Nifty
Sensex
:
:
11095.25
37687.91
203.65 (1.87%)
748.31 (2.03%)

Construction - Real Estate

Rating :
57/99

BSE: 504000 | NSE: ELPROINTL

40.00
03-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  39.95
  •  40.10
  •  39.00
  •  39.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31
  •  12.89
  •  53.95
  •  28.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 677.92
  • 48.52
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 840.55
  • N/A
  • 5.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.76%
  • 5.35%
  • 6.23%
  • FII
  • DII
  • Others
  • 14.36%
  • 0.01%
  • 0.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.57
  • 2.35
  • -6.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.72
  • -16.56
  • -22.35

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 8.77
  • 49.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -32.86
  • -48.49
  • -82.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.46
  • 30.28
  • 30.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
16.58
9.49
74.71%
16.13
8.69
85.62%
68.76
8.27
731.44%
8.33
14.72
-43.41%
Expenses
9.24
22.63
-59.17%
7.94
4.00
98.50%
57.36
2.99
1,818.39%
3.87
5.91
-34.52%
EBITDA
7.34
-13.13
-
8.19
4.69
74.63%
11.40
5.28
115.91%
4.47
8.82
-49.32%
EBIDTM
44.28%
-138.34%
50.79%
54.01%
16.58%
63.89%
53.58%
59.89%
Other Income
1.34
0.03
4,366.67%
1.60
0.26
515.38%
4.27
119.13
-96.42%
0.14
0.08
75.00%
Interest
7.10
5.94
19.53%
6.83
4.99
36.87%
7.14
7.02
1.71%
5.59
7.30
-23.42%
Depreciation
1.06
0.23
360.87%
0.83
0.23
260.87%
0.29
0.23
26.09%
0.28
0.23
21.74%
PBT
0.52
-19.27
-
2.13
-0.26
-
8.24
117.16
-92.97%
-1.26
1.37
-
Tax
0.60
-7.91
-
0.00
0.00
0
1.35
24.10
-94.40%
0.50
0.00
0
PAT
-0.08
-11.36
-
2.13
-0.26
-
6.89
93.06
-92.60%
-1.76
1.37
-
PATM
-0.48%
-119.64%
13.18%
-2.93%
10.02%
1,125.37%
-21.06%
9.28%
EPS
0.00
-0.67
-
0.13
-0.02
-
0.41
5.49
-92.53%
-0.10
0.08
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
109.80
41.18
57.77
51.10
44.84
36.67
28.48
34.00
31.45
34.61
28.99
Net Sales Growth
166.70%
-28.72%
13.05%
13.96%
22.28%
28.76%
-16.24%
8.11%
-9.13%
19.39%
 
