Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Elpro International Ltd.

Construction - Real Estate

Rating :
68/99

BSE: 504000 | NSE: ELPROINTL

NSE BSE
55.25
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 57.47
  • 57.47
  • 54.75
  • 56.33
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  468
  •  53.04
  •  86.25
  •  54.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 936.37
  • 0.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 947.41
  • N/A
  • 0.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 4.78%
  • 5.86%
  • FII
  • DII
  • Others
  • 13.68%
  • 0.01%
  • 0.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 4.62
  • -12.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 0.19
  • 0.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 67.55
  • 364.25
  • 546.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.61
  • 45.21
  • 45.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.31
  • -46.09
  • 4.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.03
  • 24.02
  • 23.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
24.82
20.07
23.67%
24.22
16.43
47.41%
23.74
13.17
80.26%
22.75
20.79
9.43%
Expenses
16.52
10.66
54.97%
12.80
5.86
118.43%
13.97
3.96
252.78%
17.15
14.11
21.55%
EBITDA
8.30
9.41
-11.80%
11.42
10.56
8.14%
9.77
9.21
6.08%
5.61
6.68
-16.02%
EBIDTM
33.44%
46.90%
47.14%
64.31%
41.17%
69.91%
24.64%
32.12%
Other Income
11.77
0.83
1,318.07%
12.06
0.72
1,575.00%
10.20
0.67
1,422.39%
1,270.74
0.80
158,742.50%
Interest
1.20
5.63
-78.69%
0.64
5.54
-88.45%
0.69
5.72
-87.94%
5.81
5.72
1.57%
Depreciation
1.24
1.24
0.00%
1.22
1.29
-5.43%
1.21
1.07
13.08%
1.26
1.06
18.87%
PBT
17.64
3.38
421.89%
21.62
4.45
385.84%
18.07
3.08
486.69%
1,269.28
0.69
183,853.62%
Tax
4.21
0.56
651.79%
2.90
0.84
245.24%
2.03
0.35
480.00%
213.52
-2.93
-
PAT
13.42
2.82
375.89%
18.72
3.61
418.56%
16.04
2.73
487.55%
1,055.76
3.63
28,984.30%
PATM
54.09%
14.06%
77.29%
21.97%
67.56%
20.71%
4,639.89%
17.44%
EPS
0.80
0.39
105.13%
1.10
0.49
124.49%
0.95
-0.82
-
62.29
0.60
10,281.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
95.53
72.42
63.15
109.81
41.18
57.77
51.10
44.84
36.67
28.48
34.00
Net Sales Growth
35.58%
14.68%
-42.49%
166.66%
-28.72%
13.05%
13.96%
22.28%
28.76%
-16.24%
 
