Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Construction - Real Estate

Rating :
70/99

BSE: 504000 | NSE: ELPROINTL

65.30
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  66.90
  •  66.90
  •  65.00
  •  64.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86
  •  10.43
  •  81.90
  •  34.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,106.70
  • 121.25
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,321.55
  • N/A
  • 6.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 4.60%
  • 5.69%
  • FII
  • DII
  • Others
  • 14.13%
  • 0.01%
  • 0.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.22
  • 4.33
  • 15.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.21
  • 6.12
  • 36.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -55.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 46.30
  • 45.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -29.77
  • -47.03
  • -60.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.80
  • 30.14
  • 26.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
16.43
14.10
16.52%
13.17
11.50
14.52%
20.79
16.58
25.39%
16.76
16.13
3.91%
Expenses
5.86
6.89
-14.95%
3.96
4.01
-1.25%
14.11
9.24
52.71%
7.78
7.94
-2.02%
EBITDA
10.56
7.21
46.46%
9.21
7.50
22.80%
6.68
7.34
-8.99%
8.98
8.19
9.65%
EBIDTM
64.31%
51.14%
69.91%
65.15%
32.12%
44.27%
53.60%
50.79%
Other Income
0.72
0.84
-14.29%
0.67
0.95
-29.47%
0.80
1.34
-40.30%
0.72
1.60
-55.00%
Interest
5.54
6.52
-15.03%
5.72
6.52
-12.27%
5.72
7.10
-19.44%
5.82
6.83
-14.79%
Depreciation
1.29
1.03
25.24%
1.07
1.02
4.90%
1.06
1.06
0.00%
1.04
0.83
25.30%
PBT
4.45
0.50
790.00%
3.08
0.91
238.46%
0.69
0.52
32.69%
2.85
2.13
33.80%
Tax
0.84
0.14
500.00%
0.35
0.00
0
-2.93
0.60
-
0.60
0.00
0
PAT
3.61
0.36
902.78%
2.73
0.91
200.00%
3.63
-0.08
-
2.25
2.13
5.63%
PATM
21.97%
2.55%
20.71%
7.88%
17.44%
-0.48%
13.45%
13.18%
EPS
0.49
-0.04
-
-0.82
0.32
-
0.60
0.29
106.90%
0.27
0.31
-12.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
67.15
63.15
109.81
41.18
57.77
51.10
44.84
36.67
28.48
34.00
31.45
Net Sales Growth
15.16%
-42.49%
166.66%
-28.72%
13.05%
13.96%
22.28%
28.76%
-16.24%
8.11%
 