Cost Of Goods Sold
2.41
2.71
2.90
2.52
2.06
3.02
2.37
2.11
2.41
3.12
2.01
Gross Profit
107.39
38.46
54.87
48.58
42.78
33.65
26.11
31.88
29.03
31.49
26.98
GP Margin
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
91.68%
93.76%
92.31%
90.99%
93.07%
Total Expenditure
78.41
34.81
23.31
28.54
29.82
20.92
18.10
19.45
19.97
23.53
19.68
Power & Fuel Cost
-
0.23
0.16
0.08
0.22
0.35
0.29
0.29
0.27
0.21
0.04
% Of Sales
-
0.56%
0.28%
0.16%
0.49%
0.95%
1.02%
0.85%
0.86%
0.61%
0.14%
Employee Cost
-
2.31
1.79
1.60
1.70
2.04
1.67
1.03
0.83
1.04
0.84
% Of Sales
-
5.61%
3.10%
3.13%
3.79%
5.56%
5.86%
3.03%
2.64%
3.00%
2.90%
Manufacturing Exp.
-
11.44
13.59
20.95
22.64
11.80
9.57
13.15
10.78
13.71
8.94
% Of Sales
-
27.78%
23.52%
41.00%
50.49%
32.18%
33.60%
38.68%
34.28%
39.61%
30.84%
General & Admin Exp.
-
7.15
3.63
2.50
1.55
2.38
1.68
1.94
3.67
4.44
4.20
% Of Sales
-
17.36%
6.28%
4.89%
3.46%
6.49%
5.90%
5.71%
11.67%
12.83%
14.49%
Selling & Distn. Exp.
-
0.14
0.10
0.15
0.07
0.07
0.05
0.05
0.05
0.06
0.11
% Of Sales
-
0.34%
0.17%
0.29%
0.16%
0.19%
0.18%
0.15%
0.16%
0.17%
0.38%
Miscellaneous Exp.
-
10.81
1.13
0.75
1.58
1.28
2.48
0.85
1.94
0.96
0.11
% Of Sales
-
26.25%
1.96%
1.47%
3.52%
3.49%
8.71%
2.50%
6.17%
2.77%
12.25%
EBITDA
31.40
6.37
34.46
22.56
15.02
15.75
10.38
14.55
11.48
11.08
9.31
EBITDA Margin
28.60%
15.47%
59.65%
44.15%
33.50%
42.95%
36.45%
42.79%
36.50%
32.01%
32.11%
Other Income
7.35
119.59
0.85
0.69
0.48
0.41
0.45
0.63
0.77
7.67
2.91
Interest
26.66
25.96
33.82
29.76
18.85
17.96
13.70
11.13
14.65
10.47
17.78
Depreciation
2.46
0.91
0.95
0.99
0.44
0.51
1.38
1.42
1.47
1.65
1.73
PBT
9.63
99.09
0.55
-7.51
-3.80
-2.32
-4.25
2.63
-3.87
6.62
-7.30
Tax
2.45
16.19
0.10
-0.13
-0.07
-0.05
-0.01
-0.33
-0.03
-0.38
1.20
Tax Rate
25.44%
16.34%
18.18%
1.73%
1.84%
2.13%
0.23%
-5.86%
1.10%
-8.23%
-16.44%
PAT
7.18
82.90
0.49
-7.38
-3.69
-2.26
-4.27
6.06
-2.78
5.04
-8.51
PAT before Minority Interest
7.18
82.90
0.45
-7.38
-3.72
-2.30
-4.32
5.96
-2.69
5.00
-8.51
Minority Interest
0.00
0.00
0.04
0.00
0.03
0.04
0.05
0.10
-0.09
0.04
0.00
PAT Margin
6.54%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
-14.99%
17.82%
-8.84%
14.56%
-29.35%
PAT Growth
-91.33%
16,818.37%
-
-
-
-
-
-
-
-
 
