Nifty
:
20133.15
Sensex
:
66988.44
36.55 (0.18%)
86.53 (0.13%)
Nifty
Sensex
:
:
20133.15
66988.44
36.55 (0.18%)
86.53 (0.13%)

Elpro International Ltd.

Construction - Real Estate

Rating :
63/99

BSE: 504000 | NSE: ELPROINTL

NSE BSE
93.43
29-Nov-2023
  • Open
  • High
  • Low
  • Previous Close
  •  94.80
  •  94.80
  •  92.00
  •  93.72
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  667
  •  77.20
  •  94.80
  •  53.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,583.44
  • 31.09
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,807.99
  • 0.25%
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 5.02%
  • 6.45%
  • FII
  • DII
  • Others
  • 12.03%
  • 0.01%
  • 1.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.76
  • 24.48
  • 24.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.88
  • 48.04
  • 8.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.38
  • 34.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.61
  • 31.61
  • 25.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.45
  • -35.57
  • 3.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.22
  • 20.82
  • 18.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
35.27
24.45
44.25%
51.50
23.74
116.93%
43.32
22.75
90.42%
24.82
20.07
23.67%
Expenses
16.05
12.80
25.39%
17.19
13.97
23.05%
33.23
17.15
93.76%
16.52
10.66
54.97%
EBITDA
19.22
11.64
65.12%
34.31
9.77
251.18%
10.09
5.61
79.86%
8.30
9.41
-11.80%
EBIDTM
54.49%
47.62%
66.63%
41.17%
23.28%
24.64%
33.44%
46.90%
Other Income
4.99
11.84
-57.85%
0.87
10.20
-91.47%
1.77
1,270.74
-99.86%
11.77
0.83
1,318.07%
Interest
4.36
0.64
581.25%
3.32
0.69
381.16%
2.06
5.81
-64.54%
1.20
5.63
-78.69%
Depreciation
1.30
1.22
6.56%
1.27
1.21
4.96%
1.24
1.26
-1.59%
1.24
1.24
0.00%
PBT
18.55
21.62
-14.20%
30.60
18.07
69.34%
8.56
1,269.28
-99.33%
17.64
3.38
421.89%
Tax
0.35
2.90
-87.93%
11.14
2.03
448.77%
8.91
213.53
-95.83%
4.21
0.56
651.79%
PAT
18.20
18.72
-2.78%
19.46
16.04
21.32%
-0.35
1,055.76
-
13.42
2.82
375.89%
PATM
51.59%
76.58%
37.78%
67.56%
-0.81%
4,639.88%
54.09%
14.06%
EPS
1.08
1.10
-1.82%
1.15
0.95
21.05%
-0.02
62.29
-
0.80
0.39
105.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
154.91
123.10
72.42
63.15
109.81
41.18
57.77
51.10
44.84
36.67
28.48
Net Sales Growth
70.21%
69.98%
14.68%
-42.49%
166.66%
-28.72%
13.05%
13.96%
22.28%
28.76%
 
Cost Of Goods Sold
15.61
16.24
2.40
1.99
2.41
2.71
2.90
2.52
2.06
3.02
2.37
Gross Profit
139.30
106.86
70.02
61.16
107.40
38.46
54.87
48.58
42.78
33.65
26.11
GP Margin
89.92%
86.81%
96.69%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
91.68%
Total Expenditure
82.99
77.80
37.63
32.79
76.40
34.81
23.31
28.54
29.82
20.92
18.10
Power & Fuel Cost
-
0.33
0.23
0.13
1.80
0.23
0.16
0.08
0.22
0.35
0.29
% Of Sales
-
0.27%
0.32%
0.21%
1.64%
0.56%
0.28%
0.16%
0.49%
0.95%
1.02%
Employee Cost
-
3.16
3.57
7.72
4.54
2.31
1.79
1.60
1.70
2.04
1.67
% Of Sales
-
2.57%
4.93%
12.22%
4.13%
5.61%
3.10%
3.13%
3.79%
5.56%
5.86%
Manufacturing Exp.
-
36.00
19.60
16.59
55.46
11.47
13.59
20.95
22.64
11.80
9.57
% Of Sales
-
29.24%
27.06%
26.27%
50.51%
27.85%
23.52%
41.00%
50.49%
32.18%
33.60%
General & Admin Exp.
-
16.17
10.60
4.24
10.06
7.11
3.63
2.50
1.55
2.38
1.68
% Of Sales
-
13.14%
14.64%
6.71%
9.16%
17.27%
6.28%
4.89%
3.46%
6.49%
5.90%
Selling & Distn. Exp.
-
1.00
0.80
0.85
0.37
0.14
0.10
0.15
0.07
0.07
0.05
% Of Sales
-
0.81%
1.10%
1.35%
0.34%
0.34%
0.17%
0.29%
0.16%
0.19%
0.18%
Miscellaneous Exp.
-
4.90
0.42
1.25
1.75
10.82
1.13
0.75
1.58
1.28
0.05
% Of Sales
-
3.98%
0.58%
1.98%
1.59%
26.27%
1.96%
1.47%
3.52%
3.49%
8.71%
EBITDA
71.92
45.30
34.79
30.36
33.41
6.37
34.46
22.56
15.02
15.75
10.38
EBITDA Margin
46.43%
36.80%
48.04%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
36.45%
Other Income
19.40
30.09
1,272.97
3.30
4.08
119.59
0.85
0.69
0.48
0.41
0.45
Interest
10.94
4.60
22.70
24.58
28.67
25.96
33.82
29.76
18.85
17.96
13.70
Depreciation
5.05
4.90
4.86
4.14
2.46
0.91
0.95
0.99
0.44
0.51
1.38
PBT
75.35
65.88
1,280.19
4.95
6.36
99.09
0.55
-7.51
-3.80
-2.32
-4.25
Tax
24.61
18.05
215.27
-2.20
2.45
16.19
0.10
-0.13
-0.07
-0.05
-0.01
Tax Rate
32.66%
27.40%
16.82%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
0.23%
PAT
50.73
47.94
1,056.72
19.74
3.91
82.90
0.49
-7.38
-3.69
-2.26
-4.27
PAT before Minority Interest
50.73
47.94
1,056.72
19.74
3.91
82.90
0.45
-7.38
-3.72
-2.30
-4.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.03
0.04
0.05
PAT Margin
32.75%
38.94%
1459.15%
31.26%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
-14.99%
PAT Growth
-95.36%
-95.46%
5,253.19%
404.86%
-95.28%
16,818.37%
-
-
-
-
 
