Construction - Real Estate · Founded 1962 · www.elpro.co.in · BSE 504000 · NSE ELPRO INTER · ISIN INE579B01039
No Notes Added Yet
Business
Elpro International Ltd. is an Indian real estate development company. Its core business involves developing and managing commercial, retail, entertainment, and residential properties. The company primarily operates through a build-and-sell or build-and-lease model, generating revenue from the sale of developed units (apartments, office spaces) or lease rentals from commercial and retail assets. It is particularly known for its large-scale, integrated mixed-use developments, primarily in the Pune metropolitan region.
Revenue Mix
While detailed segment-wise revenue breakdown is not readily available publicly without deep financial analysis, the company's primary focus and revenue generation come from:
Commercial & Retail Development: This includes office spaces, shopping malls (like Elpro City Square), and entertainment complexes. This segment often involves both outright sales and long-term lease agreements.
Residential Development: Development and sale of residential units within its integrated projects or standalone residential complexes.
Its flagship projects are typically mixed-use, blurring the lines between pure segments but deriving significant value from integrated retail and commercial offerings.
Industry
The Indian real estate industry is highly fragmented, with numerous national, regional, and local players. Elpro International Ltd. operates as a prominent regional player, particularly strong in the Pune real estate market, specifically in the Pimpri-Chinchwad (PCMC) area. Its positioning is characterized by owning significant, strategically located land parcels, which allows it to undertake large-scale, integrated developments. While not a pan-India giant like some larger developers, it holds a strong niche and brand recognition within its specific micro-market due to its established presence and landmark projects.
MOAT
Elpro International's primary competitive advantages include:
Strategic Land Bank: The company possesses valuable, large, and strategically located land parcels, particularly in prime areas of Pune (Pimpri-Chinchwad). These land holdings, accumulated over decades, provide a significant cost advantage and barrier to entry for competitors.
Established Track Record: A history of successful execution of large-scale, integrated mixed-use developments, which builds trust and attracts tenants/buyers.
Regional Brand Recognition: In its core operating areas, Elpro has developed a recognizable brand known for quality and integrated lifestyle offerings.
Growth Drivers
Urbanization and Economic Growth in Pune: Continued inward migration and economic expansion in Pune will fuel demand for residential, commercial, and retail spaces.
Monetization of Existing Land Bank: The company's large land holdings offer significant potential for future development and value unlocking through new projects or phases.
Infrastructure Development: Ongoing and planned infrastructure projects in Pune (e.g., metro, road networks) enhance connectivity and drive real estate value in its operational areas.
Rising Disposable Incomes: Increasing consumer spending power supports demand for modern retail and entertainment facilities.
Demand for Organized Retail & Commercial Spaces: Growing preference for integrated, high-quality retail and commercial complexes over fragmented markets.
Risks
Cyclical Nature of Real Estate: The real estate sector is highly sensitive to economic cycles, interest rate changes, and consumer sentiment, leading to fluctuations in demand and property prices.
Regulatory and Policy Risks: Changes in government regulations, zoning laws, environmental clearances, and taxation policies (e.g., RERA, stamp duties) can impact project timelines and profitability.
Funding and Interest Rate Risks: Real estate projects are capital-intensive. Rising interest rates can increase borrowing costs for the company and reduce affordability for buyers, impacting sales.
Competition: Intense competition from other established regional and national developers for land acquisition, sales, and leases.
Execution and Project Delays: Delays in obtaining approvals, construction, or land acquisition can lead to cost overruns and deferment of revenue recognition.
Management & Ownership
Elpro International Ltd. is a promoter-driven company, with the Chhabria family (part of the larger Elpro Group) holding significant ownership and management control. The promoters have a long history in various industries, with the current focus firmly on real estate. Given its listed status, the company operates under the purview of corporate governance regulations. Promoter holding is typically substantial, aligning management interests with shareholder returns.
Outlook
Elpro International Ltd. benefits from a strong foundation in the rapidly growing Pune real estate market, anchored by its valuable and strategically located land bank. Its track record in developing integrated mixed-use projects positions it well to capitalize on urbanization trends and increasing demand for modern commercial and retail spaces. However, the company faces inherent risks associated with the cyclical nature of the real estate sector, including interest rate fluctuations, regulatory uncertainties, and intense competition. Its future growth largely depends on its ability to efficiently monetize its existing land assets, execute projects within timelines and budgets, and adapt to evolving market dynamics while navigating potential headwinds in the broader economic environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 116 | 121 | 207 | -7 | 70 | 100 | 54 | 189 | 185 | 139 |
| Other Income | 20 | 24 | 27 | 23 | -3 | 43 | 12 | 27 | -19 | 71 |
| Total Income | 136 | 144 | 234 | 16 | 66 | 142 | 66 | 216 | 167 | 210 |
| Total Expenditure | 98 | 71 | 178 | 21 | 38 | 29 | 31 | 54 | 256 | 21 |
| Operating Profit | 38 | 73 | 55 | -5 | 28 | 114 | 35 | 162 | -89 | 189 |
| Interest | 10 | 11 | 15 | 19 | 22 | 23 | 26 | 28 | 29 | 29 |
| Depreciation | 1 | 2 | 2 | 4 | 3 | 3 | 5 | 3 | 4 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 26 | 60 | 39 | -28 | 3 | 87 | 4 | 131 | -122 | 157 |
| Provision for Tax | 2 | 13 | 7 | -7 | -5 | 13 | -7 | 38 | -31 | 41 |
| Profit After Tax | 24 | 47 | 32 | -21 | 7 | 74 | 11 | 94 | -91 | 116 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Profit After Adjustments | 24 | 48 | 32 | -21 | 7 | 74 | 11 | 94 | -92 | 116 |
| Adjusted Earnings Per Share | 1.4 | 2.8 | 1.9 | -1.2 | 0.4 | 4.4 | 0.7 | 5.5 | -5.4 | 6.9 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 45 | 51 | 58 | 41 | 110 | 63 | 72 | 123 | 229 | 390 | 528 | 567 |
| Other Income | 0 | 1 | 1 | 120 | 4 | 3 | 1273 | 30 | 58 | 71 | 65 | 91 |
| Total Income | 45 | 52 | 59 | 161 | 114 | 66 | 1345 | 153 | 287 | 461 | 593 | 659 |
| Total Expenditure | 30 | 29 | 23 | 35 | 76 | 33 | 38 | 78 | 149 | 309 | 371 | 362 |
| Operating Profit | 15 | 23 | 35 | 126 | 37 | 34 | 1308 | 75 | 137 | 152 | 222 | 297 |
| Interest | 19 | 30 | 34 | 26 | 29 | 25 | 23 | 5 | 25 | 67 | 106 | 112 |
| Depreciation | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 | 5 | 10 | 15 | 15 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -4 | -8 | 1 | 99 | 6 | 18 | 1272 | 66 | 107 | 74 | 100 | 170 |
| Provision for Tax | -0 | -0 | 0 | 16 | 2 | -2 | 215 | 18 | 22 | 8 | 13 | 41 |
| Profit After Tax | -4 | -7 | 0 | 83 | 4 | 20 | 1057 | 48 | 85 | 66 | 87 | 130 |
| Adjustments | 0 | 13 | 18 | 17 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Profit After Adjustments | -4 | 6 | 18 | 100 | 14 | 20 | 1057 | 48 | 85 | 66 | 87 | 129 |
| Adjusted Earnings Per Share | -0.2 | 0.4 | 1.3 | 5.9 | 0.8 | 1.2 | 62.4 | 2.8 | 5 | 3.9 | 5.2 | 7.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 35% | 63% | 53% | 28% |
