Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Elitecon International Ltd.

Trading

Rating :

N/A

BSE: 539533 | NSE: Not Listed

Watchlist

NSE BSE

48.03

04-Nov-2024

Open
High
Low
Previous Close

48.03
48.03
48.03
47.09

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

150
7204
48.03
11.02

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6.71
0.57
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

147.23
N/A
-0.10

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

45.90
209.52
43.32

EBITDA CAGR (%)

10 Years
5 Years
3 Years

59.07
-
36.72

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
123.18

P:E (Median)

8 Years
5 Years
3 Years

-
0.35
0.35

P:BV (Average)

8 Years
5 Years
3 Years

-
-0.05
-0.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
9.18
10.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 49.56 -0.71 - 44.32 7.18 517.27% 9.83 6.09 61.41% 3.22 24.98 -87.11%
Expenses 44.64 1.17 3,715.38% 37.51 62.42 -39.91% 9.59 15.06 -36.32% 1.29 37.58 -96.57%
EBITDA 4.92 -1.89 - 6.81 -55.24 - 0.24 -8.97 - 1.93 -12.60 -
EBIDTM 9.93% 264.29% 15.36% -769.15% 2.46% -147.23% 59.89% -50.42%
Other Income 0.00 0.00 0 0.00 0.00 0 0.26 -0.09 - 0.01 0.09 -88.89%
Interest 0.02 0.02 0.00% 0.42 0.31 35.48% 0.02 0.01 100.00% 0.02 -0.43 -
Depreciation 0.45 0.66 -31.82% 0.15 1.20 -87.50% 0.71 0.41 73.17% 0.69 0.50 38.00%
PBT 4.46 -2.57 - 6.24 -56.75 - -0.24 -9.48 - 1.22 -12.57 -
Tax -0.08 -0.03 - -0.07 -0.15 - 0.00 0.03 -100.00% -0.04 -0.09 -
PAT 4.54 -2.54 - 6.30 -56.60 - -0.24 -9.51 - 1.25 -12.48 -
PATM 9.15% 355.88% 14.22% -788.14% -2.39% -156.06% 38.96% -49.95%
EPS 37.79 -21.18 - 52.52 -471.70 - -1.96 -79.22 - 10.44 -104.00 -

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 /

Consolidated

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 106.93 56.82 57.96 19.30 0.01 0.20 0.14 0.41 0.43 0.97 1.30 Net Sales Growth 184.84% -1.97% 200.31% 192900% -95.00% 42.86% -65.85% -4.65% -55.67% -25.38% Cost Of Goods Sold 84.76 43.47 123.36 15.03 0.01 0.19 0.13 0.41 0.42 0.73 1.20 Gross Profit 22.17 13.35 -65.40 4.28 0.00 0.00 0.01 0.01 0.01 0.24 0.10 GP Margin 20.73% 23.50% -112.84% 22.18% 0% 0% 7.14% 2.44% 2.33% 24.74% 7.69% Total Expenditure 93.03 49.56 133.78 17.78 0.14 0.32 0.24 0.52 0.57 0.92 1.23 Power & Fuel Cost - 0.29 0.38 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.51% 0.66% 0.41% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 2.33 3.83 0.52 0.05 0.05 0.05 0.05 0.05 0.07 0.01 % Of Sales - 4.10% 6.61% 2.69% 500% 25.00% 35.71% 12.20% 11.63% 7.22% 0.77% Manufacturing Exp. - 0.97 2.88 1.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.71% 4.97% 5.23% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 1.24 2.52 0.68 0.07 0.08 0.05 0.05 0.08 0.11 0.02 % Of Sales - 2.18% 4.35% 3.52% 700% 40.0% 35.71% 12.20% 18.60% 11.34% 1.54% Selling & Distn. Exp. - 0.24 0.80 0.46 0.01 0.01 0.01 0.01 0.02 0.01 0.00 % Of Sales - 0.42% 1.38% 2.38% 100% 5.00% 7.14% 2.44% 4.65% 1.03% 0% Miscellaneous Exp. - 1.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.78% 0.02% 0% 0% 0% 0% 0% 0% 0% 0% EBITDA 13.90 7.26 -75.82 1.52 -0.13 -0.12 -0.10 -0.11 -0.14 0.05 0.07 EBITDA Margin 13.00% 12.78% -130.81% 7.88% -1300% -60.0% -71.43% -26.83% -32.56% 5.15% 5.38% Other Income 0.27 0.09 0.37 0.22 0.09 0.12 0.12 0.12 0.21 0.00 0.00 Interest 0.48 0.49 0.36 0.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 2.00 2.21 2.40 0.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 11.68 4.65 -78.21 0.58 -0.04 -0.01 0.02 0.01 0.07 0.05 0.07 Tax -0.19 -0.13 -0.03 0.15 0.00 0.00 0.00 0.00 0.02 0.02 0.02 Tax Rate -1.63% -2.80% 0.04% 25.86% 0.00% 0.00% 0.00% 0.00% 28.57% 40.00% -200.00% PAT 11.85 4.78 -78.18 0.43 -0.04 -0.01 0.01 0.01 0.05 0.03 -0.03 PAT before Minority Interest 11.85 4.78 -78.18 0.43 -0.04 -0.01 0.01 0.01 0.05 0.03 -0.03 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 11.08% 8.41% -134.89% 2.23% -400% -5.00% 7.14% 2.44% 11.63% 3.09% -2.31% PAT Growth 114.61% - - - - - 0.00% -80.00% 66.67% - EPS 98.75 39.83 -651.50 3.58 -0.33 -0.08 0.08 0.08 0.42 0.25 -0.25

