Nifty
:
25910.05
Sensex
:
84673.02
-103.40 (-0.40%)
-277.93 (-0.33%)
Nifty
Sensex
:
:
25910.05
84673.02
-103.40 (-0.40%)
-277.93 (-0.33%)

Elpro International Ltd.

Construction - Real Estate

Rating :
57/99

BSE: 504000 | NSE: ELPROINTL

NSE BSE
84.86
17-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  87.09
  •  87.09
  •  81.9
  •  88.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58089
  •  4926180
  •  87.09
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,438.20
  • 20.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,441.86
  • 0.82%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 5.92%
  • 8.23%
  • FII
  • DII
  • Others
  • 8.25%
  • 0.01%
  • 2.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.16
  • 43.94
  • 46.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.34
  • 21.65
  • 12.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.35
  • 11.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.07
  • 21.69
  • 18.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.33
  • 2.31
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.41
  • 16.90
  • 12.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
53.53
206.69
-74.10%
99.72
120.60
-17.31%
69.88
115.90
-39.71%
-6.95
52.45
-
Expenses
31.12
178.50
-82.57%
28.82
71.28
-59.57%
38.27
98.36
-61.09%
21.29
17.65
20.62%
EBITDA
22.41
28.19
-20.50%
70.89
49.33
43.71%
31.62
17.54
80.27%
-28.24
34.80
-
EBIDTM
41.87%
13.64%
71.09%
40.90%
45.24%
15.13%
406.39%
66.34%
Other Income
12.49
27.09
-53.89%
42.64
23.79
79.23%
-3.43
20.11
-
23.30
5.44
328.31%
Interest
26.42
14.56
81.46%
23.30
11.05
110.86%
22.17
10.33
114.62%
19.44
7.17
171.13%
Depreciation
4.72
1.94
143.30%
3.08
1.67
84.43%
3.22
1.42
126.76%
3.54
1.34
164.18%
PBT
3.76
38.78
-90.30%
87.15
60.40
44.29%
2.79
25.89
-89.22%
-27.92
31.72
-
Tax
-7.30
6.63
-
13.15
12.92
1.78%
-4.58
1.89
-
-6.82
8.13
-
PAT
11.05
32.15
-65.63%
73.99
47.48
55.83%
7.37
24.00
-69.29%
-21.10
23.59
-
PATM
20.65%
15.56%
74.20%
39.37%
10.55%
20.71%
303.63%
44.98%
EPS
0.66
1.90
-65.26%
4.39
2.81
56.23%
0.44
1.42
-69.01%
-1.24
1.40
-

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
216.18
390.23
228.77
123.10
72.42
63.15
109.81
41.18
57.77
51.10
44.84
Net Sales Growth
-56.38%
70.58%
85.84%
69.98%
14.68%
-42.49%
166.66%
-28.72%
13.05%
13.96%
 
Cost Of Goods Sold
43.24
235.88
81.10
16.24
2.40
1.99
2.41
2.71
2.90
2.52
2.06
Gross Profit
172.94
154.34
147.67
106.86
70.02
61.16
107.40
38.46
54.87
48.58
42.78
GP Margin
80.00%
39.55%
64.55%
86.81%
96.69%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
Total Expenditure
119.50
309.33
149.25
77.80
37.63
32.79
76.40
34.81
23.31
28.54
29.82
Power & Fuel Cost
-
4.74
4.13
0.33
0.23
0.13
1.80
0.23
0.16
0.08
0.22
% Of Sales
-
1.21%
1.81%
0.27%
0.32%
0.21%
1.64%
0.56%
0.28%
0.16%
0.49%
Employee Cost
-
4.50
3.01
3.16
3.57
7.72
4.54
2.31
1.79
1.60
1.70
% Of Sales
-
1.15%
1.32%
2.57%
4.93%
12.22%
4.13%
5.61%
3.10%
3.13%
3.79%
Manufacturing Exp.
-
23.06
23.35
36.00
19.60
16.59
55.46
11.47
13.59
20.95
22.64
% Of Sales
-
5.91%
10.21%
29.24%
27.06%
26.27%
50.51%
27.85%
23.52%
41.00%
50.49%
General & Admin Exp.
-
28.86
26.72
16.17
10.60
4.24
10.06
7.11
3.63
2.50
1.55
% Of Sales
-
7.40%
11.68%
13.14%
14.64%
6.71%
9.16%
17.27%
6.28%
4.89%
3.46%
Selling & Distn. Exp.
-
10.53
9.47
0.99
0.80
0.85
0.37
0.14
0.10
0.15
0.07
% Of Sales
-
2.70%
4.14%
0.80%
1.10%
1.35%
0.34%
0.34%
0.17%
0.29%
0.16%
Miscellaneous Exp.
-
1.76
1.47
4.91
0.42
1.25
1.75
10.82
1.13
0.75
0.07
% Of Sales
-
0.45%
0.64%
3.99%
0.58%
1.98%
1.59%
26.27%
1.96%
1.47%
3.52%
EBITDA
96.68
80.90
79.52
45.30
34.79
30.36
33.41
6.37
34.46
22.56
15.02
EBITDA Margin
44.72%
20.73%
34.76%
36.80%
48.04%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
Other Income
75.00
70.75
57.76
30.09
1,272.97
3.30
4.08
119.59
0.85
0.69
0.48
Interest
91.33
67.23
25.18
4.60
22.70
24.58
28.67
25.96
33.82
29.76
18.85
Depreciation
14.56
10.37
5.33
4.90
4.86
4.14
2.46
0.91
0.95
0.99
0.44
PBT
65.78
74.06
106.77
65.88
1,280.19
4.95
6.36
99.09
0.55
-7.51
-3.80
Tax
-5.55
8.15
21.52
18.05
215.27
-2.20
2.45
16.19
0.10
-0.13
-0.07
Tax Rate
-8.44%
11.00%
20.16%
27.40%
16.82%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
PAT
71.31
66.11
85.49
47.94
1,056.72
19.74
3.91
82.90
0.49
-7.38
-3.69
PAT before Minority Interest
71.31
66.11
85.49
47.94
1,056.72
19.74
3.91
82.90
0.45
-7.38
-3.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.03
PAT Margin
32.99%
16.94%
37.37%
38.94%
1459.15%
31.26%
3.56%
201.31%
0.85%
-14.44%
-8.23%
PAT Growth
-43.95%
-22.67%
78.33%
-95.46%
5,253.19%
404.86%
-95.28%
16,818.37%
-
-
 
