Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Elixir Capital Ltd.

Finance - Investment

Rating :
N/A

BSE: 531278 | NSE: Not Listed

NSE BSE
246.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  244.65
  •  246.05
  •  237.00
  •  234.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2494
  •  6.10
  •  351.05
  •  66.47

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 86.09
  • 3.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 100.34
  • 0.84%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.29%
  • 8.81%
  • 17.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 102.32
  • 11.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.59
  • -1.98
  • 7.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.31
  • 11.16
  • 17.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.82
  • 3.98
  • 3.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 0.96
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -10.61
  • -3.75
  • 2.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
6.04
5.90
2.37%
18.56
6.08
205.26%
14.73
4.74
210.76%
15.81
-0.60
-
Expenses
3.70
1.60
131.25%
3.00
1.67
79.64%
3.04
1.57
93.63%
2.40
1.52
57.89%
EBITDA
2.34
4.30
-45.58%
15.57
4.42
252.26%
11.69
3.17
268.77%
13.40
-2.11
-
EBIDTM
38.74%
72.87%
83.86%
72.59%
79.37%
66.93%
84.80%
354.62%
Other Income
0.22
0.22
0.00%
0.16
0.37
-56.76%
0.27
0.34
-20.59%
1.20
0.24
400.00%
Interest
0.66
0.33
100.00%
0.56
0.40
40.00%
0.43
0.34
26.47%
0.45
0.30
50.00%
Depreciation
0.08
0.08
0.00%
0.09
0.09
0.00%
0.07
0.08
-12.50%
0.09
0.10
-10.00%
PBT
1.82
4.10
-55.61%
15.07
4.82
212.66%
11.45
3.10
269.35%
14.06
-2.27
-
Tax
0.63
0.92
-31.52%
3.77
0.74
409.46%
2.86
0.05
5,620.00%
3.42
0.38
800.00%
PAT
1.19
3.18
-62.58%
11.30
4.08
176.96%
8.59
3.06
180.72%
10.63
-2.65
-
PATM
19.75%
53.91%
60.85%
67.10%
58.33%
64.44%
67.28%
445.88%
EPS
1.52
4.06
-62.56%
14.41
5.40
166.85%
10.94
3.89
181.23%
13.55
-3.38
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
55.14
32.54
3.76
23.17
18.18
0.96
3.49
9.98
12.23
4.23
11.07
Net Sales Growth
242.06%
765.43%
-83.77%
27.45%
1793.75%
-72.49%
-65.03%
-18.40%
189.13%
-61.79%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
55.14
32.54
3.76
23.17
18.18
0.96
3.49
9.98
12.23
4.23
11.07
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
12.14
7.24
5.70
5.52
4.63
5.30
3.36
3.76
2.65
2.26
1.82
Power & Fuel Cost
-
0.07
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.09
% Of Sales
-
0.22%
1.33%
0.17%
0.22%
5.21%
1.43%
0.50%
0.49%
1.65%
0.81%
Employee Cost
-
3.54
2.33
2.28
1.77
0.88
0.53
0.84
0.26
0.24
0.19
% Of Sales
-
10.88%
61.97%
9.84%
9.74%
91.67%
15.19%
8.42%
2.13%
5.67%
1.72%
Manufacturing Exp.
-
1.17
0.81
0.84
0.69
0.56
0.66
0.61
0.55
0.50
0.49
% Of Sales
-
3.60%
21.54%
3.63%
3.80%
58.33%
18.91%
6.11%
4.50%
11.82%
4.43%
General & Admin Exp.
-
2.37
2.36
2.18
2.01
2.17
2.03
2.18
1.78
1.44
0.96
% Of Sales
-
7.28%
62.77%
9.41%
11.06%
226.04%
58.17%
21.84%
14.55%
34.04%
8.67%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.16
0.20
0.23
0.17
1.69
0.14
0.12
0.07
0.08
0.00
% Of Sales
-
0.49%
5.32%
0.99%
0.94%
176.04%
4.01%
1.20%
0.57%
1.89%
1.63%
EBITDA
43.00
25.30
-1.94
17.65
13.55
-4.34
0.13
6.22
9.58
1.97
9.25
EBITDA Margin
77.98%
77.75%
-51.60%
76.18%
74.53%
-452.08%
3.72%
62.32%
78.33%
46.57%
83.56%
Other Income
1.85
2.13
0.74
1.39
1.47
0.26
0.27
0.27
0.23
0.26
0.66
Interest
2.10
1.52
1.13
1.66
0.95
0.19
0.25
0.15
0.13
0.07
0.05
Depreciation
0.33
0.34
0.34
0.37
0.41
0.40
0.45
0.47
0.48
0.46
0.47
PBT
42.40
25.56
-2.66
17.00
13.67
-4.67
-0.30
5.88
9.20
1.70
9.38
Tax
10.68
5.12
0.76
4.02
1.44
0.49
-0.03
1.66
2.30
0.78
2.75
Tax Rate
25.19%
19.63%
-28.57%
23.65%
10.53%
-10.49%
10.00%
28.23%
25.03%
24.38%
29.38%
PAT
31.71
15.61
-2.44
9.59
9.13
-3.84
-0.22
3.11
5.11
2.42
4.89
PAT before Minority Interest
23.45
20.96
-3.43
12.98
12.23
-5.16
-0.27
4.21
6.90
2.42
6.61
Minority Interest
-8.26
-5.35
0.99
-3.39
-3.10
1.32
0.05
-1.10
-1.79
0.00
-1.72
PAT Margin
57.51%
47.97%
-64.89%
41.39%
50.22%
-400%
-6.30%
31.16%
41.78%
57.21%
44.17%
PAT Growth
313.43%
-
-
5.04%
-
-
-
-39.14%
111.16%
-50.51%
 