Description TTM Mar 16 Mar 15
Net Sales - 0.98 1.30 Net Sales Growth - -24.62% Cost Of Goods Sold - 0.73 1.20 Gross Profit - 0.25 0.10 GP Margin - 25.51% 7.69% Total Expenditure - 0.93 1.28 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 0.07 0.01 % Of Sales - 7.14% 0.77% Manufacturing Exp. - 0.00 0.00 % Of Sales - 0% 0% General & Admin Exp. - 0.11 0.06 % Of Sales - 11.22% 4.62% Selling & Distn. Exp. - 0.01 0.00 % Of Sales - 1.02% 0% Miscellaneous Exp. - 0.00 0.00 % Of Sales - 0% 0% EBITDA - 0.05 0.02 EBITDA Margin - 5.10% 1.54% Other Income - 0.00 0.00 Interest - 0.00 0.00 Depreciation - 0.00 0.00 PBT - 0.05 0.03 Tax - 0.02 0.02 Tax Rate - 40.00% -40.00% PAT - 0.03 -0.07 PAT before Minority Interest - 0.03 -0.07 Minority Interest - 0.00 0.00 PAT Margin - 3.06% -5.38% PAT Growth - - EPS - 0.25 -0.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 -69.40 -74.20 3.98 3.09 3.13 3.14 3.13 3.12 3.08 3.04 Share Capital 1.21 1.21 1.21 1.06 1.06 1.06 1.06 1.06 1.06 1.06 Total Reserves -70.61 -75.41 2.77 2.03 2.07 2.08 2.07 2.06 2.02 1.98 Non-Current Liabilities 142.71 65.51 28.01 0.33 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 142.34 64.92 27.76 0.33 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.01 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 45.70 94.92 52.81 0.18 0.27 0.15 0.09 0.80 0.70 0.74 Trade Payables 26.26 52.73 52.05 0.01 0.16 0.00 0.00 0.18 0.09 0.00 Other Current Liabilities 19.44 42.19 0.62 0.17 0.11 0.15 0.07 0.59 0.59 0.71 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 0.00 0.00 0.13 0.00 0.00 0.01 0.03 0.03 0.02 0.03 Total Liabilities 119.01 86.23 84.80 3.60 3.40 3.29 3.22 3.92 3.78 3.78 Net Block 6.32 12.22 5.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 9.70 15.51 6.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 3.37 3.29 0.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 6.32 12.22 5.50 1.26 1.26 1.00 1.00 0.38 0.26 0.71 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 0.00 0.00 0.00 1.26 1.26 1.00 1.00 0.38 0.26 0.71 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 112.70 74.01 79.30 2.35 2.15 2.30 2.22 3.55 3.51 3.08 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 39.58 31.31 30.72 0.00 0.01 0.00 0.00 0.00 0.24 0.55 Sundry Debtors 15.64 10.88 0.62 0.00 0.15 0.00 0.00 1.05 0.65 0.00 Cash & Bank 1.82 0.20 0.72 0.02 0.02 0.01 0.01 0.29 0.03 0.07 Other Current Assets 55.65 0.00 0.00 0.01 1.97 2.29 2.21 2.20 2.60 2.45 Short Term Loans & Adv. 55.65 31.62 47.24 2.32 1.97 2.29 2.21 2.20 2.60 2.45 Net Current Assets 66.99 -20.91 26.49 2.17 1.88 2.14 2.13 2.75 2.82 2.33 Total Assets 119.02 86.23 84.80 3.61 3.41 3.30 3.22 3.93 3.77 3.79

