Nifty
:
22828.55
Sensex
:
75157.26
429.40 (1.92%)
1310.11 (1.77%)
Menu
Nifty
Sensex
:
:
22828.55
75157.26
429.40 (1.92%)
1310.11 (1.77%)

Elegant Marbles & Grani Industries Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :
N/A

BSE: 526705 | NSE: Not Listed

NSE BSE
261.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  250.60
  •  275.00
  •  250.60
  •  262.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1991
  •  5.19
  •  353.40
  •  205.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71.91
  • 15.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66.76
  • N/A
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.36%
  • 0.12%
  • 25.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.55
  • 27.19
  • 7.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.02
  • -
  • 26.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.69
  • 22.47
  • 14.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.42
  • 17.53
  • 17.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.50
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 1.06
  • 11.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
5.08
9.71
-47.68%
10.38
8.58
20.98%
6.64
7.76
-14.43%
8.17
10.60
-22.92%
Expenses
4.78
8.55
-44.09%
7.43
6.81
9.10%
5.41
6.20
-12.74%
8.36
8.79
-4.89%
EBITDA
0.30
1.16
-74.14%
2.95
1.77
66.67%
1.24
1.56
-20.51%
-0.19
1.81
-
EBIDTM
5.95%
11.92%
28.37%
20.65%
18.58%
20.13%
-2.35%
17.12%
Other Income
0.67
0.63
6.35%
0.55
0.72
-23.61%
0.49
0.62
-20.97%
0.62
0.59
5.08%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.32
0.14
128.57%
0.23
0.09
155.56%
0.16
0.11
45.45%
0.17
0.08
112.50%
PBT
0.65
1.64
-60.37%
3.26
2.40
35.83%
1.57
1.17
34.19%
0.24
1.64
-85.37%
Tax
0.07
0.40
-82.50%
0.71
0.51
39.22%
0.40
0.46
-13.04%
0.03
0.53
-94.34%
PAT
0.57
1.24
-54.03%
2.55
1.90
34.21%
1.18
0.70
68.57%
0.21
1.10
-80.91%
PATM
11.32%
12.76%
24.56%
22.09%
17.72%
9.07%
2.60%
10.42%
EPS
1.92
4.13
-53.51%
8.50
6.32
34.49%
3.92
2.35
66.81%
0.71
3.68
-80.71%

Annual Results

Standalone Figures in Rs. Crores

Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
30.27
34.22
35.65
27.82
9.26
10.28
19.66
24.04
28.47
30.26
26.60
Net Sales Growth
-17.41%
-4.01%
28.15%
200.43%
-9.92%
-47.71%
-18.22%
-15.56%
-5.92%
13.76%
 
