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

  • Home
  • /
  • Eldeco Housing Ind
Join Channel
Consolidated Standalone

Eldeco Housing & Ind

₹1057.9 -8.3 | 0.8%

Market Cap ₹1040 Cr.

Stock P/E 30.7

P/B 2.8

Current Price ₹1057.9

Book Value ₹ 376.9

Face Value 2

52W High ₹1172

Dividend Yield 0.76%

52W Low ₹ 528.7

Edit Ratio

Eldeco Housing & Ind Research see more...

Overview Inc. Year: 1985Industry: Construction - Real Estate

Eldeco Housing and Industries Ltd develops commercial, retail real estate properties and residential in India. The company was established in 1985 and is based in Lucknow, India.

Read More..

Eldeco Housing & Ind Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Eldeco Housing & Ind Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 43 29 28 33 30 39 25 17 22 49
Other Income 3 5 3 3 3 3 3 2 3 2
Total Income 46 34 30 36 33 42 28 19 25 52
Total Expenditure 26 13 16 23 18 21 17 10 12 34
Operating Profit 20 21 14 13 15 21 10 9 12 17
Interest 0 1 0 0 1 1 0 0 1 2
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 20 20 14 12 14 21 10 9 11 15
Provision for Tax 5 5 3 3 4 6 3 2 3 4
Profit After Tax 15 15 10 9 10 15 8 6 8 12
Adjustments 0 0 -0 0 0 -0 0 0 0 -0
Profit After Adjustments 15 15 10 9 10 15 8 6 8 12
Adjusted Earnings Per Share 15.1 14.8 10.3 9 10.7 15.2 7.8 6.5 8.3 11.9

Eldeco Housing & Ind 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 96 69 54 141 169 109 168 129 159 127 129 113
Other Income 8 5 5 8 5 5 6 7 8 10 12 10
Total Income 104 74 59 149 174 114 174 136 168 137 141 124
Total Expenditure 85 50 47 113 134 75 118 81 93 67 78 73
Operating Profit 19 24 12 36 40 39 56 54 75 70 63 48
Interest 2 3 2 5 3 2 2 1 1 1 2 3
Depreciation 1 1 1 1 1 0 0 1 1 1 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 17 20 10 30 37 37 54 53 73 68 60 45
Provision for Tax 7 7 3 10 13 11 16 13 19 17 16 12
Profit After Tax 10 13 6 20 24 25 38 39 54 51 44 34
Adjustments -0 1 0 1 -1 -1 -2 0 0 0 0 0
Profit After Adjustments 10 14 6 20 23 24 37 39 54 51 44 34
Adjusted Earnings Per Share 9.7 14.6 6.6 20.8 23.1 24.7 37.3 39.8 55.1 51.7 45.1 34.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 2% 0% 3% 3%
Operating Profit CAGR -10% 5% 10% 13%
PAT CAGR -14% 4% 12% 16%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 78% 44% 27% 39%
ROE Average 14% 18% 20% 18%
ROCE Average 19% 25% 27% 26%

Eldeco Housing & Ind 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 64 78 88 106 124 148 180 211 265 308 345
Minority's Interest 0 0 0 0 1 2 4 0 0 -0 0
Borrowings 4 2 1 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 2 2 3 3 5 3 1 4 11 4 4
Total Current Liabilities 166 168 183 283 268 239 253 239 186 203 209
Total Liabilities 236 250 275 392 398 392 438 454 462 515 557
Fixed Assets 5 5 7 6 14 13 13 18 18 18 19
Other Non-Current Assets 8 9 5 10 7 6 4 5 50 50 59
Total Current Assets 222 237 262 376 377 373 421 431 394 447 480
Total Assets 236 250 275 392 398 392 438 454 462 515 557

Eldeco Housing & Ind 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 8 11 12 13 11 17 32 64 77 119 132
Cash Flow from Operating Activities -5 7 1 -5 59 15 38 19 37 17 15
Cash Flow from Investing Activities 11 -1 3 12 2 2 1 4 5 6 5
Cash Flow from Financing Activities -4 -5 -3 -8 -56 -3 -7 -9 -1 -9 -10
Net Cash Inflow / Outflow 2 1 1 -1 6 14 32 13 41 13 10
Closing Cash & Cash Equivalent 11 12 13 11 17 32 64 77 119 132 142