Description Mar 16 Mar 15
Shareholder's Funds 3.07 3.01 Share Capital 1.06 1.06 Total Reserves 2.01 1.95 Non-Current Liabilities 0.00 0.00 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 1.10 0.75 Trade Payables 0.09 0.00 Other Current Liabilities 0.59 0.72 Short Term Borrowings 0.40 0.00 Short Term Provisions 0.02 0.03 Total Liabilities 4.17 3.76 Net Block 0.00 0.02 Gross Block 0.00 0.02 Accumulated Depreciation 0.00 0.00 Non Current Assets 0.41 0.12 Capital Work in Progress 0.00 0.00 Non Current Investment 0.41 0.10 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 3.75 3.63 Current Investments 0.00 0.00 Inventories 0.24 0.55 Sundry Debtors 0.65 0.00 Cash & Bank 0.26 0.62 Other Current Assets 2.60 0.00 Short Term Loans & Adv. 2.60 2.45 Net Current Assets 2.65 2.87 Total Assets 4.17 3.76

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -78.64 -28.88 -24.55 -0.33 0.26 0.00 0.34 0.38 -0.50 -2.82 PBT 4.65 -78.21 0.58 -0.04 -0.01 0.02 0.01 0.07 0.05 -0.01 Adjustment 2.63 2.80 1.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Changes in Working Capital -85.80 46.79 -26.29 -0.29 0.27 -0.01 0.33 0.33 -0.51 -2.81 Cash after chg. in Working capital -78.52 -28.62 -24.55 -0.33 0.26 0.01 0.34 0.40 -0.46 -2.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.11 -0.26 0.00 0.00 0.00 0.00 0.00 -0.02 -0.03 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 3.64 -8.04 -2.19 0.00 -0.26 0.00 -0.62 -0.12 0.45 0.00 Net Fixed Assets 5.81 -9.12 -6.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 0.00 1.26 0.00 -0.26 0.00 -0.62 -0.12 0.45 -0.65 Others -2.17 1.08 2.94 0.00 0.00 0.00 0.00 0.00 0.00 0.65 Cash from Financing Activity 76.62 36.40 27.44 0.33 0.00 0.00 0.00 0.00 0.00 2.56 Net Cash Inflow / Outflow 1.62 -0.52 0.70 0.00 0.01 0.00 -0.28 0.27 -0.05 -0.26 Opening Cash & Equivalents 0.20 0.72 0.02 0.02 0.01 0.01 0.29 0.03 0.07 0.34 Closing Cash & Equivalent 1.82 0.20 0.72 0.02 0.02 0.01 0.01 0.29 0.03 0.07

Description Mar 16
Cash From Operating Activity -0.11 PBT 0.05 Adjustment 0.00 Changes in Working Capital -0.12 Cash after chg. in Working capital -0.07 Interest Paid 0.00 Tax Paid -0.03 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -0.31 Net Fixed Assets Net Investments Others Cash from Financing Activity 0.00 Net Cash Inflow / Outflow -0.42 Opening Cash & Equivalents 0.34 Closing Cash & Equivalent -0.08

Financial Ratios

Standalone /

Consolidated

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.) -573.52 -613.24 32.88 29.20 29.57 29.66 29.53 29.46 29.01 28.73 ROA 4.66% -91.43% 0.98% -1.14% -0.28% 0.42% 0.20% 1.25% 0.80% -1.37% ROE 0.00% 0.00% 12.27% -1.29% -0.29% 0.44% 0.22% 1.56% 0.98% -1.67% ROCE 16.15% -693.38% 4.81% -1.22% -0.29% 0.59% 0.36% 2.25% 1.50% -0.50% Fixed Asset Turnover 4.51 5.29 3.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 85.15 36.18 11.65 0.00 287.65 0.00 0.00 718.40 243.73 0.00 Inventory Days 227.69 195.29 580.80 0.00 11.04 0.00 0.00 0.00 148.46 154.29 Payable days 331.57 155.01 632.25 5271.52 301.30 0.00 68.42 197.83 33.45 0.00 Cash Conversion Cycle -18.73 76.46 -39.80 -5271.52 -2.61 0.00 -68.42 520.57 358.74 154.29 Total Debt/Equity -2.05 -0.87 6.98 0.11 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 10.50 -214.34 3.20 0.00 0.00 0.00 6.48 123.50 4159.89 0.00

Description Mar 16 Mar 15
Book Value (Rs.) 28.94 28.23 ROA 0.73% -1.89% ROE 0.95% -2.37% ROCE 1.40% -1.67% Fixed Asset Turnover 85.22 68.52 Receivable days 242.50 0.00 Inventory Days 147.71 154.02 Payable days 33.45 0.00 Cash Conversion Cycle 356.76 154.02 Total Debt/Equity 0.13 0.00 Interest Cover 37.77 0.00

Top Investors:

eminence global fund pcc- eubilia capital partners fund i

ag dynamic funds limited

pawan kumar ray

dolf leasing limited

Annual Reports:

News Update:

Elitecon Internation - Quarterly Results
13th Aug 2024, 16:55 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