Nifty
:
25597.65
Sensex
:
83459.15
-165.70 (-0.64%)
-519.34 (-0.62%)
Nifty
Sensex
:
:
25597.65
83459.15
-165.70 (-0.64%)
-519.34 (-0.62%)

Elpro International Ltd.

Construction - Real Estate

Rating :
58/99

BSE: 504000 | NSE: ELPROINTL

NSE BSE
85.47
03-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  85.05
  •  86.98
  •  84.65
  •  85.42
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30708
  •  2620354
  •  86.98
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,448.54
  • 15.60
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,431.89
  • 0.82%
  • 0.69

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
  • 26.25
  • 22.10
  • 18.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.30
  • 2.34
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.51
  • 16.97
  • 12.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
99.72
120.60
-17.31%
69.88
115.90
-39.71%
-6.95
52.45
-
207.42
35.27
488.09%
Expenses
28.82
71.28
-59.57%
38.27
98.36
-61.09%
21.29
17.65
20.62%
178.50
16.05
1,012.15%
EBITDA
70.89
49.33
43.71%
31.62
17.54
80.27%
-28.24
34.80
-
28.92
19.22
50.47%
EBIDTM
71.09%
40.90%
45.24%
15.13%
406.39%
66.34%
13.94%
54.49%
Other Income
42.64
23.79
79.23%
-3.43
20.11
-
23.30
5.44
328.31%
26.37
4.99
428.46%
Interest
23.30
11.05
110.86%
22.17
10.33
114.62%
19.44
7.17
171.13%
14.56
4.36
233.94%
Depreciation
3.08
1.67
84.43%
3.22
1.42
126.76%
3.54
1.34
164.18%
1.94
1.30
49.23%
PBT
87.15
60.40
44.29%
2.79
25.89
-89.22%
-27.92
31.72
-
38.78
18.55
109.06%
Tax
13.15
12.92
1.78%
-4.58
1.89
-
-6.82
8.13
-
6.63
0.35
1,794.29%
PAT
73.99
47.48
55.83%
7.37
24.00
-69.29%
-21.10
23.59
-
32.15
18.20
76.65%
PATM
74.20%
39.37%
10.55%
20.71%
303.63%
44.98%
15.50%
51.59%
EPS
4.39
2.81
56.23%
0.44
1.42
-69.01%
-1.24
1.40
-
1.90
1.08
75.93%

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
370.07
390.23
228.77
123.10
72.42
63.15
109.81
41.18
57.77
51.10
44.84
Net Sales Growth
14.14%
70.58%
85.84%
69.98%
14.68%
-42.49%
166.66%
-28.72%
13.05%
13.96%
 
Cost Of Goods Sold
192.15
235.88
81.10
16.24
2.40
1.99
2.41
2.71
2.90
2.52
2.06
Gross Profit
177.92
154.34
147.67
106.86
70.02
61.16
107.40
38.46
54.87
48.58
42.78
GP Margin
48.08%
39.55%
64.55%
86.81%
96.69%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
Total Expenditure
266.88
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
103.19
80.90
79.52
45.30
34.79
30.36
33.41
6.37
34.46
22.56
15.02
EBITDA Margin
27.88%
20.73%
34.76%
36.80%
48.04%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
Other Income
88.88
70.75
57.76
30.09
1,272.97
3.30
4.08
119.59
0.85
0.69
0.48
Interest
79.47
67.23
25.18
4.60
22.70
24.58
28.67
25.96
33.82
29.76
18.85
Depreciation
11.78
10.37
5.33
4.90
4.86
4.14
2.46
0.91
0.95
0.99
0.44
PBT
100.80
74.06
106.77
65.88
1,280.19
4.95
6.36
99.09
0.55
-7.51
-3.80
Tax
8.38
8.15
21.52
18.05
215.27
-2.20
2.45
16.19
0.10
-0.13
-0.07
Tax Rate
8.31%
11.00%
20.16%
27.40%
16.82%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
PAT
92.41
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
92.41
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
24.97%
16.94%
37.37%
38.94%
1459.15%
31.26%
3.56%
201.31%
0.85%
-14.44%
-8.23%
PAT Growth
-18.42%
-22.67%
78.33%
-95.46%
5,253.19%
404.86%
-95.28%
16,818.37%
-
-
 
EPS
5.45
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
    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
  • Elpro International acquires stake in Arvind Fashions
    30th Jul 2025, 10:51 AM

    The cost of acquisition is Rs 5 crore

    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.