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%)

Elpro International Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 504000 | NSE: ELPROINTL

NSE BSE
101.06
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  104.50
  •  104.65
  •  100.00
  •  102.68
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41258
  •  42.45
  •  147.70
  •  62.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,252.96
  • 15.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,927.83
  • 0.81%
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 5.51%
  • 8.43%
  • FII
  • DII
  • Others
  • 8.47%
  • 0.01%
  • 2.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.47
  • 18.50
  • 52.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.15
  • 26.28
  • 25.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 85.33
  • -56.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.61
  • 25.65
  • 18.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.38
  • 2.92
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.17
  • 19.96
  • 11.69

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
-6.95
52.45
-
207.42
35.27
488.09%
139.31
51.50
170.50%
113.34
43.32
161.63%
Expenses
21.29
17.65
20.62%
178.50
16.05
1,012.15%
71.28
17.19
314.66%
98.36
33.23
196.00%
EBITDA
-28.24
34.80
-
28.92
19.22
50.47%
68.03
34.31
98.28%
14.98
10.09
48.46%
EBIDTM
406.39%
66.34%
13.94%
54.49%
48.84%
66.63%
13.21%
23.28%
Other Income
23.30
5.44
328.31%
26.37
4.99
428.46%
5.09
0.87
485.06%
22.67
1.77
1,180.79%
Interest
19.44
7.17
171.13%
14.56
4.36
233.94%
11.05
3.32
232.83%
10.33
2.06
401.46%
Depreciation
3.54
1.34
164.18%
1.94
1.30
49.23%
1.67
1.27
31.50%
1.42
1.24
14.52%
PBT
-27.92
31.72
-
38.78
18.55
109.06%
60.40
30.60
97.39%
25.89
8.56
202.45%
Tax
-6.82
8.13
-
6.63
0.35
1,794.29%
12.92
11.14
15.98%
1.89
8.91
-78.79%
PAT
-21.10
23.59
-
32.15
18.20
76.65%
47.48
19.46
143.99%
24.00
-0.35
-
PATM
303.63%
44.98%
15.50%
51.59%
34.08%
37.78%
21.18%
-0.81%
EPS
-1.24
1.40
-
1.90
1.08
75.93%
2.81
1.15
144.35%
1.42
-0.02
-

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
453.12
256.54
123.10
72.42
63.15
109.81
41.18
57.77
51.10
44.84
36.67
Net Sales Growth
148.23%
108.40%
69.98%
14.68%
-42.49%
166.66%
-28.72%
13.05%
13.96%
22.28%
 
Cost Of Goods Sold
294.19
81.10
16.24
2.40
1.99
2.41
2.71
2.90
2.52
2.06
3.02
Gross Profit
158.93
175.44
106.86
70.02
61.16
107.40
38.46
54.87
48.58
42.78
33.65
GP Margin
35.07%
68.39%
86.81%
96.69%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
Total Expenditure
369.43
149.25
77.80
37.63
32.79
76.40
34.81
23.31
28.54
29.82
20.92
Power & Fuel Cost
-
0.33
0.33
0.23
0.13
1.80
0.23
0.16
0.08
0.22
0.35
% Of Sales
-
0.13%
0.27%
0.32%
0.21%
1.64%
0.56%
0.28%
0.16%
0.49%
0.95%
Employee Cost
-
3.01
3.16
3.57
7.72
4.54
2.31
1.79
1.60
1.70
2.04
% Of Sales
-
1.17%
2.57%
4.93%
12.22%
4.13%
5.61%
3.10%
3.13%
3.79%
5.56%
Manufacturing Exp.
-
36.02
36.00
19.60
16.59
55.46
11.47
13.59
20.95
22.64
11.80
% Of Sales
-
14.04%
29.24%
27.06%
26.27%
50.51%
27.85%
23.52%
41.00%
50.49%
32.18%
General & Admin Exp.
-
24.79
16.17
10.60
4.24
10.06
7.11
3.63
2.50
1.55
2.38
% Of Sales
-
9.66%
13.14%
14.64%
6.71%
9.16%
17.27%
6.28%
4.89%
3.46%
6.49%
Selling & Distn. Exp.
-
2.65
0.99
0.80
0.85
0.37
0.14
0.10
0.15
0.07
0.07
% Of Sales
-
1.03%
0.80%
1.10%
1.35%
0.34%
0.34%
0.17%
0.29%
0.16%
0.19%
Miscellaneous Exp.
-
1.34
4.91
0.42
1.25
1.75
10.82
1.13
0.75
1.58
0.07
% Of Sales
-
0.52%
3.99%
0.58%
1.98%
1.59%
26.27%
1.96%
1.47%
3.52%
3.49%
EBITDA
83.69
107.29
45.30
34.79
30.36
33.41
6.37
34.46
22.56
15.02
15.75
EBITDA Margin
18.47%
41.82%
36.80%
48.04%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
Other Income
77.43
29.99
30.09
1,272.97
3.30
4.08
119.59
0.85
0.69
0.48
0.41
Interest
55.38
25.18
4.60
22.70
24.58
28.67
25.96
33.82
29.76
18.85
17.96
Depreciation
8.57
5.33
4.90
4.86
4.14
2.46
0.91
0.95
0.99
0.44
0.51
PBT
97.15
106.77
65.88
1,280.19
4.95
6.36
99.09
0.55
-7.51
-3.80
-2.32
Tax
14.62
21.52
18.05
215.27
-2.20
2.45
16.19
0.10
-0.13
-0.07
-0.05
Tax Rate
15.05%
20.16%
27.40%
16.82%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
PAT
82.53
85.49
47.94
1,056.72
19.74
3.91
82.90
0.49
-7.38
-3.69
-2.26
PAT before Minority Interest
82.53
85.49
47.94
1,056.72
19.74
3.91
82.90
0.45
-7.38
-3.72
-2.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.03
0.04
PAT Margin
18.21%
33.32%
38.94%
1459.15%
31.26%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
PAT Growth
35.52%
78.33%
-95.46%
5,253.19%
404.86%
-95.28%
16,818.37%
-
-
-
 