EPS
54.67
26.91
-4.21
16.53
15.74
-6.62
-0.38
5.36
8.81
4.17
8.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
48.43
33.82
37.24
28.63
20.52
25.57
26.97
23.43
19.74
19.25
Share Capital
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
Total Reserves
42.63
28.01
31.44
22.83
14.71
19.76
21.16
17.63
13.93
13.44
Non-Current Liabilities
0.03
0.03
0.03
0.06
0.16
0.24
0.29
0.04
0.11
0.16
Secured Loans
0.00
0.00
0.00
0.03
0.12
0.21
0.26
0.00
0.07
0.12
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
28.14
19.26
29.95
32.10
8.91
2.43
2.66
3.27
2.39
1.84
Trade Payables
0.77
4.48
4.41
5.29
3.20
0.12
0.43
0.28
0.13
0.12
Other Current Liabilities
3.03
7.33
7.31
9.20
4.48
1.30
0.88
0.04
0.38
0.11
Short Term Borrowings
23.60
7.34
17.68
17.41
1.11
1.02
1.33
1.72
1.82
0.39
Short Term Provisions
0.73
0.10
0.55
0.20
0.11
0.00
0.03
1.22
0.05
1.21
Total Liabilities
96.38
67.54
82.64
72.82
38.52
38.49
40.23
36.37
30.08
28.36
Net Block
3.26
3.54
3.69
3.93
4.20
4.54
4.87
4.75
5.30
5.67
Gross Block
9.44
9.48
9.29
9.17
9.16
9.11
8.99
8.40
8.48
8.38
Accumulated Depreciation
6.17
5.94
5.61
5.24
4.96
4.57
4.12
3.66
3.17
2.72
Non Current Assets
25.47
24.57
13.54
11.40
12.92
9.20
10.35
9.37
8.69
8.92
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
12.24
11.07
0.00
0.00
0.00
0.00
0.00
0.00
0.83
0.71
Long Term Loans & Adv.
1.22
1.21
1.20
2.60
6.05
1.97
2.81
2.58
2.56
2.55
Other Non Current Assets
8.75
8.75
8.65
4.88
2.67
2.69
2.66
2.04
0.00
0.00
Current Assets
70.92
42.96
69.10
61.43
25.58
29.29
29.88
27.00
21.38
19.43
Current Investments
0.00
0.00
11.93
12.51
9.91
0.00
0.00
0.00
0.00
0.00
Inventories
54.42
30.92
40.62
35.05
8.13
26.70
28.06
24.73
16.87
15.50
Sundry Debtors
0.23
0.25
0.35
0.02
2.90
0.02
0.16
0.11
0.01
0.00
Cash & Bank
9.62
11.11
15.93
13.35
4.48
2.18
1.36
1.69
3.96
3.41
Other Current Assets
6.65
0.30
0.10
0.06
0.16
0.39
0.30
0.47
0.55
0.50
Short Term Loans & Adv.
6.44
0.38
0.16
0.43
0.05
0.10
0.11
0.34
0.31
0.27
Net Current Assets
42.78
23.70
39.15
29.32
16.68
26.85
27.21
23.73
18.99
17.59
Total Assets
96.39
67.53
82.64
72.83
38.50
38.49
40.23
36.37
30.07
28.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-17.02
5.96
4.58
-2.02
12.80
2.32
2.02
-2.92
1.27
1.15
PBT
26.08
-2.66
17.00
13.67
-4.67
-0.30
5.88
9.20
1.70
9.38
Adjustment
-1.16
0.46
2.07
1.97
-0.26
0.29
0.28
-1.71
0.01
-0.30
Changes in Working Capital
-37.45
9.37
-10.82
-16.30
18.10
2.33
-2.46
-8.09
-1.15
-5.27
Cash after chg. in Working capital
-12.53
7.17
8.25
-0.67
13.17
2.32
3.70
-0.59
0.56
3.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.49
-1.21
-3.67
-1.35
-0.37
0.00
-1.67
-2.32
-0.79
-2.69
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
1.50
0.00
Cash From Investing Activity
1.79
1.68
0.41
-3.35
-9.11
0.30
-1.59
3.00
-2.11
-0.14
Net Fixed Assets
0.24
0.10
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
-0.13
0.00
Others
1.55
1.58
0.41
-3.35
-9.11
0.30
-1.59
2.87
-1.97
-0.14
Cash from Financing Activity
13.75
-12.46
-2.41
14.24
-1.39
-1.80
-0.14
-0.32
1.39
-0.66
Net Cash Inflow / Outflow
-1.49
-4.82
2.58
8.87
2.30
0.82
0.29
-0.24
0.55
0.35
Opening Cash & Equivalents
11.07
15.89
13.31
4.44
2.14
1.32
3.72
3.96
3.41
3.04
Closing Cash & Equivalent
9.59
11.07
15.89
13.31
4.44
2.14
4.02
3.72
3.96
3.39