Cost Of Goods Sold
2.08
1.99
2.41
2.71
2.90
2.52
2.06
3.02
2.37
2.11
2.41
Gross Profit
65.07
61.16
107.40
38.46
54.87
48.58
42.78
33.65
26.11
31.88
29.03
GP Margin
96.91%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
91.68%
93.76%
92.31%
Total Expenditure
31.71
32.79
76.40
34.81
23.31
28.54
29.82
20.92
18.10
19.45
19.97
Power & Fuel Cost
-
0.13
1.80
0.23
0.16
0.08
0.22
0.35
0.29
0.29
0.27
% Of Sales
-
0.21%
1.64%
0.56%
0.28%
0.16%
0.49%
0.95%
1.02%
0.85%
0.86%
Employee Cost
-
7.72
4.54
2.31
1.79
1.60
1.70
2.04
1.67
1.03
0.83
% Of Sales
-
12.22%
4.13%
5.61%
3.10%
3.13%
3.79%
5.56%
5.86%
3.03%
2.64%
Manufacturing Exp.
-
16.59
55.46
11.47
13.59
20.95
22.64
11.80
9.57
13.15
10.78
% Of Sales
-
26.27%
50.51%
27.85%
23.52%
41.00%
50.49%
32.18%
33.60%
38.68%
34.28%
General & Admin Exp.
-
4.20
10.06
7.11
3.63
2.50
1.55
2.38
1.68
1.94
3.67
% Of Sales
-
6.65%
9.16%
17.27%
6.28%
4.89%
3.46%
6.49%
5.90%
5.71%
11.67%
Selling & Distn. Exp.
-
0.85
0.37
0.14
0.10
0.15
0.07
0.07
0.05
0.05
0.05
% Of Sales
-
1.35%
0.34%
0.34%
0.17%
0.29%
0.16%
0.19%
0.18%
0.15%
0.16%
Miscellaneous Exp.
-
1.30
1.75
10.82
1.13
0.75
1.58
1.28
2.48
0.85
0.05
% Of Sales
-
2.06%
1.59%
26.27%
1.96%
1.47%
3.52%
3.49%
8.71%
2.50%
6.17%
EBITDA
35.43
30.36
33.41
6.37
34.46
22.56
15.02
15.75
10.38
14.55
11.48
EBITDA Margin
52.76%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
36.45%
42.79%
36.50%
Other Income
2.91
3.30
4.08
119.59
0.85
0.69
0.48
0.41
0.45
0.63
0.77
Interest
22.80
24.58
28.67
25.96
33.82
29.76
18.85
17.96
13.70
11.13
14.65
Depreciation
4.46
4.14
2.46
0.91
0.95
0.99
0.44
0.51
1.38
1.42
1.47
PBT
11.07
4.95
6.36
99.09
0.55
-7.51
-3.80
-2.32
-4.25
2.63
-3.87
Tax
-1.14
-2.20
2.45
16.19
0.10
-0.13
-0.07
-0.05
-0.01
-0.33
-0.03
Tax Rate
-10.30%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
0.23%
-5.86%
1.10%
PAT
12.22
7.14
3.91
82.90
0.49
-7.38
-3.69
-2.26
-4.27
6.06
-2.78
PAT before Minority Interest
12.22
7.14
3.91
82.90
0.45
-7.38
-3.72
-2.30
-4.32
5.96
-2.69
Minority Interest
0.00
0.00
0.00
0.00
0.04
0.00
0.03
0.04
0.05
0.10
-0.09
PAT Margin
18.20%
11.31%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
-14.99%
17.82%
-8.84%
PAT Growth
268.07%
82.61%
-95.28%
16,818.37%
-
-
-
-
-
-
 
