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

  • Home
  • /
  • Elegant Marbles Gran
Join Channel
Consolidated Standalone

Elegant Marbles&Gran

₹268.8 5.5 | 2.1%

Market Cap ₹80 Cr.

Stock P/E 19.9

P/B 0.7

Current Price ₹268.8

Book Value ₹ 388.9

Face Value 10

52W High ₹364

Dividend Yield 1.23%

52W Low ₹ 116.6

Edit Ratio

Elegant Marbles&Gran Research see more...

Overview Inc. Year: 1984Industry: Ceramics/Marble/Granite/Sanitaryware

Elegant Marbles&Gran Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Elegant Marbles&Gran Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 8 7 8 8 8 9 11 8 9 10
Other Income 1 1 0 0 1 1 1 1 1 1
Total Income 9 8 8 8 9 10 11 8 9 10
Total Expenditure 7 8 7 8 7 8 9 6 7 9
Operating Profit 2 0 1 0 1 2 2 2 2 2
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 -1 -1 -1 0 0
Profit Before Tax 2 0 1 0 1 1 2 1 2 2
Provision for Tax 0 -0 -0 0 0 0 1 0 1 0
Profit After Tax 1 0 1 0 1 1 1 1 2 1
Adjustments 0 0 0 -0 0 0 -0 0 0 0
Profit After Adjustments 1 0 1 0 1 1 1 1 2 1
Adjusted Earnings Per Share 4.1 0.2 2.1 0.8 3 1.4 3 1.9 5.2 3.4

Elegant Marbles&Gran 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 22 25 27 30 28 24 20 10 9 28 36 38
Other Income 4 4 6 7 6 4 3 3 3 2 2 4
Total Income 25 29 32 37 35 29 23 13 12 30 38 38
Total Expenditure 21 24 26 29 27 23 19 12 13 26 32 31
Operating Profit 5 6 6 8 8 5 4 2 -1 3 6 8
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 -2 -2
Profit Before Tax 4 5 6 8 8 5 4 1 -1 3 4 7
Provision for Tax 1 0 1 1 2 1 1 0 0 0 1 2
Profit After Tax 4 5 5 6 6 4 3 1 -1 3 3 5
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 4 5 5 6 6 4 3 1 -1 3 3 5
Adjusted Earnings Per Share 7.8 10.9 11.8 14.4 13.2 11.9 8.9 4 -2.1 7.3 8.3 13.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 29% 53% 8% 5%
Operating Profit CAGR 100% 44% 4% 2%
PAT CAGR 0% 44% -6% -3%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 119% 28% 19% 22%
ROE Average 3% 2% 2% 5%
ROCE Average 4% 2% 2% 7%

Elegant Marbles&Gran 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 50 54 58 63 90 87 91 70 91 105 106
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 0 -0 -0 -1 -1 -1 -1 -1 -1 -1 1
Total Current Liabilities 10 7 11 11 12 12 3 2 2 3 7
Total Liabilities 60 61 68 73 101 98 93 70 93 108 113
Fixed Assets 1 1 1 1 1 1 1 1 1 2 2
Other Non-Current Assets 42 44 50 59 85 79 73 51 69 78 84
Total Current Assets 17 15 17 13 15 19 19 19 24 28 27
Total Assets 60 61 68 73 101 98 93 70 93 108 113

Elegant Marbles&Gran 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 0 4 1 1 1 1 1 1 2 2 4
Cash Flow from Operating Activities -3 -3 2 4 -2 -5 -9 -2 -7 -3 5
Cash Flow from Investing Activities 8 1 -1 -3 1 22 8 3 8 4 -6
Cash Flow from Financing Activities -1 -1 -1 -1 0 -17 0 0 0 0 -1
Net Cash Inflow / Outflow 4 -3 -0 0 -0 0 -1 1 1 2 -2
Closing Cash & Cash Equivalent 4 1 1 1 1 1 1 2 2 4 2

