Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹8 Cr.
Stock P/E
-0.7
P/B
—
Current Price
₹2.5
Book Value
₹ 0
Face Value
2
52W High
—
52W Low
—
Dividend Yield
0%

Easun Reyrolle Overview

Business

Easun Reyrolle Ltd. (ERL) is an Indian manufacturer of electrical protection and control equipment. The company's core business involves designing, manufacturing, supplying, and servicing critical components for power generation, transmission, and distribution systems, as well as industrial applications. Its primary product portfolio includes a range of protection relays (numerical and electromechanical), control and relay panels (CRPs), medium voltage switchgear, and substation automation systems. ERL serves various customers, including power utilities (state electricity boards, generation companies), large industrial customers, infrastructure projects, and renewable energy developers both in India and internationally. The company makes money through the sale of its manufactured products and associated services like engineering, installation, and maintenance.

Revenue Mix

Easun Reyrolle's operations are primarily segmented by product categories. While exact revenue percentages can fluctuate and are not always readily public without detailed financial reports, the major revenue-contributing segments typically include:

Protection & Control Equipment: This segment comprises a wide range of numerical and electromechanical relays, control and relay panels (CRPs), and specialized protection devices crucial for safeguarding electrical networks.

Medium Voltage Switchgear: This includes indoor and outdoor switchgear solutions used for controlling, protecting, and isolating electrical equipment.

Substation Automation & Smart Grid Solutions: This segment focuses on modernizing substations with automation technologies and offering solutions for smart grid applications.

Industry

The Indian electric equipment industry is an integral part of the country's power sector infrastructure, characterized by significant investments in generation, transmission, and distribution. It is cyclical, driven by government policies, economic growth, and capital expenditure by utilities and industries. The market is competitive, featuring large multinational players (e.g., Siemens, ABB, Schneider Electric) and established domestic manufacturers (e.g., L&T, CG Power, Havells). Easun Reyrolle holds a niche position, particularly in protection relays and control panels, where it has a long-standing presence, technical expertise, and established relationships with state electricity boards and other utilities. It competes on product quality, reliability, customization capabilities, and after-sales service.

MOAT

Easun Reyrolle possesses several durable advantages:

Established Brand and Reputation: With decades of operation (including its origins with Reyrolle, UK), the company has built a strong brand name and reputation for reliable protection and control equipment, especially among Indian power utilities.

Technical Expertise & R&D: A focus on in-house research and development allows them to offer technologically advanced and customized solutions meeting specific client requirements.

Deep Customer Relationships: Long-standing relationships and an extensive installed base with state electricity boards (SEBs) and industrial clients provide recurring business opportunities and a degree of preference.

Critical Product Nature: Protection and control equipment are critical for the safety and reliability of electrical networks, leading to a focus on trusted suppliers and potentially higher switching costs for existing infrastructure.

Growth Drivers

Power Sector Investment: Government initiatives like "Power for All," schemes for strengthening transmission and distribution networks, and upgrades of aging infrastructure across India.

Industrialization & Infrastructure Growth: Increased capital expenditure in manufacturing, infrastructure projects (smart cities, railways), and commercial real estate drives demand for electrical equipment.

Renewable Energy Integration: The growing share of renewable energy sources (solar, wind) necessitates sophisticated grid protection and control solutions for stable integration.

Smart Grid Initiatives: Modernization of the grid with smart technologies for improved efficiency, reliability, and automation presents new opportunities for their digital protection and automation solutions.

Export Market Potential: Opportunities in developing economies for electrical infrastructure upgrades.

Risks

Raw Material Price Volatility: Fluctuations in prices of key inputs like copper, steel, and electronic components can impact manufacturing costs and margins.

Intense Competition & Pricing Pressure: The presence of large domestic and international players can lead to aggressive pricing and margin erosion.

Cyclical Nature of Demand: Demand is heavily dependent on capital expenditure cycles of the power sector and industries, making it susceptible to economic slowdowns or project delays.

Technological Obsolescence: Rapid advancements in protection and control technologies require continuous R&D investment to remain competitive.

Government Policy & Regulatory Changes: Changes in power sector policies, import duties, or domestic manufacturing incentives can affect the business environment.

