Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Elegant Marbles & Grani Industries Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

N/A

BSE: 526705 | NSE: Not Listed

Watchlist

NSE BSE

266.4

22-Nov-2024

Open
High
Low
Previous Close

270
281
266.3
268.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2905
797339
364.00
215.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

80.00
15.35
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

74.85
N/A
0.50

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

16.26
17.77
18.37

P:BV (Average)

8 Years
5 Years
3 Years

0.50
0.50
0.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.99
0.60
12.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 10.38 8.58 20.98% 6.64 7.76 -14.43% 8.17 10.60 -22.92% 9.71 8.93 8.73%
Expenses 7.43 6.81 9.10% 5.41 6.20 -12.74% 8.36 8.79 -4.89% 8.55 7.87 8.64%
EBITDA 2.95 1.77 66.67% 1.24 1.56 -20.51% -0.19 1.81 - 1.16 1.06 9.43%
EBIDTM 28.37% 20.65% 18.58% 20.13% -2.35% 17.12% 11.92% 11.84%
Other Income 0.55 0.72 -23.61% 0.49 0.62 -20.97% 0.62 0.59 5.08% 0.63 0.70 -10.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.23 0.09 155.56% 0.16 0.11 45.45% 0.17 0.08 112.50% 0.14 0.08 75.00%
PBT 3.26 2.40 35.83% 1.57 1.17 34.19% 0.24 1.64 -85.37% 1.64 0.86 90.70%
Tax 0.71 0.51 39.22% 0.40 0.46 -13.04% 0.03 0.53 -94.34% 0.40 0.34 17.65%
PAT 2.55 1.90 34.21% 1.18 0.70 68.57% 0.21 1.10 -80.91% 1.24 0.52 138.46%
PATM 24.56% 22.09% 17.72% 9.07% 2.60% 10.42% 12.76% 5.85%
EPS 8.50 6.32 34.49% 3.92 2.35 66.81% 0.71 3.68 -80.71% 4.13 1.74 137.36%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 34.90 34.22 35.65 27.82 9.26 10.28 19.66 24.04 28.47 30.26 26.60 Net Sales Growth -2.70% -4.01% 28.15% 200.43% -9.92% -47.71% -18.22% -15.56% -5.92% 13.76% Cost Of Goods Sold 17.33 18.87 22.62 19.61 6.92 6.02 11.42 16.78 22.24 24.39 21.04 Gross Profit 17.57 15.36 13.03 8.21 2.33 4.26 8.24 7.26 6.23 5.87 5.56 GP Margin 50.34% 44.89% 36.55% 29.51% 25.16% 41.44% 41.91% 30.20% 21.88% 19.40% 20.90% Total Expenditure 29.75 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 5.16 4.30 3.83 1.33 -3.34 -1.30 1.13 0.93 1.51 1.13 0.82 EBITDA Margin 14.79% 12.57% 10.74% 4.78% -36.07% -12.65% 5.75% 3.87% 5.30% 3.73% 3.08% Other Income 2.29 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 0.70 0.50 0.30 0.20 0.13 0.13 0.28 0.17 0.19 0.20 0.21 PBT 6.71 6.38 5.73 3.13 -0.78 1.50 3.90 5.25 7.69 7.95 6.18 Tax 1.54 1.40 1.18 0.44 0.00 0.03 0.63 0.88 1.74 1.45 0.85 Tax Rate 22.95% 25.64% 27.96% 14.06% 0.00% 2.00% 16.15% 16.76% 22.63% 18.24% 13.75% PAT 5.18 4.05 3.04 2.69 -0.79 1.47 3.27 4.37 5.95 6.49 5.32 PAT before Minority Interest 5.18 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 14.84% 11.84% 8.53% 9.67% -8.53% 14.30% 16.63% 18.18% 20.90% 21.45% 20.0% PAT Growth 22.75% 33.22% 13.01% - - -55.05% -25.17% -26.55% -8.32% 21.99% EPS 17.27 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

Right to Left

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

Right to Left

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

Right to Left

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

Top Investors:

niraj mansukhlal ved

sapna niraj ved

investor education and protection fund authority ministry of corporate affairs

hina kirti doshi

dipak kanayalal shah

Annual Reports:

News Update:

No Latest News!

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.

Feedback