Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Elpro International Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 504000 | NSE: ELPROINTL

NSE BSE
114.25
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  121.00
  •  121.00
  •  112.95
  •  119.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  147246
  •  171.45
  •  147.70
  •  73.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,936.30
  • 15.18
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,611.17
  • 0.53%
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 5.26%
  • 7.29%
  • FII
  • DII
  • Others
  • 10.45%
  • 0.01%
  • 1.99%

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
  • 25.73
  • 20.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.43
  • 3.09
  • 1.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.63
  • 19.98
  • 12.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
207.42
35.27
488.09%
139.31
51.50
170.50%
113.34
43.32
161.63%
56.43
31.60
78.58%
Expenses
178.50
16.05
1,012.15%
71.28
17.19
314.66%
98.36
33.23
196.00%
17.65
17.80
-0.84%
EBITDA
28.92
19.22
50.47%
68.03
34.31
98.28%
14.98
10.09
48.46%
38.78
13.80
181.01%
EBIDTM
13.94%
54.49%
48.84%
66.63%
13.21%
23.28%
68.72%
43.66%
Other Income
26.37
4.99
428.46%
5.09
0.87
485.06%
22.67
1.77
1,180.79%
1.46
6.28
-76.75%
Interest
14.56
4.36
233.94%
11.05
3.32
232.83%
10.33
2.06
401.46%
7.17
1.20
497.50%
Depreciation
1.94
1.30
49.23%
1.67
1.27
31.50%
1.42
1.24
14.52%
1.34
1.24
8.06%
PBT
38.78
18.55
109.06%
60.40
30.60
97.39%
25.89
8.56
202.45%
31.72
17.63
79.92%
Tax
6.63
0.35
1,794.29%
12.92
11.14
15.98%
1.89
8.91
-78.79%
8.13
4.21
93.11%
PAT
32.15
18.20
76.65%
47.48
19.46
143.99%
24.00
-0.35
-
23.59
13.42
75.78%
PATM
15.50%
51.59%
34.08%
37.78%
21.18%
-0.81%
41.81%
42.47%
EPS
1.90
1.08
75.93%
2.81
1.15
144.35%
1.42
-0.02
-
1.40
0.80
75.00%

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
516.50
256.54
123.10
72.42
63.15
109.81
41.18
57.77
51.10
44.84
36.67
Net Sales Growth
219.44%
108.40%
69.98%
14.68%
-42.49%
166.66%
-28.72%
13.05%
13.96%
22.28%
 
Cost Of Goods Sold
293.95
81.10
16.24
2.40
1.99
2.41
2.71
2.90
2.52
2.06
3.02
Gross Profit
222.55
175.44
106.86
70.02
61.16
107.40
38.46
54.87
48.58
42.78
33.65
GP Margin
43.09%
68.39%
86.81%
96.69%
96.85%
97.81%
93.39%
94.98%
95.07%
95.41%
91.76%
Total Expenditure
365.79
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
150.71
107.29
45.30
34.79
30.36
33.41
6.37
34.46
22.56
15.02
15.75
EBITDA Margin
29.18%
41.82%
36.80%
48.04%
48.08%
30.43%
15.47%
59.65%
44.15%
33.50%
42.95%
Other Income
55.59
29.99
30.09
1,272.97
3.30
4.08
119.59
0.85
0.69
0.48
0.41
Interest
43.11
25.18
4.60
22.70
24.58
28.67
25.96
33.82
29.76
18.85
17.96
Depreciation
6.37
5.33
4.90
4.86
4.14
2.46
0.91
0.95
0.99
0.44
0.51
PBT
156.79
106.77
65.88
1,280.19
4.95
6.36
99.09
0.55
-7.51
-3.80
-2.32
Tax
29.57
21.52
18.05
215.27
-2.20
2.45
16.19
0.10
-0.13
-0.07
-0.05
Tax Rate
18.86%
20.16%
27.40%
16.82%
-44.44%
38.52%
16.34%
18.18%
1.73%
1.84%
2.13%
PAT
127.22
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
127.22
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
24.63%
33.32%
38.94%
1459.15%
31.26%
3.56%
201.31%
0.85%
-14.44%
-8.23%
-6.16%
PAT Growth
150.78%
78.33%
-95.46%
5,253.19%
404.86%
-95.28%
16,818.37%
-
-
-
 
EPS
7.51
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 stake in Blue Jet Healthcare
    18th Dec 2024, 12:12 PM

    The cost of acquisition is Rs 7.54 crore

    Read More
  • Elpro International acquires stake in Sagility India
    31st Oct 2024, 15:12 PM

    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.