Cost Of Goods Sold
1.57
2.40
1.99
2.41
2.71
2.90
2.52
2.06
3.02
2.37
2.11
Gross Profit
93.96
70.02
61.16
107.40
38.46
54.87
48.58
42.78
33.65
26.11
31.88
GP Margin
98.36%
96.69%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
91.68%
93.76%
Total Expenditure
60.44
37.63
32.79
76.40
34.81
23.31
28.54
29.82
20.92
18.10
19.45
Power & Fuel Cost
-
0.23
0.13
1.80
0.23
0.16
0.08
0.22
0.35
0.29
0.29
% Of Sales
-
0.32%
0.21%
1.64%
0.56%
0.28%
0.16%
0.49%
0.95%
1.02%
0.85%
Employee Cost
-
3.57
7.72
4.54
2.31
1.79
1.60
1.70
2.04
1.67
1.03
% Of Sales
-
4.93%
12.22%
4.13%
5.61%
3.10%
3.13%
3.79%
5.56%
5.86%
3.03%
Manufacturing Exp.
-
19.60
16.59
55.46
11.47
13.59
20.95
22.64
11.80
9.57
13.15
% Of Sales
-
27.06%
26.27%
50.51%
27.85%
23.52%
41.00%
50.49%
32.18%
33.60%
38.68%
General & Admin Exp.
-
10.54
4.24
10.06
7.11
3.63
2.50
1.55
2.38
1.68
1.94
% Of Sales
-
14.55%
6.71%
9.16%
17.27%
6.28%
4.89%
3.46%
6.49%
5.90%
5.71%
Selling & Distn. Exp.
-
0.80
0.85
0.37
0.14
0.10
0.15
0.07
0.07
0.05
0.05
% Of Sales
-
1.10%
1.35%
0.34%
0.34%
0.17%
0.29%
0.16%
0.19%
0.18%
0.15%
Miscellaneous Exp.
-
0.49
1.25
1.75
10.82
1.13
0.75
1.58
1.28
2.48
0.05
% Of Sales
-
0.68%
1.98%
1.59%
26.27%
1.96%
1.47%
3.52%
3.49%
8.71%
2.50%
EBITDA
35.10
34.79
30.36
33.41
6.37
34.46
22.56
15.02
15.75
10.38
14.55
EBITDA Margin
36.74%
48.04%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
36.45%
42.79%
Other Income
1,304.77
1,272.97
3.30
4.08
119.59
0.85
0.69
0.48
0.41
0.45
0.63
Interest
8.34
22.70
24.58
28.67
25.96
33.82
29.76
18.85
17.96
13.70
11.13
Depreciation
4.93
4.86
4.14
2.46
0.91
0.95
0.99
0.44
0.51
1.38
1.42
PBT
1,326.61
1,280.19
4.95
6.36
99.09
0.55
-7.51
-3.80
-2.32
-4.25
2.63
Tax
222.66
215.27
-2.20
2.45
16.19
0.10
-0.13
-0.07
-0.05
-0.01
-0.33
Tax Rate
16.78%
16.82%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
0.23%
-5.86%
PAT
1,103.94
1,056.72
19.74
3.91
82.90
0.49
-7.38
-3.69
-2.26
-4.27
6.06
PAT before Minority Interest
1,103.94
1,056.72
19.74
3.91
82.90
0.45
-7.38
-3.72
-2.30
-4.32
5.96
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.03
0.04
0.05
0.10
PAT Margin
1,155.60%
1459.15%
31.26%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
-14.99%
17.82%
PAT Growth
8,531.27%
5,253.19%
404.86%
-95.28%
16,818.37%
-
-
-
-
-
 