EPS
4.87
5.04
2.83
62.34
1.16
0.23
4.89
0.03
-0.44
-0.22
-0.13

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
1,607.44
1,263.60
1,231.91
171.12
134.92
139.68
-6.43
0.81
171.80
175.48
Share Capital
16.95
16.95
16.95
16.95
16.95
16.95
13.84
13.84
17.84
8.61
Total Reserves
1,590.49
1,246.65
1,214.96
147.61
117.17
122.73
-20.27
-13.03
153.96
166.87
Non-Current Liabilities
277.17
51.09
47.03
204.77
216.57
111.20
116.99
77.90
43.98
54.22
Secured Loans
184.90
2.65
4.62
179.16
187.43
80.09
49.98
24.04
14.12
18.19
Unsecured Loans
0.00
0.00
0.00
11.58
9.76
27.50
59.17
46.42
4.47
4.42
Long Term Provisions
0.53
0.42
0.31
0.28
0.31
0.26
0.19
0.11
0.24
0.26
Current Liabilities
242.51
198.43
101.01
77.67
84.53
170.18
203.75
185.97
208.30
171.33
Trade Payables
17.37
34.63
14.74
17.07
18.36
15.33
10.43
9.25
8.09
6.07
Other Current Liabilities
60.37
40.65
85.69
51.21
46.33
91.91
42.55
43.57
71.87
65.84
Short Term Borrowings
163.20
122.75
0.58
9.39
17.99
40.73
150.70
133.15
128.30
99.38
Short Term Provisions
1.57
0.40
0.00
0.00
1.85
22.20
0.07
0.01
0.04
0.04
Total Liabilities
2,127.12
1,513.12
1,379.95
453.56
436.02
421.06
314.31
268.85
428.25
405.23
Net Block
252.81
228.70
2.29
1.96
2.22
2.43
2.58
2.62
8.56
8.93
Gross Block
257.10
232.67
6.12
5.31
5.13
5.06
3.04
2.89
31.61
32.33
Accumulated Depreciation
4.30
3.97
3.83
3.35
2.91
2.62
0.46
0.27
23.05
23.40
Non Current Assets
1,934.90
1,279.88
506.65
413.00
394.79
349.21
297.51
245.69
390.20
368.77
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
104.92
85.32
Non Current Investment
1,460.54
842.28
288.68
192.73
370.56
333.26
284.39
233.23
269.20
269.19
Long Term Loans & Adv.
3.47
10.75
11.76
9.99
8.01
7.07
6.23
7.39
7.51
5.32
Other Non Current Assets
14.82
8.47
12.86
14.09
13.99
6.45
4.31
2.45
0.00
0.00
Current Assets
192.21
233.24
873.29
40.56
41.24
71.85
16.80
23.16
38.05
36.47
Current Investments
117.70
169.25
788.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.91
1.41
0.87
0.66
0.82
44.37
5.25
12.97
19.98
27.39
Sundry Debtors
6.73
18.28
12.23
12.18
3.63
2.92
2.59
4.26
4.79
5.90
Cash & Bank
4.26
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28
Other Current Assets
62.62
17.55
12.82
3.97
34.29
22.42
6.01
4.51
8.18
2.91
Short Term Loans & Adv.
43.73
23.30
13.94
18.21
31.09
22.21
5.92
4.29
7.80
2.59
Net Current Assets
-50.30
34.81
772.28
-37.11
-43.29
-98.33
-186.95
-162.82
-170.25
-134.86
Total Assets
2,127.11
1,513.12
1,379.94
453.56
436.03
421.06
314.31
268.85
428.25
405.24

