Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • E Land Apparel
Join Channel
Consolidated Standalone

E-Land Apparel

₹8.3 0.4 | 4.9%

Market Cap ₹40 Cr.

Stock P/E -0.9

P/B -0.1

Current Price ₹8.3

Book Value ₹ -108.2

Face Value 10

52W High ₹13.4

Dividend Yield 0%

52W Low ₹ 5.3

Edit Ratio

E-Land Apparel Research see more...

Overview Inc. Year: 1997Industry: Textile

E-Land Apparel Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

E-Land Apparel Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 23 49 48 57 76 58 39 64 37 38
Other Income 1 1 1 3 0 0 0 1 2 2
Total Income 24 49 49 60 77 58 39 64 39 40
Total Expenditure 23 47 43 59 70 54 37 57 36 38
Operating Profit 1 2 6 2 7 4 2 7 3 2
Interest 12 12 11 11 12 13 13 13 13 14
Depreciation 1 1 1 1 1 1 1 1 1 2
Exceptional Income / Expenses 0 0 11 0 0 0 0 0 0 0
Profit Before Tax -12 -11 5 -11 -7 -10 -12 -7 -11 -14
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -12 -11 5 -11 -7 -10 -12 -7 -11 -14
Adjustments 0 -0 -0 0 0 0 0 0 0 0
Profit After Adjustments -12 -11 5 -11 -7 -10 -12 -7 -11 -14
Adjusted Earnings Per Share -2.4 -2.3 1 -2.3 -1.5 -2.1 -2.5 -1.5 -2.2 -3

E-Land Apparel Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 130 322 175 235 215 184 172 149 121 178 230 178
Other Income 4 17 7 4 1 5 4 3 3 5 2 5
Total Income 134 339 182 239 216 188 176 152 125 183 232 182
Total Expenditure 145 391 202 251 259 206 176 152 127 173 217 168
Operating Profit -11 -53 -21 -12 -42 -18 -0 0 -2 10 16 14
Interest 28 37 4 4 34 22 39 48 47 47 51 53
Depreciation 12 25 3 3 4 2 2 4 4 4 5 5
Exceptional Income / Expenses 0 80 14 0 0 -36 0 0 0 11 0 0
Profit Before Tax -52 -35 -13 -19 -80 -78 -42 -52 -53 -29 -40 -44
Provision for Tax 3 -21 26 0 0 0 0 0 0 0 0 0
Profit After Tax -55 -13 -39 -19 -80 -78 -42 -52 -53 -29 -40 -44
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -55 -13 -39 -19 -80 -78 -42 -52 -53 -29 -40 -44
Adjusted Earnings Per Share -11.5 -2.8 -8.1 -3.9 -16.7 -16.3 -8.7 -10.9 -11 -6 -8.3 -9.2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 29% 16% 5% 6%
Operating Profit CAGR 60% 0% 0% 0%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 34% 26% 4% -2%
ROE Average 0% 0% 0% 0%
ROCE Average 0% 0% 0% -8%

E-Land Apparel Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds -48 -108 -164 -186 -98 -235 -306 -359 -411 -419 -458
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 462 303 295 294 93 10 35 43 51 41 46
Other Non-Current Liabilities -14 -25 3 3 62 293 351 401 438 479 529
Total Current Liabilities 237 84 89 81 98 43 36 34 44 59 38
Total Liabilities 637 254 223 191 155 112 115 119 122 161 155
Fixed Assets 450 50 47 59 46 44 42 51 48 89 85
Other Non-Current Assets 8 16 10 7 8 7 8 22 25 4 4
Total Current Assets 179 188 166 126 101 61 65 46 48 68 66
Total Assets 637 254 223 191 155 112 115 119 122 161 155

E-Land Apparel Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 68 7 6 15 3 5 4 7 2 7 8
Cash Flow from Operating Activities -48 -48 -22 -3 62 222 18 14 5 15 5
Cash Flow from Investing Activities -1 350 43 9 9 17 10 -18 -4 -3 -1
Cash Flow from Financing Activities -11 -304 -11 -19 -69 -241 -25 -1 3 -11 0
Net Cash Inflow / Outflow -60 -2 9 -12 2 -1 3 -4 4 1 4
Closing Cash & Cash Equivalent 7 6 15 3 5 4 7 2 7 8 12