Foreign Exchange Fluctuations: For companies involved in exports or importing components, currency volatility poses a risk.

Management & Ownership

Easun Reyrolle Ltd. is part of the Easun Group, which has a long heritage in the Indian electrical industry. The company was historically associated with Reyrolle (a UK-based electrical equipment pioneer). The promoter group (Easun Group) holds a significant stake in the company, ensuring aligned long-term interests. The management team typically comprises experienced professionals with deep industry knowledge in electrical engineering and manufacturing, guiding the company's operational and strategic direction.

Outlook

Easun Reyrolle operates in a crucial segment of India's evolving power infrastructure. The company benefits from secular tailwinds such as India's increasing power demand, ongoing grid modernization efforts, and the integration of renewable energy sources, which create consistent demand for its protection and control equipment. Its established brand, technical capabilities, and deep-rooted customer relationships provide a strong foundation. However, the outlook is tempered by the highly competitive landscape, susceptibility to commodity price volatility, and the cyclical nature of capital expenditure in the power and industrial sectors. Success will depend on its ability to innovate, manage costs effectively, and strategically adapt to technological shifts and the evolving needs of smart grids and renewable energy integration.

Easun Reyrolle Share Price

Live · BSE / NSE · Inception: 1974
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Easun Reyrolle Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Easun Reyrolle Profit & Loss

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
Net Sales 299 322 288 256 118 93 85 74 86
Other Income 4 23 26 9 9 7 5 5 2
Total Income 303 345 314 266 127 100 90 79 88
Total Expenditure 283 310 266 231 118 91 80 75 73
Operating Profit 20 35 48 34 9 9 10 4 15
Interest 12 25 27 34 30 30 13 2 7
Depreciation 11 15 23 26 21 19 17 17 19
Exceptional Income / Expenses 0 0 0 -4 -6 -8 -1 0 0
Profit Before Tax -3 -4 -2 -30 -48 -48 -21 -16 -10
Provision for Tax 4 3 2 1 -4 0 0 0 0
Profit After Tax -7 -7 -4 -31 -43 -48 -21 -16 -10
Adjustments 0 0 0 -0 -10 0 0 0 0
Profit After Adjustments -7 -7 -4 -31 -54 -48 -21 -16 -10
Adjusted Earnings Per Share -3.4 -3.3 -1.7 -14.9 -17.4 -15.7 -6.8 -5.1 -3.3

Easun Reyrolle Balance Sheet

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Shareholder's Funds 205 207 194 168 159 123 161 146 141
Minority's Interest 0 0 0 0 0 0 -16 -3 -3
Borrowings 65 85 93 103 52 32 2 5 10
Other Non-Current Liabilities 65 10 17 14 10 10 1 1 7
Total Current Liabilities 286 271 345 387 431 409 432 448 429
Total Liabilities 620 572 649 672 652 575 580 597 584
Fixed Assets 102 168 260 254 220 201 227 204 197
Other Non-Current Assets 129 84 12 17 12 14 24 17 17
Total Current Assets 389 320 377 401 421 359 329 376 370
Total Assets 620 572 649 672 652 575 580 597 584

Easun Reyrolle Cash Flow

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Opening Cash & Cash Equivalents 42 23 4 2 2 4 3 2 9
Cash Flow from Operating Activities -52 28 56 29 -16 -13 -36 -12 10
Cash Flow from Investing Activities -56 -37 -56 -23 23 10 -7 -10 -12
Cash Flow from Financing Activities 89 -11 -1 -7 -6 2 42 28 -3
Net Cash Inflow / Outflow -18 -20 -1 -0 2 -1 -1 6 -5
Closing Cash & Cash Equivalent 23 4 2 2 4 3 2 9 4