EPS
4.21
3.90
5.04
2.83
62.34
1.16
0.23
4.89
0.03
-0.44
-0.22

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
2,036.40
1,607.44
1,263.60
1,231.91
171.12
134.92
139.68
-6.43
0.81
171.80
Share Capital
16.95
16.95
16.95
16.95
16.95
16.95
16.95
13.84
13.84
17.84
Total Reserves
2,019.45
1,590.49
1,246.65
1,214.96
147.61
117.17
122.73
-20.27
-13.03
153.96
Non-Current Liabilities
620.76
277.17
51.09
47.03
204.77
216.57
111.20
116.99
77.90
43.98
Secured Loans
349.39
184.90
2.65
4.62
179.16
187.43
80.09
49.98
24.04
14.12
Unsecured Loans
0.00
0.00
0.00
0.00
11.58
9.76
27.50
59.17
46.42
4.47
Long Term Provisions
0.67
0.53
0.42
0.31
0.28
0.31
0.26
0.19
0.11
0.24
Current Liabilities
743.96
242.51
198.43
101.01
77.67
84.53
170.18
203.75
185.97
208.30
Trade Payables
9.40
17.37
34.63
14.74
17.07
18.36
15.33
10.43
9.25
8.09
Other Current Liabilities
117.75
60.37
40.65
85.69
51.21
46.33
91.91
42.55
43.57
71.87
Short Term Borrowings
612.64
163.20
122.75
0.58
9.39
17.99
40.73
150.70
133.15
128.30
Short Term Provisions
4.17
1.57
0.40
0.00
0.00
1.85
22.20
0.07
0.01
0.04
Total Liabilities
3,401.12
2,127.12
1,513.12
1,379.95
453.56
436.02
421.06
314.31
268.85
428.25
Net Block
420.42
252.81
228.70
2.29
1.96
2.22
2.43
2.58
2.62
8.56
Gross Block
428.00
257.10
232.67
6.12
5.31
5.13
5.06
3.04
2.89
31.61
Accumulated Depreciation
7.58
4.30
3.97
3.83
3.35
2.91
2.62
0.46
0.27
23.05
Non Current Assets
3,017.52
1,951.04
1,279.88
506.65
413.00
394.79
349.21
297.51
245.69
390.20
Capital Work in Progress
5.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
104.92
Non Current Investment
2,270.37
1,460.54
842.28
288.68
192.73
370.56
333.26
284.39
233.23
269.20
Long Term Loans & Adv.
12.33
19.61
10.75
11.76
9.99
8.01
7.07
6.23
7.39
7.51
Other Non Current Assets
17.85
14.82
8.47
12.86
14.09
13.99
6.45
4.31
2.45
0.00
Current Assets
383.60
176.07
233.24
873.29
40.56
41.24
71.85
16.80
23.16
38.05
Current Investments
268.78
117.70
169.25
788.08
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.92
0.91
1.41
0.87
0.66
0.82
44.37
5.25
12.97
19.98
Sundry Debtors
6.36
6.73
18.28
12.23
12.18
3.63
2.92
2.59
4.26
4.79
Cash & Bank
3.42
4.26
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11
Other Current Assets
104.11
18.98
17.55
12.82
22.18
34.29
22.42
6.01
4.51
8.18
Short Term Loans & Adv.
76.98
27.50
23.30
13.94
18.21
31.09
22.21
5.92
4.29
7.80
Net Current Assets
-360.37
-66.44
34.81
772.28
-37.11
-43.29
-98.33
-186.95
-162.82
-170.25
Total Assets
3,401.12
2,127.11
1,513.12
1,379.94
453.56
436.03
421.06
314.31
268.85
428.25

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
218.59
58.29
-135.88
-161.93
15.72
25.00
-76.29
57.29
31.04
20.04
PBT
74.27
107.00
65.99
1,271.99
17.55
16.42
116.11
18.55
5.72
-3.80
Adjustment
5.36
-20.04
-18.07
-1,237.61
16.57
14.83
-110.53
15.75
17.25
18.89
Changes in Working Capital
159.69
-17.67
-177.37
-10.87
-14.61
-6.25
-81.87
22.98
8.58
4.94
Cash after chg. in Working capital
239.31
69.30
-129.45
23.51
19.50
25.00
-76.29
57.29
31.55
20.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.72
-11.00
-6.44
-185.44
-3.78
0.00
0.00
0.00
-0.51
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
-767.35
-262.25
33.77
386.78
20.25
-81.96
99.51
-67.56
-11.76
-21.87
Net Fixed Assets
-176.56
-24.43
-226.54
-0.82
-0.18
-0.74
-2.16
-0.15
55.38
-1.67
Net Investments
-864.06
-634.19
228.95
-813.91
191.72
-28.14
-53.20
-55.19
-42.04
0.00
Others
273.27
396.37
31.36
1,201.51
-171.29
-53.08
154.87
-12.22
-25.10
-20.20
Cash from Financing Activity
547.82
202.48
60.22
-185.03
-32.94
57.33
-24.04
11.80
-22.87
6.66
Net Cash Inflow / Outflow
-0.94
-1.48
-41.89
39.82
3.03
0.36
-0.81
1.53
-3.59
4.83
Opening Cash & Equivalents
4.17
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.01
0.28
Closing Cash & Equivalent
3.23
4.17
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11

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.)
120.16
94.85
74.56
72.69
9.71
7.91
8.24
-0.46
0.05
11.10
ROA
2.39%
4.70%
3.31%
115.27%
4.44%
0.91%
22.55%
0.16%
-2.12%
-0.89%
ROE
3.63%
5.96%
3.84%
151.34%
13.22%
2.86%
124.43%
0.00%
-8.75%
-2.20%
ROCE
5.66%
7.86%
5.27%
154.15%
11.13%
10.46%
44.54%
14.85%
8.42%
4.82%
Fixed Asset Turnover
1.14
0.93
1.03
12.67
12.09
21.55
10.18
19.56
2.99
1.41
Receivable days
6.12
19.95
45.24
61.52
45.66
10.87
24.41
21.59
31.99
43.13
Inventory Days
0.86
1.85
3.37
3.86
4.28
75.11
219.94
57.42
116.46
191.11
Payable days
20.71
117.00
554.72
2421.67
3242.21
2549.68
263.45
183.66
120.09
95.00
Cash Conversion Cycle
-13.73
-95.21
-506.11
-2356.29
-3192.26
-2463.70
-19.10
-104.65
28.36
139.23
Total Debt/Equity
0.48
0.23
0.10
0.05
1.34
1.72
1.18
-40.98
254.30
0.88
Interest Cover
2.10
5.25
15.36
57.03
1.71
1.22
4.82
1.02
0.75
0.80

Annual Reports:

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

News Update:


  • Elpro International acquires additional stake in Ganesha Ecosphere
    13th Nov 2025, 11:30 AM

    Cost of acquisition is Rs 5.65 crore

    Read More
  • Elpro International acquires additional stake in Ganesha Ecosphere
    14th Oct 2025, 11:22 AM

    Cost of acquisition is Rs 6.53 crore

    Read More
  • Elpro International acquires additional stake in RBL Bank
    6th Sep 2025, 15:15 PM

    The cost of acquisition is Rs 6.92 crore

    Read More
  • Elpro International acquires stake in HDFC Bank
    23rd Aug 2025, 14:02 PM

    Cost of acquisition is Rs 37.49 crore

    Read More
  • Elpro International - Quarterly Results
    13th Aug 2025, 20:18 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.