Nifty

:

23850.90

Sensex

:

78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Login

Nifty
Sensex

:
:

23850.90
78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Elin Electronics Ltd.

Consumer Durables - Electronics

Rating :

N/A

BSE: 543725 | NSE: ELIN

Watchlist

NSE BSE

203.51

05-Jul-2024

Open
High
Low
Previous Close

204.94
204.94
200.79
203.03

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

157347
319.00
282.00
129.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,097.47
68.50
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,075.24
N/A
2.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.85
5.81
-1.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.74
-6.05
-12.48

PAT CAGR (%)

10 Years
5 Years
3 Years

0.80
-5.68
-29.26

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 238.68 208.48 14.49% 218.11 207.80 4.96% 190.93 171.77 11.15% 217.67 240.61 -9.53%
Expenses 227.58 198.79 14.48% 208.35 201.39 3.46% 183.38 158.67 15.57% 209.13 216.50 -3.40%
EBITDA 11.10 9.69 14.55% 9.76 6.40 52.50% 7.56 13.11 -42.33% 8.54 24.11 -64.58%
EBIDTM 4.65% 4.65% 4.48% 3.08% 3.96% 7.63% 3.92% 10.02%
Other Income 2.15 2.66 -19.17% 2.32 1.79 29.61% 1.96 0.12 1,533.33% 2.07 0.06 3,350.00%
Interest 1.62 2.75 -41.09% 2.08 2.61 -20.31% 1.72 3.11 -44.69% 1.19 3.67 -67.57%
Depreciation 4.87 4.23 15.13% 6.26 5.29 18.34% 4.07 3.84 5.99% 4.09 3.65 12.05%
PBT 6.75 5.38 25.46% 3.75 0.29 1,193.10% 3.73 6.28 -40.61% 5.34 16.84 -68.29%
Tax 1.84 1.25 47.20% 1.22 -0.08 - 1.06 1.56 -32.05% 1.92 4.42 -56.56%
PAT 4.92 4.12 19.42% 2.52 0.38 563.16% 2.67 4.71 -43.31% 3.42 12.43 -72.49%
PATM 2.06% 1.98% 1.16% 0.18% 1.40% 2.74% 1.57% 5.16%
EPS 0.99 0.83 19.28% 0.51 0.08 537.50% 0.54 0.95 -43.16% 0.69 2.50 -72.40%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 293.58 253.83 15.66% 277.83 268.72 3.39% 236.71 202.25 17.04% 273.34 310.34 -11.92%
Expenses 280.33 244.04 14.87% 265.43 259.89 2.13% 228.22 189.06 20.71% 263.49 279.00 -5.56%
EBITDA 13.25 9.79 35.34% 12.41 8.84 40.38% 8.49 13.19 -35.63% 9.85 31.35 -68.58%
EBIDTM 4.51% 3.86% 4.47% 3.29% 3.59% 6.52% 3.61% 10.10%
Other Income 2.36 2.73 -13.55% 2.31 1.84 25.54% 1.95 0.14 1,292.86% 2.11 0.06 3,416.67%
Interest 1.84 2.75 -33.09% 2.15 2.54 -15.35% 1.89 3.09 -38.83% 1.33 4.12 -67.72%
Depreciation 5.71 4.85 17.73% 7.47 5.86 27.47% 4.77 4.39 8.66% 4.76 4.07 16.95%
PBT 8.06 4.93 63.49% 5.11 2.27 125.11% 3.78 5.85 -35.38% 5.87 23.20 -74.70%
Tax 2.14 1.16 84.48% 1.57 0.67 134.33% 1.13 1.27 -11.02% 1.95 5.99 -67.45%
PAT 5.92 3.77 57.03% 3.54 1.60 121.25% 2.64 4.59 -42.48% 3.92 17.21 -77.22%