Cost Of Goods Sold
14.23
18.87
22.62
19.61
6.92
6.02
11.42
16.78
22.24
24.39
21.04
Gross Profit
16.04
15.36
13.03
8.21
2.33
4.26
8.24
7.26
6.23
5.87
5.56
GP Margin
53.00%
44.89%
36.55%
29.51%
25.16%
41.44%
41.91%
30.20%
21.88%
19.40%
20.90%
Total Expenditure
25.98
29.92
31.82
26.49
12.60
11.58
18.53
23.11
26.96
29.13
25.78
Power & Fuel Cost
-
0.50
0.57
0.51
0.46
0.56
0.64
0.65
0.58
0.58
0.47
% Of Sales
-
1.46%
1.60%
1.83%
4.97%
5.45%
3.26%
2.70%
2.04%
1.92%
1.77%
Employee Cost
-
4.01
3.19
3.04
2.49
2.56
2.69
2.09
0.95
0.45
0.30
% Of Sales
-
11.72%
8.95%
10.93%
26.89%
24.90%
13.68%
8.69%
3.34%
1.49%
1.13%
Manufacturing Exp.
-
0.95
0.94
0.27
0.12
0.20
0.68
0.55
0.46
1.18
1.28
% Of Sales
-
2.78%
2.64%
0.97%
1.30%
1.95%
3.46%
2.29%
1.62%
3.90%
4.81%
General & Admin Exp.
-
3.24
2.76
1.94
1.37
1.69
2.11
1.89
2.02
2.08
2.23
% Of Sales
-
9.47%
7.74%
6.97%
14.79%
16.44%
10.73%
7.86%
7.10%
6.87%
8.38%
Selling & Distn. Exp.
-
1.79
1.07
0.63
0.16
0.16
0.38
0.43
0.27
0.07
0.14
% Of Sales
-
5.23%
3.00%
2.26%
1.73%
1.56%
1.93%
1.79%
0.95%
0.23%
0.53%
Miscellaneous Exp.
-
0.58
0.67
0.49
1.07
0.39
0.60
0.71
0.45
0.38
0.14
% Of Sales
-
1.69%
1.88%
1.76%
11.56%
3.79%
3.05%
2.95%
1.58%
1.26%
1.20%
EBITDA
4.30
4.30
3.83
1.33
-3.34
-1.30
1.13
0.93
1.51
1.13
0.82
EBITDA Margin
14.21%
12.57%
10.74%
4.78%
-36.07%
-12.65%
5.75%
3.87%
5.30%
3.73%
3.08%
Other Income
2.33
2.58
2.20
2.00
2.69
2.93
3.05
4.48
6.36
7.02
5.56
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.88
0.50
0.30
0.20
0.13
0.13
0.28
0.17
0.19
0.20
0.21
PBT
5.72
6.38
5.73
3.13
-0.78
1.50
3.90
5.25
7.69
7.95
6.18
Tax
1.21
1.40
1.18
0.44
0.00
0.03
0.63
0.88
1.74
1.45
0.85
Tax Rate
21.15%
25.64%
27.96%
14.06%
0.00%
2.00%
16.15%
16.76%
22.63%
18.24%
13.75%
PAT
4.51
4.05
3.04
2.69
-0.79
1.47
3.27
4.37
5.95
6.49
5.32
PAT before Minority Interest
4.51
4.05
3.04
2.69
-0.79
1.47
3.27
4.37
5.95
6.49
5.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.90%
11.84%
8.53%
9.67%
-8.53%
14.30%
16.63%
18.18%
20.90%
21.45%
20.0%
PAT Growth
-8.70%
33.22%
13.01%
-
-
-55.05%
-25.17%
-26.55%
-8.32%
21.99%
 
EPS
15.03
13.50
10.13
8.97
-2.63
4.90
10.90
14.57
19.83
21.63
17.73

Results Balance Sheet

Standalone Figures in Rs. Crores

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
129.43
105.96
105.50
91.42
69.71
90.64
87.35
89.94
63.27
57.87
Share Capital
2.96
3.66
3.66
3.66
3.66
3.66
3.66
4.50
4.50
4.50
Total Reserves
126.47
102.30
101.84
87.76
66.05
86.98
83.69
85.44
58.77
53.37
Non-Current Liabilities
0.81
0.69
-0.53
-0.67
-0.91
-0.99
-0.98
-0.94
-0.92
-0.45
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.20
0.16
0.18
0.33
0.31
0.45
0.00
0.00
0.00
0.00
Current Liabilities
4.47
6.72
2.85
2.18
1.65
3.12
11.78
12.00
11.14
10.88
Trade Payables
0.75
0.16
0.15
0.02
0.16
0.93
7.93
10.22
8.90
7.92
Other Current Liabilities
3.22
6.06
2.24
1.91
1.27
2.17
3.85
1.60
2.05
1.79
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.50
0.50
0.46
0.24
0.23
0.02
0.00
0.18
0.19
1.17
Total Liabilities
134.71
113.37
107.82
92.93
70.45
92.77
98.15
101.00
73.49
68.30
Net Block
4.84
1.95
2.14
0.85
0.92
1.03
0.84
0.96
1.08
0.74
Gross Block
9.28
6.58
7.04
5.62
5.55
5.78
5.30
5.26
5.19
4.65
Accumulated Depreciation
4.44
4.63
4.90
4.76
4.63
4.75
4.47
4.30
4.11
3.91
Non Current Assets
103.64
86.33
80.06
69.38
51.82
73.58
79.43
85.92
60.30
51.14
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
98.49
83.99
76.90
68.09
50.26
72.42
78.18
84.55
58.86
50.05
Long Term Loans & Adv.
0.32
0.39
1.02
0.44
0.64
0.13
0.41
0.41
0.35
0.34
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
31.06
27.04
27.76
23.55
18.63
19.19
18.72
15.09
13.19
17.15
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
24.19
17.91
16.29
16.71
14.27
15.45
14.13
10.83
9.94
12.08
Sundry Debtors
1.38
4.01
3.50
1.27
0.68
1.39
1.26
1.27
1.33
1.75
Cash & Bank
3.72
2.06
3.96
2.37
1.62
0.82
1.39
1.09
1.35
1.11
Other Current Assets
1.77
1.63
3.19
2.25
2.07
1.54
1.94
1.90
0.56
2.21
Short Term Loans & Adv.
1.03
1.42
0.82
0.95
0.64
0.31
0.79
0.65
0.02
1.74
Net Current Assets
26.60
20.31
24.91
21.37
16.98
16.07
6.94
3.09
2.06
6.27
Total Assets
134.70
113.37
107.82
92.93
70.45
92.77
98.15
101.01
73.49
68.29

