Nifty
:
24286.50
Sensex
:
79986.80
162.65 (0.67%)
545.35 (0.69%)
Nifty
Sensex
:
:
24286.50
79986.80
162.65 (0.67%)
545.35 (0.69%)

Elpro International Ltd.

Construction - Real Estate

Rating :
63/99

BSE: 504000 | NSE: ELPROINTL

NSE BSE
109.35
02-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  104.35
  •  114.00
  •  102.85
  •  102.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3107
  •  492.62
  •  114.00
  •  54.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,853.25
  • 21.68
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,214.44
  • 0.21%
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 5.38%
  • 6.52%
  • FII
  • DII
  • Others
  • 11.22%
  • 0.01%
  • 1.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.76
  • 24.48
  • 24.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.88
  • 48.04
  • 8.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.38
  • 34.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.61
  • 25.78
  • 22.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.49
  • -6.49
  • 2.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.63
  • 19.54
  • 16.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
113.34
43.32
161.63%
56.43
31.60
78.58%
35.27
24.45
44.25%
51.50
23.74
116.93%
Expenses
98.36
33.23
196.00%
17.65
17.80
-0.84%
16.05
12.80
25.39%
17.19
13.97
23.05%
EBITDA
14.98
10.09
48.46%
38.78
13.80
181.01%
19.22
11.64
65.12%
34.31
9.77
251.18%
EBIDTM
13.21%
23.28%
68.72%
43.66%
54.49%
47.62%
66.63%
41.17%
Other Income
22.67
1.77
1,180.79%
1.46
6.28
-76.75%
4.99
11.84
-57.85%
0.87
10.20
-91.47%
Interest
10.33
2.06
401.46%
7.17
1.20
497.50%
4.36
0.64
581.25%
3.32
0.69
381.16%
Depreciation
1.42
1.24
14.52%
1.34
1.24
8.06%
1.30
1.22
6.56%
1.27
1.21
4.96%
PBT
25.89
8.56
202.45%
31.72
17.63
79.92%
18.55
21.62
-14.20%
30.60
18.07
69.34%
Tax
1.89
8.91
-78.79%
8.13
4.21
93.11%
0.35
2.90
-87.93%
11.14
2.03
448.77%
PAT
24.00
-0.35
-
23.59
13.42
75.78%
18.20
18.72
-2.78%
19.46
16.04
21.32%
PATM
21.18%
-0.81%
41.81%
42.47%
51.59%
76.58%
37.78%
67.56%
EPS
1.42
-0.02
-
1.40
0.80
75.00%
1.08
1.10
-1.82%
1.15
0.95
21.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
256.54
123.10
72.42
63.15
109.81
41.18
57.77
51.10
44.84
36.67
28.48
Net Sales Growth
108.38%
69.98%
14.68%
-42.49%
166.66%
-28.72%
13.05%
13.96%
22.28%
28.76%
 
Cost Of Goods Sold
81.10
16.24
2.40
1.99
2.41
2.71
2.90
2.52
2.06
3.02
2.37
Gross Profit
175.44
106.86
70.02
61.16
107.40
38.46
54.87
48.58
42.78
33.65
26.11
GP Margin
68.39%
86.81%
96.69%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
91.68%
Total Expenditure
149.25
77.80
37.63
32.79
76.40
34.81
23.31
28.54
29.82
20.92
18.10
Power & Fuel Cost
-
0.33
0.23
0.13
1.80
0.23
0.16
0.08
0.22
0.35
0.29
% Of Sales
-
0.27%
0.32%
0.21%
1.64%
0.56%
0.28%
0.16%
0.49%
0.95%
1.02%
Employee Cost
-
3.16
3.57
7.72
4.54
2.31
1.79
1.60
1.70
2.04
1.67
% Of Sales
-
2.57%
4.93%
12.22%
4.13%
5.61%
3.10%
3.13%
3.79%
5.56%
5.86%
Manufacturing Exp.
-
36.00
19.60
16.59
55.46
11.47
13.59
20.95
22.64
11.80
9.57
% Of Sales
-
29.24%
27.06%
26.27%
50.51%
27.85%
23.52%
41.00%
50.49%
32.18%
33.60%
General & Admin Exp.
-
16.17
10.60
4.24
10.06
7.11
3.63
2.50
1.55
2.38
1.68
% Of Sales
-
13.14%
14.64%
6.71%
9.16%
17.27%
6.28%
4.89%
3.46%
6.49%
5.90%
Selling & Distn. Exp.
-
1.00
0.80
0.85
0.37
0.14
0.10
0.15
0.07
0.07
0.05
% Of Sales
-
0.81%
1.10%
1.35%
0.34%
0.34%
0.17%
0.29%
0.16%
0.19%
0.18%
Miscellaneous Exp.
-
4.90
0.42
1.25
1.75
10.82
1.13
0.75
1.58
1.28
0.05
% Of Sales
-
3.98%
0.58%
1.98%
1.59%
26.27%
1.96%
1.47%
3.52%
3.49%
8.71%
EBITDA
107.29
45.30
34.79
30.36
33.41
6.37
34.46
22.56
15.02
15.75
10.38
EBITDA Margin
41.82%
36.80%
48.04%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
36.45%
Other Income
29.99
30.09
1,272.97
3.30
4.08
119.59
0.85
0.69
0.48
0.41
0.45
Interest
25.18
4.60
22.70
24.58
28.67
25.96
33.82
29.76
18.85
17.96
13.70
Depreciation
5.33
4.90
4.86
4.14
2.46
0.91
0.95
0.99
0.44
0.51
1.38
PBT
106.76
65.88
1,280.19
4.95
6.36
99.09
0.55
-7.51
-3.80
-2.32
-4.25
Tax
21.51
18.05
215.27
-2.20
2.45
16.19
0.10
-0.13
-0.07
-0.05
-0.01
Tax Rate
20.15%
27.40%
16.82%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
0.23%
PAT
85.25
47.94
1,056.72
19.74
3.91
82.90
0.49
-7.38
-3.69
-2.26
-4.27
PAT before Minority Interest
85.25
47.94
1,056.72
19.74
3.91
82.90
0.45
-7.38
-3.72
-2.30
-4.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.03
0.04
0.05
PAT Margin
33.23%
38.94%
1459.15%
31.26%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
-14.99%
PAT Growth
78.24%
-95.46%
5,253.19%
404.86%
-95.28%
16,818.37%
-
-
-
-
 