EPS
2.99
2.83
62.34
1.16
0.23
4.89
0.03
-0.44
-0.22
-0.13
-0.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,263.60
1,231.91
171.12
134.92
139.68
-6.43
0.81
171.80
175.48
178.00
Share Capital
16.95
16.95
16.95
16.95
16.95
13.84
13.84
17.84
8.61
8.61
Total Reserves
1,246.65
1,214.96
147.61
117.17
122.73
-20.27
-13.03
153.96
166.87
169.38
Non-Current Liabilities
51.17
47.03
204.77
216.57
111.20
116.99
77.90
43.98
54.22
47.21
Secured Loans
2.65
4.62
179.16
187.43
80.09
49.98
24.04
14.12
18.19
21.84
Unsecured Loans
0.00
0.00
11.58
9.76
27.50
59.17
46.42
4.47
4.42
3.90
Long Term Provisions
0.49
0.31
0.28
0.31
0.26
0.19
0.11
0.24
0.26
0.11
Current Liabilities
198.36
101.01
77.67
84.53
170.18
203.75
185.97
208.30
171.33
160.42
Trade Payables
34.63
14.74
17.07
18.36
15.33
10.43
9.25
8.09
6.07
4.68
Other Current Liabilities
163.40
85.69
51.21
46.33
91.91
42.55
43.57
71.87
65.84
74.99
Short Term Borrowings
0.00
0.58
9.39
17.99
40.73
150.70
133.15
128.30
99.38
80.66
Short Term Provisions
0.33
0.00
0.00
1.85
22.20
0.07
0.01
0.04
0.04
0.09
Total Liabilities
1,513.13
1,379.95
453.56
436.02
421.06
314.31
268.85
428.25
405.23
389.87
Net Block
228.70
2.29
1.96
2.22
2.43
2.58
2.62
8.56
8.93
9.48
Gross Block
232.67
6.12
5.31
5.13
5.06
3.04
2.89
31.61
32.33
32.19
Accumulated Depreciation
3.97
3.83
3.35
2.91
2.62
0.46
0.27
23.05
23.40
22.70
Non Current Assets
1,279.88
506.65
413.00
394.79
349.21
297.51
245.69
390.20
368.77
355.90
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
104.92
85.32
72.58
Non Current Investment
842.28
288.68
192.73
370.56
333.26
284.39
233.23
269.20
269.19
269.19
Long Term Loans & Adv.
10.75
11.76
9.99
8.01
7.07
6.23
7.39
7.51
5.32
4.66
Other Non Current Assets
8.47
12.86
14.09
13.99
6.45
4.31
2.45
0.00
0.00
0.00
Current Assets
233.24
873.29
40.56
41.24
71.85
16.80
23.16
38.05
36.47
33.96
Current Investments
169.25
788.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.41
0.87
0.66
0.82
44.37
5.25
12.97
19.98
27.39
28.05
Sundry Debtors
18.28
12.23
12.18
3.63
2.92
2.59
4.26
4.79
5.90
2.87
Cash & Bank
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08
Other Current Assets
40.85
12.82
3.97
3.20
22.42
6.01
4.51
8.18
2.91
1.97
Short Term Loans & Adv.
32.13
13.94
18.21
31.09
22.21
5.92
4.29
7.80
2.59
1.69
Net Current Assets
34.88
772.28
-37.11
-43.29
-98.33
-186.95
-162.82
-170.25
-134.86
-126.46
Total Assets
1,513.12
1,379.94
453.56
436.03
421.06
314.31
268.85
428.25
405.24
389.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-135.88
-161.93
15.72
25.00
-76.29
57.29
31.04
20.04
9.23
12.77
PBT
65.99
1,271.99
17.55
16.42
116.11
18.55
5.72
-3.80
-2.35
-4.33
Adjustment
-18.07
-1,237.61
16.57
14.83
-110.53
15.75
17.25
18.89
18.26
14.91
Changes in Working Capital
-177.37
-10.87
-14.61
-6.25
-81.87
22.98
8.58
4.94
-6.67
2.19
Cash after chg. in Working capital
-129.45
23.51
19.50
25.00
-76.29
57.29
31.55
20.04
9.24
12.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.44
-185.44
-3.78
0.00
0.00
0.00
-0.51
0.00
-0.01
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
33.77
386.78
20.25
-81.96
99.51
-67.56
-11.76
-21.87
-15.56
-16.59
Net Fixed Assets
-226.54
-0.82
-0.18
-0.74
-2.16
-0.15
55.38
-1.67
-3.97
-13.20
Net Investments
228.95
-813.91
191.72
-28.14
-53.20
-55.19
-42.04
0.00
0.00
0.00
Others
31.36
1,201.51
-171.29
-53.08
154.87
-12.22
-25.10
-20.20
-11.59
-3.39
Cash from Financing Activity
60.22
-185.03
-32.94
57.33
-24.04
11.80
-22.87
6.66
5.54
1.85
Net Cash Inflow / Outflow
-41.89
39.82
3.03
0.36
-0.81
1.53
-3.59
4.83
-0.80
-1.97
Opening Cash & Equivalents
45.35
5.53
2.50
2.14
2.95
1.42
5.01
0.28
1.08
3.05
Closing Cash & Equivalent
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
74.56
72.69
9.71
7.91
8.24
-0.46
0.05
11.10
11.34
11.51
ROA
3.31%
115.27%
4.44%
0.91%
22.55%
0.16%
-2.12%
-0.89%
-0.58%
-1.13%
ROE
3.84%
151.34%
13.22%
2.86%
124.43%
0.00%
-8.75%
-2.20%
-1.33%
-2.45%
ROCE
5.27%
154.15%
11.13%
10.46%
44.54%
14.85%
8.42%
4.82%
5.29%
3.33%
Fixed Asset Turnover
1.03
12.67
12.09
21.55
10.18
19.56
2.99
1.41
1.15
0.90
Receivable days
45.24
61.52
45.66
10.87
24.41
21.59
31.99
43.13
43.25
53.01
Inventory Days
3.37
3.86
4.28
75.11
219.94
57.42
116.46
191.11
273.31
339.57
Payable days
554.72
2421.67
3242.21
2549.68
263.45
183.66
120.09
95.00
109.99
106.17
Cash Conversion Cycle
-506.11
-2356.29
-3192.26
-2463.70
-19.10
-104.65
28.36
139.23
206.58
286.41
Total Debt/Equity
0.10
0.05
1.34
1.72
1.18
-40.98
254.30
0.88
0.72
0.62
Interest Cover
15.36
57.03
1.71
1.22
4.82
1.02
0.75
0.80
0.87
0.68