Easun Reyrolle Ratios

# Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Earnings Per Share (Rs) -3.39 -3.28 -1.67 -14.95 -17.42 -15.71 -6.83 -5.07 -3.33
CEPS(Rs) 1.69 3.46 9.11 -2.15 -7.42 -9.41 -1.34 0.4 2.76
DPS(Rs) 1.2 0.2 0 0 0 0 0 0 0
Book NAV/Share(Rs) 92.59 93.47 90.69 80.6 51.71 40.07 52.32 47.41 45.74
Core EBITDA Margin(%) 5.05 3.52 7.35 9.42 0.05 2.5 5.44 -1.61 15.08
EBIT Margin(%) 2.83 5.97 8.28 1.61 -14.74 -19.41 -8.92 -17.78 -4.18
Pre Tax Margin(%) -1.01 -1.24 -0.56 -11.2 -39.45 -51.32 -24.24 -21.02 -12.05
PAT Margin (%) -2.29 -2.11 -1.19 -11.52 -35.89 -51.32 -24.24 -21.02 -12.08
Cash Profit Margin (%) 1.14 2.15 6.45 -1.68 -18.91 -30.72 -4.76 1.64 9.9
ROA(%) -1.35 -1.22 -0.59 -4.65 -6.55 -7.89 -3.64 -2.65 -1.75
ROE(%) -3.55 -3.66 -1.82 -17 -26.53 -34.24 -14.79 -10.16 -7.22
ROCE(%) 2.65 5.17 6.04 1.02 -4.41 -4.82 -1.8 -2.7 -0.73
Receivable days 180.37 204.46 275.24 359.04 846.28 949.06 798.37 858.04 733.82
Inventory Days 85.56 80.32 79.91 91.8 194.92 247.01 265.2 390.18 411.56
Payable days 237.65 222.05 300.14 433.87 1437.74 1635.42 1188.41 972.09 782.42
PER(x) 0 0 0 0 0 0 0 0 0
Price/Book(x) 0.87 0.63 0.64 0.75 0.79 0.74 0.55 0.28 0.17
Dividend Yield(%) 1.46 0.33 0 0 0 0 0 0 0
EV/Net Sales(x) 1.07 0.93 1.13 1.41 2.79 3.66 4.77 5.12 4.22
EV/Core EBITDA(x) 16.16 8.48 6.79 10.6 37.74 37.21 40.72 104.52 23.71
Net Sales Growth(%) 16.16 7.84 -10.55 -11 -54.02 -21.24 -8.43 -13.11 16.07
EBIT Growth(%) -86.31 131.36 21.26 -82.79 -514.78 -2.8 57.7 -70.48 72.85
PAT Growth(%) -115.99 -0.52 50.73 -759.24 -41.24 -11.59 56.52 25.85 33.59
EPS Growth(%) -116.05 3.02 49.02 -792.83 -16.52 9.78 56.52 25.85 34.18
Debt/Equity(x) 0.91 1.03 1.14 1.54 1.4 2.06 1.98 2.4 2.48
Current Ratio(x) 1.36 1.18 1.09 1.04 0.98 0.88 0.76 0.84 0.86
Quick Ratio(x) 1.05 0.95 0.89 0.87 0.83 0.72 0.62 0.63 0.64
Interest Cover(x) 0.74 0.83 0.94 0.13 -0.6 -0.61 -0.58 -5.5 -0.53
Total Debt/Mcap(x) 1.05 1.63 1.76 1.39 1.78 2.77 3.59 8.41 14.18

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +16% -3% -20% —
Operating Profit CAGR +275% +19% -15% —
PAT CAGR — — — —
Share Price CAGR 0% +1% -2% -22%
ROE Average -7% -11% -19% -13%
ROCE Average -1% -2% -3% 0%

Easun Reyrolle Shareholding Pattern

Latest · Sep 2021
100% held
Promoters 36.03 %
FII 4.89 %
DII (MF + Insurance) 0 %
Public (retail) 59.09 %
# Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021
Promoter 36.0336.0336.0336.0336.0336.0336.0336.0336.0336.03
FII 4.894.894.894.894.894.894.894.894.894.89
DII 0.3500.030000000
Public 58.7459.0959.0659.0959.0959.0959.0959.0959.0959.09
Others 0000000000
Total 100100100100100100100100100100

Easun Reyrolle Peer Comparison

Electric Equipment Edit Columns

Easun Reyrolle Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Easun Reyrolle Pros & Cons

Pros

  • Debtor days have improved from 972.09 to 782.42days.

Cons

  • Promoter holding is low: 36.03%.
  • Company has a low return on equity of -11% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp