Nifty
Sensex
:
:
16156.75
54008.97
-57.95 (-0.36%)
-279.64 (-0.52%)

Construction - Real Estate

Rating :
70/99

BSE: 504000 | NSE: ELPROINTL

60.15
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  61.35
  •  62.00
  •  60.00
  •  60.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54
  •  6.46
  •  81.90
  •  40.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,019.42
  • 90.63
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,234.27
  • N/A
  • 5.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 4.64%
  • 5.94%
  • FII
  • DII
  • Others
  • 13.81%
  • 0.01%
  • 0.61%

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
  • 31.61
  • 48.74
  • 46.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -29.00
  • -46.54
  • -20.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.56
  • 30.01
  • 26.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
20.07
16.76
19.75%
16.43
14.10
16.52%
13.17
11.50
14.52%
20.79
16.58
25.39%
Expenses
10.66
7.78
37.02%
5.86
6.89
-14.95%
3.96
4.01
-1.25%
14.11
9.24
52.71%
EBITDA
9.41
8.98
4.79%
10.56
7.21
46.46%
9.21
7.50
22.80%
6.68
7.34
-8.99%
EBIDTM
46.90%
53.60%
64.31%
51.14%
69.91%
65.15%
32.12%
44.27%
Other Income
0.83
0.72
15.28%
0.72
0.84
-14.29%
0.67
0.95
-29.47%
0.80
1.34
-40.30%
Interest
5.63
5.82
-3.26%
5.54
6.52
-15.03%
5.72
6.52
-12.27%
5.72
7.10
-19.44%
Depreciation
1.24
1.04
19.23%
1.29
1.03
25.24%
1.07
1.02
4.90%
1.06
1.06
0.00%
PBT
3.38
2.85
18.60%
4.45
0.50
790.00%
3.08
0.91
238.46%
0.69
0.52
32.69%
Tax
0.56
0.60
-6.67%
0.84
0.14
500.00%
0.35
0.00
0
-2.93
0.60
-
PAT
2.82
2.25
25.33%
3.61
0.36
902.78%
2.73
0.91
200.00%
3.63
-0.08
-
PATM
14.06%
13.45%
21.97%
2.55%
20.71%
7.88%
17.44%
-0.48%
EPS
0.39
0.27
44.44%
0.49
-0.04
-
-0.82
0.32
-
0.60
0.29
106.90%

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
70.46
63.15
109.81
41.18
57.77
51.10
44.84
36.67
28.48
34.00
31.45
Net Sales Growth
19.55%
-42.49%
166.66%
-28.72%
13.05%
13.96%
22.28%
28.76%
-16.24%
8.11%
 
Cost Of Goods Sold
2.09
1.99
2.41
2.71
2.90
2.52
2.06
3.02
2.37
2.11
2.41
Gross Profit
68.37
61.16
107.40
38.46
54.87
48.58
42.78
33.65
26.11
31.88
29.03
GP Margin
97.04%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
91.68%
93.76%
92.31%
Total Expenditure
34.59
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
35.86
30.36
33.41
6.37
34.46
22.56
15.02
15.75
10.38
14.55
11.48
EBITDA Margin
50.89%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
36.45%
42.79%
36.50%
Other Income
3.02
3.30
4.08
119.59
0.85
0.69
0.48
0.41
0.45
0.63
0.77
Interest
22.61
24.58
28.67
25.96
33.82
29.76
18.85
17.96
13.70
11.13
14.65
Depreciation
4.66
4.14
2.46
0.91
0.95
0.99
0.44
0.51
1.38
1.42
1.47
PBT
11.60
4.95
6.36
99.09
0.55
-7.51
-3.80
-2.32
-4.25
2.63
-3.87
Tax
-1.18
-2.20
2.45
16.19
0.10
-0.13
-0.07
-0.05
-0.01
-0.33
-0.03
Tax Rate
-10.17%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
0.23%
-5.86%
1.10%
PAT
12.79
7.14
3.91
82.90
0.49
-7.38
-3.69
-2.26
-4.27
6.06
-2.78
PAT before Minority Interest
12.79
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
18.15%
11.31%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
-14.99%
17.82%
-8.84%
PAT Growth
271.80%
82.61%
-95.28%
16,818.37%
-
-
-
-
-
-
 
EPS
0.75
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

News Update:


  • Elpro International incorporates wholly owned subsidiary
    13th Apr 2022, 14:37 PM

    The company has incorporated wholly owned subsidiary by name ‘Ultra Sigma’ on April 9, 2022

    Read More
  • Elpro International gets nod to incorporate wholly owned subsidiary
    10th Mar 2022, 11:07 AM

    The Board of Directors at their meeting held on March 09, 2022 has approved the same

    Read More
  • Elpro International - Quarterly Results
    14th Feb 2022, 18:23 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.