Financial Ratios

Consolidated /

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.)
83.46
58.27
64.17
49.34
35.35
44.06
46.47
40.38
34.01
33.16
ROA
25.57%
-4.56%
16.70%
21.97%
-13.40%
-0.67%
11.00%
20.77%
8.28%
25.39%
ROE
50.96%
-9.64%
39.42%
49.76%
-22.39%
-1.01%
16.72%
31.97%
12.41%
38.12%
ROCE
48.77%
-3.19%
36.97%
43.10%
-18.46%
-0.16%
22.42%
39.59%
15.68%
51.16%
Fixed Asset Turnover
3.44
0.40
2.51
1.98
0.10
0.39
1.15
1.45
0.50
1.34
Receivable days
2.67
29.08
2.95
29.40
556.98
9.17
5.01
1.82
0.45
1.59
Inventory Days
478.60
3472.54
596.15
433.37
6642.46
2867.18
965.50
620.49
1395.76
424.35
Payable days
0.00
0.00
0.00
0.00
0.00
36.40
43.84
32.36
24.39
27.60
Cash Conversion Cycle
481.27
3501.62
599.10
462.77
7199.44
2839.95
926.67
589.95
1371.82
398.34
Total Debt/Equity
0.49
0.22
0.47
0.61
0.06
0.05
0.06
0.07
0.11
0.03
Interest Cover
18.14
-1.35
11.22
15.37
-23.53
-0.17
41.35
73.01
43.99
187.98

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Elixir Capital - Quarterly Results
    7th Feb 2025, 17:24 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.