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
140.72
-135.88
-161.93
15.72
25.00
-76.29
57.29
31.04
20.04
9.23
PBT
107.00
65.99
1,271.99
17.55
16.42
116.11
18.55
5.72
-3.80
-2.35
Adjustment
-20.04
-18.07
-1,237.61
16.57
14.83
-110.53
15.75
17.25
18.89
18.26
Changes in Working Capital
64.76
-177.37
-10.87
-14.61
-6.25
-81.87
22.98
8.58
4.94
-6.67
Cash after chg. in Working capital
151.73
-129.45
23.51
19.50
25.00
-76.29
57.29
31.55
20.04
9.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.00
-6.44
-185.44
-3.78
0.00
0.00
0.00
-0.51
0.00
-0.01
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
-344.68
33.77
386.78
20.25
-81.96
99.51
-67.56
-11.76
-21.87
-15.56
Net Fixed Assets
-24.43
-226.54
-0.82
-0.18
-0.74
-2.16
-0.15
55.38
-1.67
-3.97
Net Investments
-634.19
228.95
-813.91
191.72
-28.14
-53.20
-55.19
-42.04
0.00
0.00
Others
313.94
31.36
1,201.51
-171.29
-53.08
154.87
-12.22
-25.10
-20.20
-11.59
Cash from Financing Activity
202.48
60.22
-185.03
-32.94
57.33
-24.04
11.80
-22.87
6.66
5.54
Net Cash Inflow / Outflow
-1.48
-41.89
39.82
3.03
0.36
-0.81
1.53
-3.59
4.83
-0.80
Opening Cash & Equivalents
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.01
0.28
1.08
Closing Cash & Equivalent
4.17
3.46
45.35
5.53
2.50
2.14
2.95
1.42
5.11
0.28

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.)
94.85
74.56
72.69
9.71
7.91
8.24
-0.46
0.05
11.10
11.34
ROA
4.70%
3.31%
115.27%
4.44%
0.91%
22.55%
0.16%
-2.12%
-0.89%
-0.58%
ROE
5.96%
3.84%
151.34%
13.22%
2.86%
124.43%
0.00%
-8.75%
-2.20%
-1.33%
ROCE
7.86%
5.27%
154.15%
11.13%
10.46%
44.54%
14.85%
8.42%
4.82%
5.29%
Fixed Asset Turnover
1.05
1.03
12.67
12.09
21.55
10.18
19.56
2.99
1.41
1.15
Receivable days
17.79
45.24
61.52
45.66
10.87
24.41
21.59
31.99
43.13
43.25
Inventory Days
1.65
3.37
3.86
4.28
75.11
219.94
57.42
116.46
191.11
273.31
Payable days
117.00
554.72
2421.67
3242.21
2549.68
263.45
183.66
120.09
95.00
109.99
Cash Conversion Cycle
-97.57
-506.11
-2356.29
-3192.26
-2463.70
-19.10
-104.65
28.36
139.23
206.58
Total Debt/Equity
0.23
0.10
0.05
1.34
1.72
1.18
-40.98
254.30
0.88
0.72
Interest Cover
5.25
15.36
57.03
1.71
1.22
4.82
1.02
0.75
0.80
0.87

Annual Reports:

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

News Update:


  • Elpro International acquires additional stake in Can Fin Homes
    18th Jan 2025, 10:53 AM

    The cost of acquisition is Rs 10.01 crore

    Read More
  • Elpro International acquires stake in Blue Jet Healthcare
    18th Dec 2024, 12:12 PM

    The cost of acquisition is Rs 7.54 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.