Cash Flow

Standalone Figures in Rs. Crores

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-6.05
4.99
-2.75
-7.09
-1.74
-8.84
-4.51
-1.63
4.08
2.46
PBT
5.46
4.22
3.13
-0.78
1.50
3.90
5.25
7.69
7.95
6.18
Adjustment
-1.05
-1.40
-1.72
-2.49
-2.33
-2.20
-4.25
-6.17
-6.40
-4.37
Changes in Working Capital
-5.08
3.62
-2.44
-3.66
-0.48
-9.16
-3.34
-1.40
4.99
1.77
Cash after chg. in Working capital
-0.67
6.45
-1.03
-6.94
-1.31
-7.46
-2.34
0.12
6.54
3.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.38
-1.46
-1.72
-0.15
-0.43
-1.38
-2.17
-1.74
-2.46
-1.12
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
41.80
-5.93
4.35
7.85
2.55
8.27
22.04
1.36
-2.75
-1.42
Net Fixed Assets
-2.70
0.46
-1.42
-0.07
0.23
-0.48
-0.04
-0.07
-0.54
0.31
Net Investments
-14.50
-7.09
-8.81
-17.83
22.16
5.76
6.37
-25.69
-8.81
-6.03
Others
59.00
0.70
14.58
25.75
-19.84
2.99
15.71
27.12
6.60
4.30
Cash from Financing Activity
-34.14
-1.01
0.00
0.00
0.00
0.00
-17.22
0.00
-1.08
-1.05
Net Cash Inflow / Outflow
1.60
-1.94
1.60
0.76
0.81
-0.56
0.31
-0.27
0.25
-0.01
Opening Cash & Equivalents
1.99
3.94
2.34
1.58
0.77
1.33
1.02
1.35
1.11
1.12
Closing Cash & Equivalent
3.59
1.99
3.94
2.34
1.58
0.77
1.33
1.09
1.35
1.11

Financial Ratios

Standalone

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
436.83
289.50
288.24
249.79
190.47
247.64
238.67
199.87
140.60
128.60
ROA
3.27%
2.75%
2.68%
-0.96%
1.81%
3.42%
4.39%
6.82%
9.16%
8.24%
ROE
3.44%
2.87%
2.73%
-0.98%
1.84%
3.67%
4.93%
7.77%
10.72%
9.54%
ROCE
4.64%
3.99%
3.18%
-0.97%
1.87%
4.38%
5.92%
10.04%
13.12%
11.07%
Fixed Asset Turnover
4.31
5.23
4.40
1.66
1.81
3.55
4.55
5.45
6.15
5.54
Receivable days
28.74
38.44
31.34
38.57
36.79
24.56
19.15
16.66
18.61
22.67
Inventory Days
224.54
175.09
216.49
610.68
527.79
274.59
189.57
133.14
132.83
166.33
Payable days
8.85
2.53
1.56
4.67
33.10
92.29
133.16
134.29
117.79
97.54
Cash Conversion Cycle
244.42
211.01
246.26
644.58
531.47
206.86
75.56
15.51
33.66
91.46
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Reports:

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

News Update:


  • Elegant Marbles&Gran - Quarterly Results
    25th Jan 2025, 13:36 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.