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Elpro International acquires stake in Central Depository Services
    30th Nov 2023, 10:30 AM

    The cost of acquisition is Rs 15.01 crore

    Read More
  • Elpro International acquires stake in Nestle India, Jyothy Labs
    16th Nov 2023, 10:08 AM

    The company has acquired 1,718 Equity Shares in Nestle India for Rs 4.14 crore

    Read More
  • Elpro International acquires stake in Campus Activewear
    7th Nov 2023, 11:40 AM

    Cost of acquisition is Rs 5.67 crore

    Read More
  • Elpro International acquires more shares of HDFC Bank
    6th Nov 2023, 12:09 PM

    Total holding with fresh acquisition is 2,53,313 equity shares

    Read More
  • Elpro International - Quarterly Results
    1st Nov 2023, 16:41 PM

    Read More
  • Elpro International acquires 100% stake in FortuneCapital Holding
    16th Sep 2023, 13:22 PM

    With this acquisition, FCHPL is now a wholly-owned Subsidiary of the company.

    Read More
  • Elpro International acquires stake in HDFC Bank
    9th Sep 2023, 16:01 PM

    Cost of acquisition is Rs 10.97 crore

    Read More
  • Elpro International acquires stake in SBI General Insurance Company
    4th Sep 2023, 10:22 AM

    Cost of acquisition is Rs 39.39 crore

    Read More
  • Elpro International acquires stake in Manappuram Finance
    28th Aug 2023, 14:23 PM

    The cost of acquisition is Rs 4.20 crore

    Read More
  • Elpro International acquires additional stake in Jio Financial Services
    26th Aug 2023, 10:11 AM

    Cost of acquisition is Rs 3.10 crore

    Read More
  • Elpro International acquires additional stake in BSE
    25th Aug 2023, 10:21 AM

    The company has acquired shares for investment purpose

    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.