E-Land Apparel Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -11.51 -2.78 -8.13 -3.89 -16.71 -16.34 -8.65 -10.92 -11.04 -5.96 -8.31
CEPS(Rs) -8.91 2.41 -7.58 -3.35 -15.95 -15.91 -8.25 -10.01 -10.17 -5.16 -7.35
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -31.3 -34.08 -42.28 -46.7 -20.43 -48.91 -65.4 -76.26 -87.26 -93.22 -101.54
Core EBITDA Margin(%) -11.5 -21.62 -15.59 -6.97 -19.88 -12.17 -2.42 -1.97 -4.36 2.76 5.87
EBIT Margin(%) -18.13 0.73 -5.21 -6.32 -21.15 -30.49 -1.2 -2.81 -5.11 10.1 4.82
Pre Tax Margin(%) -39.62 -10.82 -7.57 -7.95 -36.77 -42.69 -24.14 -35.1 -43.72 -16.11 -17.31
PAT Margin (%) -41.82 -4.14 -22.3 -7.95 -36.77 -42.69 -24.14 -35.1 -43.72 -16.11 -17.31
Cash Profit Margin (%) -32.37 3.59 -20.78 -6.85 -35.09 -41.55 -23.01 -32.16 -40.27 -13.95 -15.32
ROA(%) -8.4 -2.99 -16.37 -9.01 -46.29 -58.78 -36.6 -44.74 -44.03 -20.25 -25.25
ROE(%) 0 0 0 0 0 0 0 0 0 0 0
ROCE(%) -4.79 0.72 -6.03 -12.84 -69.2 0 0 0 0 0 0
Receivable days 151.76 60.74 90.79 69.1 68.65 60.15 45.01 44.16 52.72 39.1 33.96
Inventory Days 203.89 59.95 71.54 68.6 62.73 51.99 40.7 39.37 48.38 40.42 31.95
Payable days 232.2 51.18 86.34 87.98 117.83 150.54 151.05 148.44 169.1 140.43 109.98
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) -0.37 -0.33 -0.36 -0.8 -1.08 -0.24 -0.09 -0.05 -0.05 -0.08 -0.05
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 5.16 1.18 2.16 2.13 1.03 0.33 0.27 0.4 0.54 0.4 0.25
EV/Core EBITDA(x) -58.57 -7.17 -18.19 -40.72 -5.24 -3.43 -377.91 318.75 -32.29 6.85 3.61
Net Sales Growth(%) -57.83 147.04 -45.61 34 -8.19 -14.78 -6.26 -13.18 -18.83 46.49 29.66
EBIT Growth(%) 91.17 109.77 -489.58 -62.77 -210.95 -21.4 96.31 -103.23 -47.34 389.74 -38.16
PAT Growth(%) 83.14 75.86 -192.65 52.15 -329.59 2.23 47.06 -26.28 -1.09 46.03 -39.37
EPS Growth(%) 83.14 75.86 -192.66 52.15 -329.59 2.23 47.06 -26.28 -1.09 46.03 -39.37
Debt/Equity(x) -4.15 -2.07 -1.63 -1.46 -1.31 -0.04 -0.11 -0.12 -0.12 -0.1 -0.1
Current Ratio(x) 0.76 2.24 1.86 1.55 1.03 1.4 1.84 1.34 1.1 1.15 1.75
Quick Ratio(x) 0.42 2.03 1.43 1.04 0.73 0.89 1.38 0.88 0.73 0.76 1.29
Interest Cover(x) -0.84 0.06 -2.2 -3.87 -1.35 -2.5 -0.05 -0.09 -0.13 0.39 0.22
Total Debt/Mcap(x) 11.21 6.29 4.51 1.82 1.21 0.18 1.19 2.25 2.56 1.26 2.11

E-Land Apparel Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 65.84 65.84 65.84 65.84 65.84 65.84 65.84 65.84 65.84 65.84
FII 0 0 0 0 0 0 0 0 0 0
DII 1.24 1.24 1.24 1.24 1.24 1.24 1.24 1.24 1.24 1.24
Public 32.92 32.92 32.92 32.92 32.92 32.92 32.92 32.92 32.92 32.92
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at -0.1 times its book value
  • Debtor days have improved from 140.43 to 109.98days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 0% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

E-Land Apparel News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!