| Operating Profit CAGR | 46% | 44% | 46% | 31% |
| PAT CAGR | 32% | 22% | 34% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 98% | 30% | 24% | 23% |
| ROE Average | 4% | 5% | 34% | 27% |
| ROCE Average | 7% | 7% | 36% | 25% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 172 | 1 | -6 | 140 | 135 | 171 | 1232 | 1264 | 1607 | 2036 | 2030 |
| Minority's Interest | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 19 | 70 | 109 | 108 | 197 | 191 | 5 | 3 | 185 | 349 | 430 |
| Other Non-Current Liabilities | 25 | 7 | 8 | 4 | 19 | 14 | 42 | 48 | 92 | 271 | 260 |
| Total Current Liabilities | 208 | 186 | 204 | 170 | 85 | 78 | 101 | 198 | 243 | 744 | 898 |
| Total Liabilities | 428 | 269 | 314 | 421 | 436 | 454 | 1380 | 1513 | 2127 | 3401 | 3618 |
| Fixed Assets | 9 | 3 | 3 | 2 | 2 | 2 | 2 | 229 | 253 | 420 | 626 |
| Other Non-Current Assets | 382 | 243 | 295 | 347 | 393 | 411 | 504 | 1051 | 1698 | 2596 | 2464 |
| Total Current Assets | 38 | 23 | 17 | 72 | 41 | 41 | 873 | 233 | 176 | 384 | 528 |
| Total Assets | 428 | 269 | 314 | 421 | 436 | 454 | 1380 | 1513 | 2127 | 3401 | 3618 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 5 | 1 | 3 | 2 | 3 | 6 | 45 | 3 | 4 | 3 |
| Cash Flow from Operating Activities | 20 | 31 | 57 | -76 | 25 | 16 | -162 | -136 | 58 | 219 | 69 |
| Cash Flow from Investing Activities | -22 | -12 | -68 | 100 | -82 | 20 | 387 | 34 | -262 | -767 | -19 |
| Cash Flow from Financing Activities | 7 | -23 | 12 | -24 | 57 | -33 | -185 | 60 | 202 | 548 | -13 |
| Net Cash Inflow / Outflow | 5 | -4 | 2 | -1 | 0 | 3 | 40 | -42 | -1 | -1 | 37 |
| Closing Cash & Cash Equivalent | 5 | 1 | 3 | 2 | 3 | 6 | 45 | 3 | 4 | 3 | 41 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.24 | 0.39 | 1.34 | 5.9 | 0.82 | 1.16 | 62.35 | 2.83 | 5.04 | 3.9 | 5.16 |
| CEPS(Rs) | -0.22 | -0.42 | 0.1 | 4.95 | 0.38 | 1.41 | 62.64 | 3.12 | 5.36 | 4.51 | 6.05 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 0.6 | 0.7 | 0 |
| Book NAV/Share(Rs) | 11.1 | 0.05 | -0.46 | 8.24 | 7.91 | 9.71 | 72.69 | 74.56 | 94.85 | 120.16 | 119.81 |
| Core EBITDA Margin(%) | 33.19 | 43.68 | 59.51 | 15.47 | 30.43 | 48.08 | 48.04 | 36.8 | 34.76 | 20.73 | 29.68 |
| EBIT Margin(%) | 33.28 | 43.09 | 59.34 | 303.7 | 31.9 | 66.7 | 1787.84 | 57.34 | 57.78 | 36.26 | 39.13 |
| Pre Tax Margin(%) | -8.39 | -14.55 | 0.95 | 240.66 | 5.79 | 27.78 | 1756.49 | 53.61 | 46.77 | 19.03 | 19.01 |
| PAT Margin (%) | -8.23 | -14.29 | 0.78 | 201.33 | 3.56 | 31.26 | 1459.22 | 38.94 | 37.37 | 16.94 | 16.54 |
| Cash Profit Margin (%) | -7.26 | -12.37 | 2.41 | 203.53 | 5.81 | 37.82 | 1465.93 | 42.93 | 39.7 | 19.6 | 19.41 |
| ROA(%) | -0.89 | -2.12 | 0.16 | 22.55 | 0.91 | 4.44 | 115.27 | 3.31 | 4.7 | 2.39 | 2.49 |
| ROE(%) | -2.2 | -8.75 | 0 | 124.43 | 2.86 | 13.22 | 151.34 | 3.84 | 5.96 | 3.63 | 4.3 |
| ROCE(%) | 4.82 | 8.42 | 14.85 | 44.54 | 10.46 | 11.13 | 154.15 | 5.27 | 7.86 | 5.66 | 6.62 |
| Receivable days | 43.13 | 31.99 | 21.59 | 24.41 | 10.87 | 45.66 | 61.52 | 45.24 | 19.95 | 6.12 | 3.77 |