PATM 2.02% 1.49% 1.27% 0.60% 1.12% 2.27% 1.43% 5.55%
EPS 1.24 0.79 56.96% 0.74 0.33 124.24% 0.55 0.96 -42.71% 0.82 4.21 -80.52%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 865.39 835.20 867.06 891.61 712.01 611.46 475.13 392.14 374.84 335.58 291.43 Net Sales Growth 4.43% -3.67% -2.75% 25.22% 16.44% 28.69% 21.16% 4.62% 11.70% 15.15% Cost Of Goods Sold 624.02 602.65 631.59 653.19 510.38 421.12 337.91 275.51 269.41 238.59 207.41 Gross Profit 241.37 232.55 235.47 238.42 201.62 190.34 137.23 116.64 105.42 96.98 84.01 GP Margin 27.89% 27.84% 27.16% 26.74% 28.32% 31.13% 28.88% 29.74% 28.12% 28.90% 28.83% Total Expenditure 828.44 799.65 812.30 824.09 656.65 567.40 435.69 362.23 346.91 309.57 269.92 Power & Fuel Cost - 15.39 15.72 15.04 13.20 13.34 11.09 10.35 9.57 8.01 6.77 % Of Sales - 1.84% 1.81% 1.69% 1.85% 2.18% 2.33% 2.64% 2.55% 2.39% 2.32% Employee Cost - 123.53 110.42 104.05 89.64 83.59 40.14 35.07 34.83 31.90 27.84 % Of Sales - 14.79% 12.73% 11.67% 12.59% 13.67% 8.45% 8.94% 9.29% 9.51% 9.55% Manufacturing Exp. - 43.34 38.17 42.45 34.06 34.45 9.53 9.78 7.36 7.74 21.08 % Of Sales - 5.19% 4.40% 4.76% 4.78% 5.63% 2.01% 2.49% 1.96% 2.31% 7.23% General & Admin Exp. - 6.52 9.21 4.48 3.75 6.98 6.29 6.61 4.56 4.54 3.86 % Of Sales - 0.78% 1.06% 0.50% 0.53% 1.14% 1.32% 1.69% 1.22% 1.35% 1.32% Selling & Distn. Exp. - 3.54 3.01 2.72 3.35 2.04 4.00 3.83 3.22 3.14 2.39 % Of Sales - 0.42% 0.35% 0.31% 0.47% 0.33% 0.84% 0.98% 0.86% 0.94% 0.82% Miscellaneous Exp. - 4.67 4.17 2.17 2.26 5.87 26.73 21.09 17.96 15.64 2.39 % Of Sales - 0.56% 0.48% 0.24% 0.32% 0.96% 5.63% 5.38% 4.79% 4.66% 0.19% EBITDA 36.96 35.55 54.76 67.52 55.36 44.06 39.44 29.91 27.93 26.01 21.51 EBITDA Margin 4.27% 4.26% 6.32% 7.57% 7.78% 7.21% 8.30% 7.63% 7.45% 7.75% 7.38% Other Income 8.50 9.02 2.18 0.47 1.69 0.92 1.35 1.41 0.77 0.48 0.23 Interest 6.61 7.73 12.81 12.17 8.55 10.40 9.28 8.54 7.70 8.83 8.48 Depreciation 19.29 18.65 16.45 12.76 10.36 17.51 8.82 8.95 6.79 6.86 6.62 PBT 19.57 18.19 27.68 43.06 38.14 17.07 22.69 13.83 14.20 10.80 6.64 Tax 6.04 5.45 6.53 11.22 10.24 4.02 4.99 2.07 2.46 1.68 1.26 Tax Rate 30.86% 29.96% 23.59% 26.06% 26.85% 23.55% 21.99% 14.97% 17.32% 15.56% 18.98% PAT 13.53 12.74 21.16 31.83 27.90 13.05 17.70 11.76 11.74 9.12 5.37 PAT before Minority Interest 13.53 12.74 21.16 31.83 27.90 13.05 17.70 11.76 11.74 9.12 5.37 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 1.56% 1.53% 2.44% 3.57% 3.92% 2.13% 3.73% 3.00% 3.13% 2.72% 1.84% PAT Growth -37.48% -39.79% -33.52% 14.09% 113.79% -26.27% 50.51% 0.17% 28.73% 69.83% EPS 2.72 2.56 4.26 6.40 5.61 2.63 3.56 2.37 2.36 1.84 1.08