EPS
0.72
0.42
0.23
4.89
0.03
-0.44
-0.22
-0.13
-0.25
0.36
-0.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
171.12
134.92
139.68
-6.43
0.81
171.80
175.48
178.00
182.26
96.19
Share Capital
16.95
16.95
16.95
13.84
13.84
17.84
8.61
8.61
8.61
4.61
Total Reserves
147.61
117.17
122.73
-20.27
-13.03
153.96
166.87
169.38
173.64
91.57
Non-Current Liabilities
204.77
216.57
111.20
116.99
77.90
43.98
54.22
47.21
39.31
69.29
Secured Loans
179.16
187.43
80.09
49.98
24.04
14.12
18.19
21.84
13.02
14.45
Unsecured Loans
11.58
9.76
27.50
59.17
46.42
4.47
4.42
3.90
3.86
3.36
Long Term Provisions
0.28
0.31
0.26
0.19
0.11
0.24
0.26
0.11
0.09
0.16
Current Liabilities
78.29
84.53
170.18
203.75
185.97
208.30
171.33
160.42
150.92
189.81
Trade Payables
17.07
18.36
15.33
10.43
9.25
8.09
6.07
4.68
4.26
7.71
Other Current Liabilities
51.21
46.33
91.91
42.55
43.57
71.87
65.84
74.99
72.55
137.68
Short Term Borrowings
9.39
17.99
40.73
150.70
133.15
128.30
99.38
80.66
74.02
44.42
Short Term Provisions
0.62
1.85
22.20
0.07
0.01
0.04
0.04
0.09
0.08
0.00
Total Liabilities
454.18
436.02
421.06
314.31
268.85
428.25
405.23
389.87
376.78
359.69
Net Block
1.96
2.22
2.43
2.58
2.62
8.56
8.93
9.48
10.77
12.17
Gross Block
5.31
5.13
5.06
3.04
2.89
31.61
32.33
32.19
32.26
32.24
Accumulated Depreciation
3.35
2.91
2.62
0.46
0.27
23.05
23.40
22.70
21.49
20.07
Non Current Assets
413.62
394.79
349.21
297.51
245.69
390.20
368.77
355.90
336.59
323.41
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
104.92
85.32
72.58
52.79
40.07
Non Current Investment
386.97
370.56
333.26
284.39
233.23
269.20
269.19
269.19
269.17
269.16
Long Term Loans & Adv.
10.60
8.01
7.07
6.23
7.39
7.51
5.32
4.66
3.86
2.01
Other Non Current Assets
14.09
13.99
6.45
4.31
2.45
0.00
0.00
0.00
0.00
0.00
Current Assets
40.56
41.24
71.85
16.80
23.16
38.05
36.47
33.96
40.18
36.27
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.66
0.82
44.37
5.25
12.97
19.98
27.39
28.05
25.67
28.05
Sundry Debtors
12.18
3.63
2.92
2.59
4.26
4.79
5.90
2.87
5.51
2.26
Cash & Bank
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08
3.05
0.43
Other Current Assets
22.18
3.20
0.21
0.09
4.51
8.18
2.91
1.97
5.95
5.53
Short Term Loans & Adv.
18.21
31.09
22.21
5.92
4.29
7.80
2.59
1.69
5.52
5.19
Net Current Assets
-37.73
-43.29
-98.33
-186.95
-162.82
-170.25
-134.86
-126.46
-110.74
-153.54
Total Assets
454.18
436.03
421.06
314.31
268.85
428.25
405.24
389.86
376.77
359.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
15.72
25.00
-76.29
57.29
31.04
20.04
9.23
12.77
-83.17
135.32
PBT
17.55
16.42
116.11
18.55
5.72
-3.80
-2.35
-4.33
5.63
-2.72
Adjustment
16.57
14.83
-110.53
15.75
17.25
18.89
18.26
14.91
9.07
16.18
Changes in Working Capital
-18.40
-6.25
-81.87
22.98
8.58
4.94
-6.67
2.19
-97.86
121.87
Cash after chg. in Working capital
15.72
25.00
-76.29
57.29
31.55
20.04
9.24
12.77
-83.17
135.32
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
-0.51
0.00
-0.01
0.00
0.00
0.00
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
20.25
-81.96
99.51
-67.56
-11.76
-21.87
-15.56
-16.59
-16.80
8.71
Net Fixed Assets
-0.18
-0.74
-2.16
-0.15
55.38
-1.67
-3.97
-13.20
-8.61
6.11
Net Investments
-2.52
-28.14
-53.20
-55.19
-42.04
0.00
0.00
0.00
-0.01
0.10
Others
22.95
-53.08
154.87
-12.22
-25.10
-20.20
-11.59
-3.39
-8.18
2.50
Cash from Financing Activity
-32.94
57.33
-24.04
11.80
-22.87
6.66
5.54
1.85
102.58
-147.27
Net Cash Inflow / Outflow
3.03
0.36
-0.81
1.53
-3.59
4.83
-0.80
-1.97
2.62
-3.23
Opening Cash & Equivalents
2.50
2.14
2.95
1.42
5.01
0.28
1.08
3.05
0.43
3.66
Closing Cash & Equivalent
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08
3.05
0.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
9.71
7.91
8.24
-0.46
0.05
11.10
11.34
11.51
11.79
6.36
ROA
1.60%
0.91%
22.55%
0.16%
-2.12%
-0.89%
-0.58%
-1.13%
1.62%
-0.71%
ROE
4.78%
2.86%
124.43%
0.00%
-8.75%
-2.20%
-1.33%
-2.45%
4.34%
-2.76%
ROCE
7.80%
10.46%
44.54%
14.85%
8.42%
4.82%
5.29%
3.33%
7.71%
5.17%
Fixed Asset Turnover
12.09
21.55
10.18
19.56
2.99
1.41
1.15
0.90
1.07
0.90
Receivable days
45.66
10.87
24.41
21.59
31.99
43.13
43.25
53.01
41.11
159.87
Inventory Days
4.28
75.11
219.94
57.42
116.46
191.11
273.31
339.57
284.00
304.18
Payable days
3242.21
2549.68
263.45
183.66
120.09
95.00
109.99
106.17
120.55
159.92
Cash Conversion Cycle
-3192.26
-2463.70
-19.10
-104.65
28.36
139.23
206.58
286.41
204.56
304.12
Total Debt/Equity
1.34
1.72
1.18
-40.98
254.30
0.88
0.72
0.62
0.50
0.67
Interest Cover
1.20
1.22
4.82
1.02
0.75
0.80
0.87
0.68
1.51
0.81

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.