| Inventory Days | 191.11 | 116.46 | 57.42 | 219.94 | 75.11 | 4.28 | 3.86 | 3.37 | 1.85 | 0.86 | 0.7 |
| Payable days | 1254.82 | 1256.33 | 1236.86 | 1729.74 | 2549.68 | 3242.21 | 2421.67 | 554.72 | 117 | 20.71 | 13.68 |
| PER(x) | 0 | 64.82 | 32.61 | 7.86 | 39.79 | 35.54 | 0.97 | 21.21 | 16.17 | 18.03 | 16.74 |
| Price/Book(x) | 1.17 | 470.95 | -93.81 | 5.62 | 4.14 | 4.26 | 0.83 | 0.8 | 0.86 | 0.59 | 0.72 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 0.74 | 1 | 0 |
| EV/Net Sales(x) | 7.72 | 11.42 | 14.95 | 23.03 | 7.14 | 14.51 | 14.26 | 9.27 | 7.62 | 5.58 | 4.94 |
| EV/Core EBITDA(x) | 22.33 | 25.1 | 24.46 | 7.53 | 20.91 | 27.22 | 0.79 | 15.14 | 12.7 | 14.35 | 11.77 |
| Net Sales Growth(%) | 22.27 | 13.97 | 13.06 | -28.73 | 166.68 | -42.49 | 14.67 | 69.99 | 85.84 | 70.58 | 35.34 |
| EBIT Growth(%) | -3.59 | 47.81 | 54.49 | 263.86 | -71.99 | 20.25 | 2973.55 | -94.55 | 87.26 | 7.04 | 46.04 |
| PAT Growth(%) | -62.08 | -98.1 | 106.13 | 0 | -95.28 | 404.36 | 5252.87 | -95.46 | 78.33 | -22.66 | 32.16 |
| EPS Growth(%) | -63.49 | 258.98 | 245.06 | 340.93 | -86.02 | 41.29 | 5252.92 | -95.46 | 78.33 | -22.67 | 32.17 |
| Debt/Equity(x) | 0.88 | 254.3 | -40.98 | 1.18 | 1.72 | 1.34 | 0.05 | 0.1 | 0.23 | 0.48 | 0.59 |
| Current Ratio(x) | 0.18 | 0.12 | 0.08 | 0.42 | 0.49 | 0.52 | 8.65 | 1.18 | 0.73 | 0.52 | 0.59 |
| Quick Ratio(x) | 0.09 | 0.05 | 0.06 | 0.16 | 0.48 | 0.51 | 8.64 | 1.17 | 0.72 | 0.52 | 0.59 |
| Interest Cover(x) | 0.8 | 0.75 | 1.02 | 4.82 | 1.22 | 1.71 | 57.03 | 15.36 | 5.25 | 2.1 | 1.94 |
| Total Debt/Mcap(x) | 0.77 | 0.54 | 0.36 | 0.21 | 0.41 | 0.31 | 0.06 | 0.13 | 0.26 | 0.83 | 0.81 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 11.22 | 11.22 | 10.45 | 8.47 | 7.8 | 8.36 | 8.25 | 8.22 | 7.99 | 7.05 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.06 |
| Public | 13.77 | 13.77 | 14.54 | 16.52 | 17.19 | 16.63 | 16.74 | 16.77 | 17 | 17.89 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 |
| FII | 1.9 | 1.9 | 1.77 | 1.43 | 1.32 | 1.42 | 1.4 | 1.39 | 1.35 | 1.19 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| Public | 2.33 | 2.33 | 2.46 | 2.8 | 2.91 | 2.82 | 2.84 | 2.84 | 2.88 | 3.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +35% | +63% | +53% | +28% |
| Operating Profit CAGR | +46% | +44% | +46% | +31% |
| PAT CAGR | +32% | +22% | +34% | — |
| Share Price CAGR | +98% | +30% | +24% | +23% |
| ROE Average | +4% | +5% | +34% | +27% |
| ROCE Average | +7% | +7% | +36% | +25% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 11.22 | 11.22 | 10.45 | 8.47 | 7.8 | 8.36 | 8.25 | 8.22 | 7.99 | 7.05 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.06 |
| Public | 13.77 | 13.77 | 14.54 | 16.52 | 17.19 | 16.63 | 16.74 | 16.77 | 17 | 17.89 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 |
| FII | 1.9 | 1.9 | 1.77 | 1.43 | 1.32 | 1.42 | 1.4 | 1.39 | 1.35 | 1.19 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| Public | 2.33 | 2.33 | 2.46 | 2.8 | 2.91 | 2.82 | 2.84 | 2.84 | 2.88 | 3.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.