EPS
0.42
4.89
0.03
-0.44
-0.22
-0.13
-0.25
0.36
-0.16
0.30
-0.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
139.68
-6.43
0.81
171.80
175.48
178.00
182.26
96.19
223.93
218.86
Share Capital
16.95
13.84
13.84
17.84
8.61
8.61
8.61
4.61
4.61
4.61
Total Reserves
122.73
-20.27
-13.03
153.96
166.87
169.38
173.64
91.57
94.17
89.10
Non-Current Liabilities
111.20
116.99
77.90
43.98
54.22
47.21
39.31
69.29
30.68
86.51
Secured Loans
80.09
49.98
24.04
14.12
18.19
21.84
13.02
14.45
16.74
76.23
Unsecured Loans
27.50
59.17
46.42
4.47
4.42
3.90
3.86
3.36
2.98
10.45
Long Term Provisions
0.26
0.19
0.11
0.24
0.26
0.11
0.09
0.16
0.16
0.00
Current Liabilities
170.18
203.75
185.97
208.30
171.33
160.42
150.92
189.81
136.03
142.38
Trade Payables
15.33
10.43
9.25
8.09
6.07
4.68
4.26
7.71
6.19
3.63
Other Current Liabilities
91.91
42.55
43.57
71.87
65.84
74.99
72.55
137.68
112.34
138.65
Short Term Borrowings
40.73
150.70
133.15
128.30
99.38
80.66
74.02
44.42
17.49
0.00
Short Term Provisions
22.20
0.07
0.01
0.04
0.04
0.09
0.08
0.00
0.00
0.10
Total Liabilities
421.06
314.31
268.85
428.25
405.23
389.87
376.78
359.69
395.13
452.28
Net Block
2.43
2.58
2.62
8.56
8.93
9.48
10.77
12.17
19.10
20.46
Gross Block
3.08
3.04
2.89
31.61
32.33
32.19
32.26
32.24
38.41
38.12
Accumulated Depreciation
0.65
0.46
0.27
23.05
23.40
22.70
21.49
20.07
19.31
17.65
Non Current Assets
349.21
297.51
245.69
390.20
368.77
355.90
336.59
323.41
328.55
333.23
Capital Work in Progress
0.00
0.00
0.00
104.92
85.32
72.58
52.79
40.07
39.25
39.04
Non Current Investment
333.26
284.39
233.23
269.20
269.19
269.19
269.17
269.16
269.25
273.73
Long Term Loans & Adv.
7.07
6.23
7.39
7.51
5.32
4.66
3.86
2.01
0.94
0.00
Other Non Current Assets
6.45
4.31
2.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
71.85
16.80
23.16
38.05
36.47
33.96
40.18
36.27
66.57
119.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
44.37
5.25
12.97
19.98
27.39
28.05
25.67
28.05
25.11
19.52
Sundry Debtors
2.86
2.59
4.26
4.79
5.90
2.87
5.51
2.26
25.67
1.44
Cash & Bank
2.14
2.95
1.42
5.11
0.28
1.08
3.05
0.43
3.66
6.18
Other Current Assets
22.47
0.09
0.22
0.38
2.91
1.97
5.95
5.53
12.14
91.91
Short Term Loans & Adv.
22.21
5.92
4.29
7.80
2.59
1.69
5.52
5.19
11.84
91.42
Net Current Assets
-98.33
-186.95
-162.82
-170.25
-134.86
-126.46
-110.74
-153.54
-69.46
-23.33
Total Assets
421.06
314.31
268.85
428.25
405.24
389.86
376.77
359.68
395.12
452.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-76.29
57.29
31.04
20.04
9.23
12.77
-83.17
135.32
-71.68
50.20
PBT
116.11
18.55
5.72
-3.80
-2.35
-4.33
5.63
-2.72
4.62
-7.30
Adjustment
-110.53
15.75
17.25
18.89
18.26
14.91
9.07
16.18
7.70
18.66
Changes in Working Capital
-81.87
22.98
8.58
4.94
-6.67
2.19
-97.86
121.87
-83.86
38.50
Cash after chg. in Working capital
-76.29
57.29
31.55
20.04
9.24
12.77
-83.17
135.32
-71.55
49.86
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
-0.51
0.00
-0.01
0.00
0.00
0.00
-0.14
0.34
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
87.90
-67.56
-11.76
-21.87
-15.56
-16.59
-16.80
8.71
88.12
-83.05
Net Fixed Assets
-0.04
-0.15
55.38
-1.67
-3.97
-13.20
-8.61
6.11
-0.44
5.12
Net Investments
15.95
-55.19
-42.04
0.00
0.00
0.00
-0.01
0.10
4.51
-23.96
Others
71.99
-12.22
-25.10
-20.20
-11.59
-3.39
-8.18
2.50
84.05
-64.21
Cash from Financing Activity
-12.42
11.80
-22.87
6.66
5.54
1.85
102.58
-147.27
-18.96
33.40
Net Cash Inflow / Outflow
-0.81
1.53
-3.59
4.83
-0.80
-1.97
2.62
-3.23
-2.51
0.55
Opening Cash & Equivalents
2.95
1.42
5.01
0.28
1.08
3.05
0.43
3.66
6.18
5.63
Closing Cash & Equivalent
2.14
2.95
1.42
5.11
0.28
1.08
3.05
0.43
3.66
6.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
8.24
-0.46
0.05
11.10
11.34
11.51
11.79
6.36
6.53
6.20
ROA
22.55%
0.16%
-2.12%
-0.89%
-0.58%
-1.13%
1.62%
-0.71%
1.18%
-2.08%
ROE
124.43%
0.00%
-8.75%
-2.20%
-1.33%
-2.45%
4.34%
-2.76%
5.20%
-13.31%
ROCE
44.54%
14.85%
8.42%
4.82%
5.29%
3.33%
7.71%
5.17%
4.98%
3.67%
Fixed Asset Turnover
13.46
19.56
2.99
1.41
1.15
0.90
1.07
0.90
0.92
0.73
Receivable days
24.17
21.59
31.99
43.13
43.25
53.01
41.11
159.87
141.14
22.97
Inventory Days
219.94
57.42
116.46
191.11
273.31
339.57
284.00
304.18
232.29
212.55
Payable days
263.89
183.66
120.09
95.00
109.99
106.17
120.55
159.92
90.75
92.88
Cash Conversion Cycle
-19.78
-104.65
28.36
139.23
206.58
286.41
204.56
304.12
282.68
142.63
Total Debt/Equity
1.18
-40.98
254.30
0.88
0.72
0.62
0.50
0.67
0.78
0.92
Interest Cover
4.82
1.02
0.75
0.80
0.87
0.68
1.51
0.81
1.44
0.59

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.