Eldeco Housing & Ind 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) 9.67 14.59 6.58 20.85 23.13 24.66 37.25 39.84 55.14 51.66 45.12
CEPS(Rs) 10.34 13.6 6.92 20.89 24.64 26.06 39.2 40.52 55.78 52.37 45.83
DPS(Rs) 1.6 0.4 0.4 2 2.5 2.5 3.5 3.5 8 8 8
Book NAV/Share(Rs) 64.82 79.23 89.75 107.69 125.83 150.5 183.05 214.29 269.5 313.2 350.39
Core EBITDA Margin(%) 11.93 27.36 13.34 19.91 20.73 31.34 30.05 36.66 41.56 47.03 39.63
EBIT Margin(%) 19.56 33.28 21.82 25.21 23.63 35.35 33.25 41.58 46.36 54.6 48
Pre Tax Margin(%) 17.32 28.32 17.57 21.44 21.85 33.55 32.13 40.88 45.8 53.8 46.71
PAT Margin (%) 10.02 18.55 11.34 14.14 14.02 23.26 22.77 30.48 34.01 40.04 34.35
Cash Profit Margin (%) 10.58 19.31 12.55 14.57 14.33 23.51 22.92 31 34.41 40.58 34.9
ROA(%) 4.46 5.29 2.34 5.98 6.01 6.42 9.23 8.78 11.83 10.39 8.27
ROE(%) 15.91 18.14 7.4 20.53 20.65 18.66 23.36 20.06 22.79 17.73 13.6
ROCE(%) 26.94 28.73 13.2 28.06 27.91 27.8 33.83 27.29 31.01 24.14 18.97
Receivable days 73.93 155.23 163.26 65 77.48 151.72 86.66 69.77 25.95 20.26 12.89
Inventory Days 265.92 506.13 861.03 394.75 362.53 624.19 473.11 676.62 485.82 564.11 658.87
Payable days 169.77 591.52 529.52 76.49 84.16 380.53 152.03 448.55 184.82 354.69 648.43
PER(x) 3.22 2.23 5.69 2.4 5.79 14.72 8.07 3.71 6.89 14.41 12.72
Price/Book(x) 0.48 0.41 0.42 0.46 1.06 2.41 1.64 0.69 1.41 2.38 1.64
Dividend Yield(%) 5.15 1.23 1.07 4 1.87 0.69 1.16 2.36 2.11 1.07 1.39
EV/Net Sales(x) -0.12 -0.01 0.1 0.12 0.51 2.88 1.25 0.4 1.44 4.51 3.27
EV/Core EBITDA(x) -0.58 -0.04 0.45 0.49 2.13 8.08 3.75 0.96 3.07 8.19 6.73
Net Sales Growth(%) 63.02 -27.91 -21.69 159.92 19.95 -35.55 54.33 -23.58 24.04 -20.42 1.79
EBIT Growth(%) 82.66 22.67 -48.67 200.3 12.45 -3.56 45.16 -4.45 38.28 -6.26 -10.51
PAT Growth(%) 95.2 33.53 -52.15 224.12 19 6.9 51.09 2.3 38.39 -6.31 -12.66
EPS Growth(%) 92.05 50.89 -54.93 217.02 10.97 6.61 51.06 6.96 38.39 -6.31 -12.66
Debt/Equity(x) 0.18 0.1 0.06 0.5 0.03 0.01 0 0 0 0 0
Current Ratio(x) 1.34 1.41 1.43 1.33 1.41 1.56 1.66 1.8 2.12 2.2 2.3
Quick Ratio(x) 0.86 0.74 0.65 0.76 0.77 0.74 0.72 0.81 1.12 1.23 1.05
Interest Cover(x) 8.74 6.71 5.13 6.7 13.25 19.57 29.64 59.22 84.06 68.12 37.25
Total Debt/Mcap(x) 0.37 0.23 0.15 1.09 0.02 0.01 0 0 0 0 0

Eldeco Housing & Ind Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 54.83 54.83 54.83 54.83 54.83 54.83 54.83 54.83 54.83 54.83
FII 0 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.16 0.47
DII 0 0 0 0 0 0 0.11 0.18 0.18 0.27
Public 45.17 45.16 45.16 45.16 45.16 45.16 45.05 44.98 44.83 44.43
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company is almost debt free.

Cons

  • Debtor days have increased from 354.69 to 648.43days.

* 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.

Eldeco Housing & Ind News

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!