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 16
Net Sales 1,081.46 1,041.72 1,075.43 1,093.75 862.38 785.58 475.13 Net Sales Growth 4.47% -3.13% -1.67% 26.83% 9.78% 65.34% Cost Of Goods Sold 799.49 770.62 796.74 815.67 624.70 553.80 338.08 Gross Profit 281.97 271.10 278.69 278.08 237.69 231.78 137.06 GP Margin 26.07% 26.02% 25.91% 25.42% 27.56% 29.50% 28.85% Total Expenditure 1,037.47 1,001.18 1,010.32 1,014.78 795.90 730.20 435.69 Power & Fuel Cost - 17.20 17.23 16.21 14.26 14.76 11.09 % Of Sales - 1.65% 1.60% 1.48% 1.65% 1.88% 2.33% Employee Cost - 147.97 133.72 125.24 108.02 105.81 40.14 % Of Sales - 14.20% 12.43% 11.45% 12.53% 13.47% 8.45% Manufacturing Exp. - 48.42 43.73 46.27 37.37 38.39 9.53 % Of Sales - 4.65% 4.07% 4.23% 4.33% 4.89% 2.01% General & Admin Exp. - 7.77 10.39 5.34 4.56 8.56 5.88 % Of Sales - 0.75% 0.97% 0.49% 0.53% 1.09% 1.24% Selling & Distn. Exp. - 3.59 3.14 2.87 3.77 2.30 4.00 % Of Sales - 0.34% 0.29% 0.26% 0.44% 0.29% 0.84% Miscellaneous Exp. - 5.61 5.39 3.17 3.22 6.58 26.98 % Of Sales - 0.54% 0.50% 0.29% 0.37% 0.84% 5.68% EBITDA 44.00 40.54 65.11 78.97 66.48 55.38 39.44 EBITDA Margin 4.07% 3.89% 6.05% 7.22% 7.71% 7.05% 8.30% Other Income 8.73 9.11 2.27 0.96 2.52 1.00 1.35 Interest 7.21 8.12 13.06 12.70 9.68 11.66 9.28 Depreciation 22.71 21.85 18.61 14.35 11.84 20.27 8.82 PBT 22.82 19.68 35.70 52.87 47.49 24.45 22.69 Tax 6.79 5.81 8.90 13.69 12.63 5.87 4.99 Tax Rate 29.75% 29.52% 24.93% 25.89% 26.60% 24.01% 21.99% PAT 16.02 13.87 26.80 39.18 34.86 18.58 17.70 PAT before Minority Interest 16.02 13.87 26.80 39.18 34.86 18.58 17.70 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.48% 1.33% 2.49% 3.58% 4.04% 2.37% 3.73% PAT Growth -41.04% -48.25% -31.60% 12.39% 87.62% 4.97% EPS 3.22 2.79 5.39 7.88 7.01 3.74 3.56