Elegant Marbles&Gran 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) 7.81 10.91 11.83 14.42 13.23 11.93 8.93 4.03 -2.15 7.35 8.3
CEPS(Rs) 8.16 11.21 12.3 14.87 13.65 12.39 9.7 4.39 -1.78 7.89 9.12
DPS(Rs) 2 2 2 2 0 0 0 0 0 2.75 3.3
Book NAV/Share(Rs) 110.85 119.42 128.6 140.6 199.87 238.67 247.64 190.47 249.79 288.24 289.5
Core EBITDA Margin(%) 4.06 5.41 3.1 3.74 5.32 3.87 5.74 -12.65 -36.13 4.78 10.74
EBIT Margin(%) 20.15 21.37 23.22 26.26 27.01 21.82 19.84 14.59 -8.47 11.26 11.84
Pre Tax Margin(%) 20.15 21.37 23.22 26.26 27.01 21.82 19.84 14.59 -8.47 11.26 11.84
PAT Margin (%) 16.28 19.4 20.02 21.45 20.9 18.17 16.62 14.35 -8.49 9.67 8.52
Cash Profit Margin (%) 17.02 19.94 20.81 22.12 21.57 18.86 18.05 15.63 -7.04 10.38 9.36
ROA(%) 5.71 8.09 8.24 9.16 6.82 4.39 3.42 1.81 -0.96 2.68 2.75
ROE(%) 7.22 9.47 9.54 10.72 7.77 4.93 3.67 1.84 -0.98 2.73 2.87
ROCE(%) 8.93 10.44 11.07 13.12 10.04 5.92 4.38 1.87 -0.97 3.18 3.99
Receivable days 9.92 14.76 22.67 18.61 16.66 19.15 24.56 36.79 38.57 31.34 38.44
Inventory Days 172.95 163.79 166.33 132.83 133.14 189.57 274.59 527.79 610.68 216.49 175.09
Payable days 145.33 99.11 112.81 125.92 156.95 197.49 141.66 33.1 4.67 1.56 2.53
PER(x) 4.32 3.28 6.8 6.55 8.69 15.84 12.1 16.1 0 15.05 12.85
Price/Book(x) 0.3 0.3 0.63 0.67 0.57 0.79 0.44 0.34 0.43 0.38 0.37
Dividend Yield(%) 5.93 5.59 2.48 2.12 0 0 0 0 0 2.49 3.09
EV/Net Sales(x) 0.5 0.59 1.32 1.36 1.78 2.82 1.97 2.15 4.02 1.31 1.04
EV/Core EBITDA(x) 2.4 2.7 5.5 5.05 6.42 12.53 9.26 13.56 -57.2 10.96 6.14
Net Sales Growth(%) 20.44 17.31 5.13 13.75 -5.9 -15.59 -18.2 -47.74 -9.91 200.48 28.16
EBIT Growth(%) 7.41 24.41 14.23 28.64 -3.21 -31.79 -25.63 -61.57 -152.33 499.34 34.7
PAT Growth(%) -5.96 39.76 8.47 21.9 -8.3 -26.61 -25.2 -54.88 -153.32 442.09 13.02
EPS Growth(%) -5.96 39.76 8.47 21.9 -8.3 -9.77 -25.2 -54.88 -153.32 442.09 13.02
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0 0
Current Ratio(x) 1.61 2.08 1.58 1.18 1.26 1.59 6.15 11.29 10.81 9.75 4.02
Quick Ratio(x) 0.6 0.44 0.47 0.29 0.35 0.39 1.2 2.64 3.14 4.03 1.36
Interest Cover(x) 0 0 0 0 0 0 0 0 0 0 0
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0

Elegant Marbles&Gran Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 70.91 71.71 71.71 71.71 71.71 71.71 71.71 71.71 71.71 71.36
FII 0 0 0 0 0 0 0 0 0 0
DII 0.02 0.02 0.02 0.02 0.02 0.02 0 0 0 0
Public 29.08 28.28 28.28 28.28 28.28 28.28 28.29 28.29 28.29 28.64
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 0.7 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 2% over the last 3 years.
  • Debtor days have increased from 1.56 to 2.53days.
  • The company has delivered a poor profit growth of -5% over past five 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.

Elegant Marbles&Gran 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!