0.85
0.69
0.48
0.41
0.45
0.63
0.77
7.67
Interest
27.59
28.67
25.96
33.82
29.76
18.85
17.96
13.70
11.13
14.65
10.47
Depreciation
3.20
2.46
0.91
0.95
0.99
0.44
0.51
1.38
1.42
1.47
1.65
PBT
11.80
6.36
99.09
0.55
-7.51
-3.80
-2.32
-4.25
2.63
-3.87
6.62
Tax
1.95
2.45
16.19
0.10
-0.13
-0.07
-0.05
-0.01
-0.33
-0.03
-0.38
Tax Rate
16.53%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
0.23%
-5.86%
1.10%
-8.23%
PAT
9.85
3.91
82.90
0.49
-7.38
-3.69
-2.26
-4.27
6.06
-2.78
5.04
PAT before Minority Interest
9.85
3.91
82.90
0.45
-7.38
-3.72
-2.30
-4.32
5.96
-2.69
5.00
Minority Interest
0.00
0.00
0.00
0.04
0.00
0.03
0.04
0.05
0.10
-0.09
0.04
PAT Margin
8.72%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
-14.99%
17.82%
-8.84%
14.56%
PAT Growth
-87.64%
-95.28%
16,818.37%
-
-
-
-
-
-
-
 
EPS
0.58
0.23
4.89
0.03
-0.44
-0.22
-0.13
-0.25
0.36
-0.16
0.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
134.92
139.68
-6.43
0.81
171.80
175.48
178.00
182.26
96.19
223.93
Share Capital
16.95
16.95
13.84
13.84
17.84
8.61
8.61
8.61
4.61
4.61
Total Reserves
117.17
122.73
-20.27
-13.03
153.96
166.87
169.38
173.64
91.57
94.17
Non-Current Liabilities
216.57
111.20
116.99
77.90
43.98
54.22
47.21
39.31
69.29
30.68
Secured Loans
187.43
80.09
49.98
24.04
14.12
18.19
21.84
13.02
14.45
16.74
Unsecured Loans
9.76
27.50
59.17
46.42
4.47
4.42
3.90
3.86
3.36
2.98
Long Term Provisions
0.31
0.26
0.19
0.11
0.24
0.26
0.11
0.09
0.16
0.16
Current Liabilities
84.53
170.18
203.75
185.97
208.30
171.33
160.42
150.92
189.81
136.03
Trade Payables
18.36
15.33
10.43
9.25
8.09
6.07
4.68
4.26
7.71
6.19
Other Current Liabilities
46.33
91.91
42.55
43.57
71.87
65.84
74.99
72.55
137.68
112.34
Short Term Borrowings
17.99
40.73
150.70
133.15
128.30
99.38
80.66
74.02
44.42
17.49
Short Term Provisions
1.85
22.20
0.07
0.01
0.04
0.04
0.09
0.08
0.00
0.00
Total Liabilities
436.02
421.06
314.31
268.85
428.25
405.23
389.87
376.78
359.69
395.13
Net Block
2.22
2.43
2.58
2.62
8.56
8.93
9.48
10.77
12.17
19.10
Gross Block
5.13
5.06
3.04
2.89
31.61
32.33
32.19
32.26
32.24
38.41
Accumulated Depreciation
2.91
2.62
0.46
0.27
23.05
23.40
22.70
21.49
20.07
19.31
Non Current Assets
394.79
349.21
297.51
245.69
390.20
368.77
355.90
336.59
323.41
328.55
Capital Work in Progress
0.00
0.00
0.00
0.00
104.92
85.32
72.58
52.79
40.07
39.25
Non Current Investment
370.56
333.26
284.39
233.23
269.20
269.19
269.19
269.17
269.16
269.25
Long Term Loans & Adv.