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12
Shareholder's Funds 430.04 421.95 237.74 204.31 162.96 76.57 64.82 55.71 Share Capital 24.83 24.83 21.29 7.10 7.10 6.29 6.29 6.29 Total Reserves 405.21 397.12 216.45 197.22 155.86 70.28 58.54 49.42 Non-Current Liabilities 9.42 49.38 41.81 44.22 39.78 4.29 5.16 8.16 Secured Loans 0.00 39.59 33.08 36.94 39.02 3.77 4.14 6.89 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.83 0.77 0.73 0.00 0.00 0.00 0.00 Current Liabilities 103.73 149.36 148.08 165.28 103.74 83.67 74.58 63.44 Trade Payables 76.77 102.27 81.29 85.55 55.10 36.36 34.49 31.07 Other Current Liabilities 22.46 38.30 28.21 30.59 16.86 9.84 8.65 8.87 Short Term Borrowings 0.73 6.78 36.05 45.48 16.48 34.25 28.58 21.23 Short Term Provisions 3.77 2.02 2.53 3.66 15.31 3.21 2.87 2.27 Total Liabilities 543.19 620.69 427.63 413.81 306.48 164.53 144.56 127.31 Net Block 185.50 199.07 160.74 136.19 112.78 40.51 39.19 41.63 Gross Block 317.89 319.95 274.87 238.27 226.20 112.75 105.69 101.84 Accumulated Depreciation 132.39 120.89 114.13 102.08 113.42 72.23 66.50 60.21 Non Current Assets 208.21 238.23 181.88 157.86 129.80 58.09 45.35 47.95 Capital Work in Progress 11.94 0.00 0.02 0.06 0.03 0.00 0.00 0.00 Non Current Investment 3.40 2.00 2.00 2.00 2.01 0.99 0.77 0.77 Long Term Loans & Adv. 6.17 5.81 19.12 19.62 14.98 16.58 5.38 5.55 Other Non Current Assets 1.20 31.35 0.00 0.00 0.01 0.00 0.00 0.00 Current Assets 334.99 382.47 245.75 255.95 176.67 106.44 99.21 79.35 Current Investments 61.32 26.01 0.71 1.72 13.69 0.52 0.47 0.44 Inventories 86.87 102.27 104.34 94.05 66.43 36.57 34.64 34.46 Sundry Debtors 140.27 144.35 121.74 151.84 75.58 59.77 54.70 35.64 Cash & Bank 33.66 99.65 4.86 2.64 3.84 2.63 3.23 2.32 Other Current Assets 12.87 1.77 8.23 0.84 17.13 6.95 6.19 6.50 Short Term Loans & Adv. 9.62 8.42 5.87 4.86 15.45 3.05 3.32 3.94 Net Current Assets 231.26 233.10 97.67 90.67 72.93 22.77 24.63 15.92 Total Assets 543.20 620.70 427.63 413.81 306.47 164.53 144.56 127.30

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 503.10 493.10 303.12 262.27 208.81 Share Capital 23.96 23.96 20.42 6.81 6.81 Total Reserves 479.14 469.13 282.70 255.46 202.00 Non-Current Liabilities 11.70 51.43 44.28 45.97 40.91 Secured Loans 0.00 39.59 33.96 37.15 40.15 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.97 0.91 0.87 0.00 Current Liabilities 154.42 189.64 185.26 200.06 126.42 Trade Payables 108.52 126.91 99.24 104.58 68.16 Other Current Liabilities 30.07 40.05 31.33 34.01 20.78 Short Term Borrowings 11.48 19.96 51.53 56.66 19.11 Short Term Provisions 4.36 2.72 3.16 4.82 18.37 Total Liabilities 669.22 734.17 532.66 508.30 376.14 Net Block 223.60 232.37 188.04 161.26 133.90 Gross Block 385.10 379.16 326.48 286.11 272.33 Accumulated Depreciation 161.50 146.78 138.44 124.84 138.43 Non Current Assets 245.80 272.97 210.55 182.70 150.80 Capital Work in Progress 11.94 0.09 0.02 0.06 0.03 Non Current Investment 1.47 0.07 0.06 0.06 0.03 Long Term Loans & Adv. 7.58 9.06 22.43 21.32 16.81 Other Non Current Assets 1.21 31.37 0.00 0.00 0.03 Current Assets 423.42 461.21 322.11 325.61 225.34 Current Investments 61.81 26.47 1.16 13.56 24.12 Inventories 110.53 123.43 119.72 114.99 79.90 Sundry Debtors 199.44 197.41 177.37 182.63 90.93 Cash & Bank 33.71 99.66 4.93 5.38 10.41 Other Current Assets 17.94 3.86 10.95 2.69 19.97 Short Term Loans & Adv. 11.95 10.38 7.98 6.34 17.99 Net Current Assets 269.00 271.56 136.85 125.54 98.92 Total Assets 669.22 734.18 532.66 508.31 376.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 33.92 50.24 72.00 -25.84 59.82 9.49 9.06 20.54 PBT 18.19 27.68 43.06 38.14 17.07 14.20 10.80 6.64 Adjustment 18.51 27.23 24.49 17.56 32.14 6.40 6.58 6.47 Changes in Working Capital 0.43 3.96 16.18 -75.74 14.97 -15.86 -15.50 0.42 Cash after chg. in Working capital 37.13 58.88 83.73 -20.04 64.18 4.74 1.88 13.53 Interest Paid 0.00 0.00 0.00 0.00 0.00 7.41 8.56 8.25 Tax Paid -3.21 -8.64 -11.73 -5.80 -4.36 -2.66 -1.39 -1.24 Other Direct Exp. Paid 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 Cash From Investing Activity 42.52 -188.48 -35.85 -2.76 -32.22 -7.98 -4.18 -10.57 Net Fixed Assets -9.88 -45.06 -36.56 -12.10 -113.48 -7.06 -3.85 Net Investments -36.71 -25.30 1.01 11.98 -14.19 -0.27 -0.03 Others 89.11 -118.12 -0.30 -2.64 95.45 -0.65 -0.30 Cash from Financing Activity -76.62 134.69 -34.16 28.04 -27.53 -2.10 -3.97 -9.97 Net Cash Inflow / Outflow -0.17 -3.56 1.99 -0.56 0.07 -0.60 0.91 0.00 Opening Cash & Equivalents 0.38 3.94 1.95 2.51 2.47 3.23 2.32 2.32 Closing Cash & Equivalent 0.21 0.38 3.94 1.95 2.54 2.63 3.23 2.32