EPS
5.03
2.83
62.34
1.16
0.23
4.89
0.03
-0.44
-0.22
-0.13
-0.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,263.60
1,231.91
171.12
134.92
139.68
-6.43
0.81
171.80
175.48
178.00
Share Capital
16.95
16.95
16.95
16.95
16.95
13.84
13.84
17.84
8.61
8.61
Total Reserves
1,246.65
1,214.96
147.61
117.17
122.73
-20.27
-13.03
153.96
166.87
169.38
Non-Current Liabilities
51.17
47.03
204.77
216.57
111.20
116.99
77.90
43.98
54.22
47.21
Secured Loans
2.65
4.62
179.16
187.43
80.09
49.98
24.04
14.12
18.19
21.84
Unsecured Loans
0.00
0.00
11.58
9.76
27.50
59.17
46.42
4.47
4.42
3.90
Long Term Provisions
0.49
0.31
0.28
0.31
0.26
0.19
0.11
0.24
0.26
0.11
Current Liabilities
198.36
101.01
77.67
84.53
170.18
203.75
185.97
208.30
171.33
160.42
Trade Payables
34.63
14.74
17.07
18.36
15.33
10.43
9.25
8.09
6.07
4.68
Other Current Liabilities
163.40
85.69
51.21
46.33
91.91
42.55
43.57
71.87
65.84
74.99
Short Term Borrowings
0.00
0.58
9.39
17.99
40.73
150.70
133.15
128.30
99.38
80.66
Short Term Provisions
0.33
0.00
0.00
1.85
22.20
0.07
0.01
0.04
0.04
0.09
Total Liabilities
1,513.13
1,379.95
453.56
436.02
421.06
314.31
268.85
428.25
405.23
389.87
Net Block
228.70
2.29
1.96
2.22
2.43
2.58
2.62
8.56
8.93
9.48
Gross Block
232.67
6.12
5.31
5.13
5.06
3.04
2.89
31.61
32.33
32.19
Accumulated Depreciation
3.97
3.83
3.35
2.91
2.62
0.46
0.27
23.05
23.40
22.70
Non Current Assets
1,279.88
506.65
413.00
394.79
349.21
297.51
245.69
390.20
368.77
355.90
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
104.92
85.32
72.58
Non Current Investment
842.28
288.68
192.73
370.56
333.26
284.39
233.23
269.20
269.19
269.19
Long Term Loans & Adv.
10.75
11.76
9.99
8.01
7.07
6.23
7.39
7.51
5.32
4.66
Other Non Current Assets
8.47
12.86
14.09
13.99
6.45
4.31
2.45
0.00
0.00
0.00
Current Assets
233.24
873.29
40.56
41.24
71.85
16.80
23.16
38.05
36.47
33.96
Current Investments
169.25
788.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.41
0.87
0.66
0.82
44.37
5.25
12.97
19.98
27.39
28.05
Sundry Debtors
18.28
12.23
12.18
3.63
2.92
2.59
4.26
4.79
5.90
2.87
Cash & Bank
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08
Other Current Assets
40.85
12.82
3.97
3.20
22.42
6.01
4.51
8.18
2.91
1.97
Short Term Loans & Adv.
32.13
13.94
18.21
31.09
22.21
5.92
4.29
7.80
2.59
1.69
Net Current Assets
34.88
772.28
-37.11
-43.29
-98.33
-186.95
-162.82
-170.25
-134.86
-126.46
Total Assets
1,513.12
1,379.94
453.56
436.03
421.06
314.31
268.85
428.25
405.24
389.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-135.88
-161.93
15.72
25.00
-76.29
57.29
31.04
20.04
9.23
12.77
PBT
65.99
1,271.99
17.55
16.42
116.11
18.55
5.72
-3.80
-2.35
-4.33
Adjustment
-18.07
-1,237.61
16.57
14.83
-110.53
15.75
17.25
18.89
18.26
14.91
Changes in Working Capital
-177.37
-10.87
-14.61
-6.25
-81.87
22.98
8.58
4.94
-6.67
2.19
Cash after chg. in Working capital
-129.45
23.51
19.50
25.00
-76.29
57.29
31.55
20.04
9.24
12.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.44
-185.44
-3.78
0.00
0.00
0.00
-0.51
0.00
-0.01
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
33.77
386.78
20.25
-81.96
99.51
-67.56
-11.76
-21.87
-15.56
-16.59
Net Fixed Assets
-226.54
-0.82
-0.18
-0.74
-2.16
-0.15
55.38
-1.67
-3.97
-13.20
Net Investments
228.95
-813.91
191.72
-28.14
-53.20
-55.19
-42.04
0.00
0.00
0.00
Others
31.36
1,201.51
-171.29
-53.08
154.87
-12.22
-25.10
-20.20
-11.59
-3.39
Cash from Financing Activity
60.22
-185.03
-32.94
57.33
-24.04
11.80
-22.87
6.66
5.54
1.85
Net Cash Inflow / Outflow
-41.89
39.82
3.03
0.36
-0.81
1.53
-3.59
4.83
-0.80
-1.97
Opening Cash & Equivalents
45.35
5.53
2.50
2.14
2.95
1.42
5.01
0.28
1.08
3.05
Closing Cash & Equivalent
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28
1.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
74.56
72.69
9.71
7.91
8.24
-0.46
0.05
11.10
11.34
11.51
ROA
3.31%
115.27%
4.44%
0.91%
22.55%
0.16%
-2.12%
-0.89%
-0.58%
-1.13%
ROE
3.84%
151.34%
13.22%
2.86%
124.43%
0.00%
-8.75%
-2.20%
-1.33%
-2.45%
ROCE
5.27%
154.15%
11.13%
10.46%
44.54%
14.85%
8.42%
4.82%
5.29%
3.33%
Fixed Asset Turnover
1.03
12.67
12.09
21.55
10.18
19.56
2.99
1.41
1.15
0.90
Receivable days
45.24
61.52
45.66
10.87
24.41
21.59
31.99
43.13
43.25
53.01
Inventory Days
3.37
3.86
4.28
75.11
219.94
57.42
116.46
191.11
273.31
339.57
Payable days
554.72
2421.67
3242.21
2549.68
263.45
183.66
120.09
95.00
109.99
106.17
Cash Conversion Cycle
-506.11
-2356.29
-3192.26
-2463.70
-19.10
-104.65
28.36
139.23
206.58
286.41
Total Debt/Equity
0.10
0.05
1.34
1.72
1.18
-40.98
254.30
0.88
0.72
0.62
Interest Cover
15.36
57.03
1.71
1.22
4.82
1.02
0.75
0.80
0.87
0.68