8.01
7.07
6.23
7.39
7.51
5.32
4.66
3.86
2.01
0.94
Other Non Current Assets
13.99
6.45
4.31
2.45
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
41.24
71.85
16.80
23.16
38.05
36.47
33.96
40.18
36.27
66.57
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.82
44.37
5.25
12.97
19.98
27.39
28.05
25.67
28.05
25.11
Sundry Debtors
3.63
2.92
2.59
4.26
4.79
5.90
2.87
5.51
2.26
25.67
Cash & Bank
2.50
2.14
2.95
1.42
5.11
0.28
1.08
3.05
0.43
3.66
Other Current Assets
34.29
0.21
0.09
0.22
8.18
2.91
1.97
5.95
5.53
12.14
Short Term Loans & Adv.
31.09
22.21
5.92
4.29
7.80
2.59
1.69
5.52
5.19
11.84
Net Current Assets
-43.29
-98.33
-186.95
-162.82
-170.25
-134.86
-126.46
-110.74
-153.54
-69.46
Total Assets
436.03
421.06
314.31
268.85
428.25
405.24
389.86
376.77
359.68
395.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
23.27
-76.29
57.29
31.04
20.04
9.23
12.77
-83.17
135.32
-71.68
PBT
16.42
116.11
18.55
5.72
-3.80
-2.35
-4.33
5.63
-2.72
4.62
Adjustment
13.10
-110.53
15.75
17.25
18.89
18.26
14.91
9.07
16.18
7.70
Changes in Working Capital
-6.25
-81.87
22.98
8.58
4.94
-6.67
2.19
-97.86
121.87
-83.86
Cash after chg. in Working capital
23.27
-76.29
57.29
31.55
20.04
9.24
12.77
-83.17
135.32
-71.55
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
-0.51
0.00
-0.01
0.00
0.00
0.00
-0.14
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
-80.24
99.51
-67.56
-11.76
-21.87
-15.56
-16.59
-16.80
8.71
88.12
Net Fixed Assets
-0.74
-2.16
-0.15
55.38
-1.67
-3.97
-13.20
-8.61
6.11
-0.44
Net Investments
-28.14
-53.20
-55.19
-42.04
0.00
0.00
0.00
-0.01
0.10
4.51
Others
-51.36
154.87
-12.22
-25.10
-20.20
-11.59
-3.39
-8.18
2.50
84.05
Cash from Financing Activity
57.33
-24.04
11.80
-22.87
6.66
5.54
1.85
102.58
-147.27
-18.96
Net Cash Inflow / Outflow
0.36
-0.81
1.53
-3.59
4.83
-0.80
-1.97
2.62
-3.23
-2.51
Opening Cash & Equivalents
2.14
2.95
1.42
5.01
0.28
1.08
3.05
0.43
3.66
6.18
Closing Cash & Equivalent
2.50
2.14
2.95
1.42
5.11
0.28
1.08
3.05
0.43
3.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
7.91
8.24
-0.46
0.05
11.10
11.34
11.51
11.79
6.36
6.53
ROA
0.91%
22.55%
0.16%
-2.12%
-0.89%
-0.58%
-1.13%
1.62%
-0.71%
1.18%
ROE
2.86%
124.43%
0.00%
-8.75%
-2.20%
-1.33%
-2.45%
4.34%
-2.76%
5.20%
ROCE
10.46%
44.54%
14.85%
8.42%
4.82%
5.29%
3.33%
7.71%
5.17%
4.98%
Fixed Asset Turnover
21.55
10.18
19.56
2.99
1.41
1.15
0.90
1.07
0.90
0.92
Receivable days
10.87
24.41
21.59
31.99
43.13
43.25
53.01
41.11
159.87
141.14
Inventory Days
75.11
219.94
57.42
116.46
191.11
273.31
339.57
284.00
304.18
232.29
Payable days
91.56
263.45
183.66
120.09
95.00
109.99
106.17
120.55
159.92
90.75
Cash Conversion Cycle
-5.59
-19.10
-104.65
28.36
139.23
206.58
286.41
204.56
304.12
282.68
Total Debt/Equity
1.72
1.18
-40.98
254.30
0.88
0.72
0.62
0.50
0.67
0.78
Interest Cover
1.22
4.82
1.02
0.75
0.80
0.87
0.68
1.51
0.81
1.44

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.