EPS
65.13
62.34
1.16
0.23
4.89
0.03
-0.44
-0.22
-0.13
-0.25
0.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,231.91
171.12
134.92
139.68
-6.43
0.81
171.80
175.48
178.00
182.26
Share Capital
16.95
16.95
16.95
16.95
13.84
13.84
17.84
8.61
8.61
8.61
Total Reserves
1,214.96
147.61
117.17
122.73
-20.27
-13.03
153.96
166.87
169.38
173.64
Non-Current Liabilities
47.03
204.77
216.57
111.20
116.99
77.90
43.98
54.22
47.21
39.31
Secured Loans
4.62
179.16
187.43
80.09
49.98
24.04
14.12
18.19
21.84
13.02
Unsecured Loans
0.00
11.58
9.76
27.50
59.17
46.42
4.47
4.42
3.90
3.86
Long Term Provisions
0.31
0.28
0.31
0.26
0.19
0.11
0.24
0.26
0.11
0.09
Current Liabilities
101.01
77.67
84.53
170.18
203.75
185.97
208.30
171.33
160.42
150.92
Trade Payables
14.74
17.07
18.36
15.33
10.43
9.25
8.09
6.07
4.68
4.26
Other Current Liabilities
85.70
51.21
46.33
91.91
42.55
43.57
71.87
65.84
74.99
72.55
Short Term Borrowings
0.58
9.39
17.99
40.73
150.70
133.15
128.30
99.38
80.66
74.02
Short Term Provisions
0.00
0.00
1.85
22.20
0.07
0.01
0.04
0.04
0.09
0.08
Total Liabilities
1,379.95
453.56
436.02
421.06
314.31
268.85
428.25
405.23
389.87
376.78
Net Block
2.30
1.96
2.22
2.43
2.58
2.62
8.56
8.93
9.48
10.77
Gross Block
6.13
5.31
5.13
5.06
3.04
2.89
31.61
32.33
32.19
32.26
Accumulated Depreciation
3.83
3.35
2.91
2.62
0.46
0.27
23.05
23.40
22.70
21.49
Non Current Assets
506.65
413.00
394.79
349.21
297.51
245.69
390.20
368.77
355.90
336.59
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
104.92
85.32
72.58
52.79
Non Current Investment
288.68
192.73
370.56
333.26
284.39
233.23
269.20
269.19
269.19
269.17
Long Term Loans & Adv.
11.76
9.99
8.01
7.07
6.23
7.39
7.51
5.32
4.66
3.86
Other Non Current Assets
12.86
14.09
13.99
6.45
4.31
2.45
0.00
0.00
0.00
0.00
Current Assets
873.29
40.56
41.24
71.85
16.80
23.16
38.05
36.47
33.96
40.18
Current Investments
788.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.87
0.66
0.82
44.37
5.25
12.97
19.98
27.39
28.05
25.67
Sundry Debtors
12.23
12.18
3.63
2.92
2.59
4.26
4.79
5.90
2.87
5.51
Cash & Bank
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08
3.05
Other Current Assets
26.76
3.97
3.20
0.21
6.01
4.51
8.18
2.91
1.97
5.95
Short Term Loans & Adv.
13.97
18.21
31.09
22.21
5.92
4.29
7.80
2.59
1.69
5.52
Net Current Assets
772.28
-37.11
-43.29
-98.33
-186.95
-162.82
-170.25
-134.86
-126.46
-110.74
Total Assets
1,379.94
453.56
436.03
421.06
314.31
268.85
428.25
405.24
389.86
376.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-161.93
15.72
25.00
-76.29
57.29
31.04
20.04
9.23
12.77
-83.17
PBT
1,271.99
17.55
16.42
116.11
18.55
5.72
-3.80
-2.35
-4.33
5.63
Adjustment
-1,237.61
16.57
14.83
-110.53
15.75
17.25
18.89
18.26
14.91
9.07
Changes in Working Capital
-10.87
-14.61
-6.25
-81.87
22.98
8.58
4.94
-6.67
2.19
-97.86
Cash after chg. in Working capital
23.51
19.50
25.00
-76.29
57.29
31.55
20.04
9.24
12.77
-83.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-185.44
-3.78
0.00
0.00
0.00
-0.51
0.00
-0.01
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
386.78
20.25
-81.96
99.51
-67.56
-11.76
-21.87
-15.56
-16.59
-16.80
Net Fixed Assets
-0.82
-0.18
-0.74
-2.16
-0.15
55.38
-1.67
-3.97
-13.20
-8.61
Net Investments
-813.91
191.72
-28.14
-53.20
-55.19
-42.04
0.00
0.00
0.00
-0.01
Others
1,201.51
-171.29
-53.08
154.87
-12.22
-25.10
-20.20
-11.59
-3.39
-8.18
Cash from Financing Activity
-185.03
-32.94
57.33
-24.04
11.80
-22.87
6.66
5.54
1.85
102.58
Net Cash Inflow / Outflow
39.82
3.03
0.36
-0.81
1.53
-3.59
4.83
-0.80
-1.97
2.62
Opening Cash & Equivalents
5.53
2.50
2.14
2.95
1.42
5.01
0.28
1.08
3.05
0.43
Closing Cash & Equivalent
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08
3.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
72.69
9.71
7.91
8.24
-0.46
0.05
11.10
11.34
11.51
11.79
ROA
115.27%
4.44%
0.91%
22.55%
0.16%
-2.12%
-0.89%
-0.58%
-1.13%
1.62%
ROE
151.34%
13.22%
2.86%
124.43%
0.00%
-8.75%
-2.20%
-1.33%
-2.45%
4.34%
ROCE
154.15%
11.13%
10.46%
44.54%
14.85%
8.42%
4.82%
5.29%
3.33%
7.71%
Fixed Asset Turnover
12.66
12.09
21.55
10.18
19.56
2.99
1.41
1.15
0.90
1.07
Receivable days
61.52
45.66
10.87
24.41
21.59
31.99
43.13
43.25
53.01
41.11
Inventory Days
3.86
4.28
75.11
219.94
57.42
116.46
191.11
273.31
339.57
284.00
Payable days
2421.67
3242.21
2549.68
263.45
183.66
120.09
95.00
109.99
106.17
120.55
Cash Conversion Cycle
-2356.29
-3192.26
-2463.70
-19.10
-104.65
28.36
139.23
206.58
286.41
204.56
Total Debt/Equity
0.05
1.34
1.72
1.18
-40.98
254.30
0.88
0.72
0.62
0.50
Interest Cover
57.03
1.71
1.22
4.82
1.02
0.75
0.80
0.87
0.68
1.51

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Elpro International - Quarterly Results
    7th Feb 2023, 15:39 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.