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 42.67 62.32 57.11 -33.64 82.95 PBT 19.68 35.70 52.87 47.49 24.45 Adjustment 22.08 29.49 26.14 19.42 36.64 Changes in Working Capital 4.63 7.84 -7.14 -93.63 28.21 Cash after chg. in Working capital 46.39 73.03 71.87 -26.72 89.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.72 -10.72 -14.76 -6.92 -6.35 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 36.43 -196.70 -27.81 -4.95 -43.36 Net Fixed Assets -9.88 -45.06 -36.56 -12.10 Net Investments -36.71 -25.30 1.01 11.98 Others 83.02 -126.34 7.74 -4.83 Cash from Financing Activity -79.27 130.76 -29.96 34.19 -33.33 Net Cash Inflow / Outflow -0.17 -3.62 -0.66 -4.40 6.25 Opening Cash & Equivalents 0.39 4.01 4.68 9.07 2.84 Closing Cash & Equivalent 0.22 0.39 4.01 4.68 9.10

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 86.60 84.97 55.84 47.99 229.66 121.78 103.10 88.60 ROA 2.19% 4.04% 7.57% 7.75% 4.24% 7.60% 6.71% 4.22% ROE 2.99% 6.41% 14.40% 15.19% 8.44% 16.61% 15.13% 9.65% ROCE 5.65% 10.00% 17.56% 17.50% 12.18% 19.77% 20.54% 17.00% Fixed Asset Turnover 2.62 2.92 3.48 3.07 2.89 3.73 3.51 3.07 Receivable days 62.19 56.01 56.00 58.29 54.29 51.27 45.21 41.65 Inventory Days 41.33 43.49 40.61 41.13 39.30 31.89 34.58 40.27 Payable days 54.22 53.04 46.62 50.29 55.39 39.01 40.35 41.80 Cash Conversion Cycle 49.30 46.45 49.99 49.13 38.20 44.15 39.45 40.11 Total Debt/Equity 0.00 0.15 0.36 0.50 0.40 0.56 0.58 0.60 Interest Cover 3.35 3.16 4.54 5.46 2.64 2.84 2.22 1.78

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 104.97 102.89 74.22 64.22 306.77 ROA 1.98% 4.23% 7.53% 7.88% 5.30% ROE 2.79% 6.73% 13.86% 14.80% 10.01% ROCE 5.12% 9.99% 16.78% 17.46% 13.94% Fixed Asset Turnover 2.73 3.05 3.57 3.09 3.34 Receivable days 69.53 63.60 60.07 57.89 45.82 Inventory Days 40.99 41.26 39.16 41.24 33.72 Payable days 55.75 51.80 45.60 50.46 46.42 Cash Conversion Cycle 54.76 53.06 53.63 48.67 33.12 Total Debt/Equity 0.02 0.16 0.34 0.43 0.34 Interest Cover 3.43 3.73 5.16 5.91 3.10

Top Investors:

sbi magnum children's benefit fund

prem lata sethia

priyanka sethia

kotak mahindra trustee co ltd a/c kotak business cycle fund

sbi life insurance co. ltd

Annual Reports:

News Update:

Elin Electronics - Quarterly Results
6th Aug 2024, 13:54 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.

Feedback