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Elpro International acquires additional stake in BSE
    8th Jun 2024, 14:58 PM

    The cost of acquisition is Rs 9.42 crore

    Read More
  • Elpro International acquires additional stake in PNB Housing Finance
    4th Jun 2024, 11:21 AM

    The cost of acquisition is Rs 13.70 crore

    Read More
  • Elpro International acquires additional stake in Bombay Stock Exchange
    31st May 2024, 11:23 AM

    The cost of acquisition is Rs 3.68 crore

    Read More
  • Elpro International - Quarterly Results
    30th May 2024, 16:46 PM

    Read More
  • Elpro International acquires additional stake in Bajaj Finance
    14th May 2024, 10:15 AM

    The cost of acquisition is Rs 2.99 crore

    Read More
  • Elpro International acquires stake in Bajaj Finance
    27th Apr 2024, 10:34 AM

    The cost of acquisition is Rs 16.61 crore

    Read More
  • Elpro International acquires stake in Thyrocare Technologies
    16th Apr 2024, 10:11 AM

    The cost of acquisition is Rs 5.53 crore

    Read More
  • Elpro International acquires stake in Religare Enterprises
    3rd Apr 2024, 11:29 AM

    The cost of acquisition is Rs 3.56 crore

    Read More
  • Elpro International acquires equity shares of Multi Commodity Exchange of India
    2nd Apr 2024, 11:51 AM

    The cost of acquisition is Rs 10 crore

    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.