Elpro International

₹92.5 0.5 | 0.5%

WEBSITE BSE:504000 NSE : ELPRO INTER 10 May, 16:01

Market Cap ₹1568 Cr.

Stock P/E 25.6

P/B 1.1

Current Price ₹92.5

Book Value ₹ 85.7

Face Value 1

52W High ₹99.9

Dividend Yield 0.25%

52W Low ₹ 54.5

Edit Ratio

Elpro International Research see more...

Overview Inc. Year: 1962Industry: Construction - Real Estate

Elpro International Ltd is engaged within the production of electrical industrial machinery, apparatus and parts, and construction of residential and non-residential buildings, inclusive of additions and alterations. The Company is also engaged in the manufacturing of different electric system. The Company's segments include Electrical Equipments, Real Estate, Investment Activity and Others. The Electrical equipments segment consists of the manufacturing and sales of lightning arrester, varistor, secondary surge arresters and discharge counter. The Real Estate section consists of the real estate services earnings and improvement of housing residential task. The Others segment represents earnings generated from windmill. The Company's products are used in a number of programs by way of industries, such as generation of power and distribution, railways, telecommunication, solar power and wind power. The Company's production plant is located at Chinchwad, Pune, Maharashtra.

Elpro International Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Elpro International 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	16	20	23	24	24	32	43	52	35	56
Other Income	1	1	1271	10	12	6	2	1	5	1
Total Income	17	21	1293	34	36	38	45	52	40	58
Total Expenditure	6	11	17	14	13	18	33	17	16	18
Operating Profit	11	10	1276	20	23	20	12	35	24	40
Interest	6	6	6	1	1	1	2	3	4	7
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	3	1269	18	22	18	9	31	19	32
Provision for Tax	1	1	214	2	3	4	9	11	0	8
Profit After Tax	4	3	1056	16	19	13	-0	19	18	24
Adjustments	5	4	-0	0	-0	0	0	0	0	0
Profit After Adjustments	8	7	1056	16	19	14	-0	20	18	24
Adjusted Earnings Per Share	0.5	0.4	62.3	0.9	1.1	0.8	-0	1.2	1.1	1.4

Elpro International 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	34	28	37	45	51	58	41	110	63	72	123	186
Other Income	1	0	0	0	1	1	120	4	3	1273	30	9
Total Income	35	29	37	45	52	59	161	114	66	1345	153	195
Total Expenditure	19	18	21	30	29	23	35	76	33	38	78	84
Operating Profit	15	11	16	15	23	35	126	37	34	1308	75	111
Interest	11	14	18	19	30	34	26	29	25	23	5	16
Depreciation	1	1	1	0	1	1	1	2	4	5	5	4
Exceptional Income / Expenses	3	-0	-0	0	0	0	0	0	0	0	0	0
Profit Before Tax	6	-4	-2	-4	-8	1	99	6	18	1272	66	91
Provision for Tax	-0	-0	-0	-0	-0	0	16	2	-2	215	18	28
Profit After Tax	6	-4	-2	-4	-7	0	83	4	20	1057	48	61
Adjustments	0	0	0	0	13	18	17	10	0	0	0	0
Profit After Adjustments	6	-4	-2	-4	6	18	100	14	20	1057	48	62
Adjusted Earnings Per Share	0.4	-0.3	-0.1	-0.2	0.4	1.3	5.9	0.8	1.2	62.4	2.8	3.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	71%	4%	16%	14%
Operating Profit CAGR	-94%	27%	16%	17%
PAT CAGR	-95%	129%	0%	23%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	45%	32%	14%	25%
ROE Average	4%	56%	59%	26%
ROCE Average	5%	57%	45%	25%

Elpro International 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	182	178	175	172	1	-6	140	135	171	1232	1264
Minority's Interest	4	4	4	4	4	0	0	0	0	0	0
Borrowings	17	26	23	19	70	109	108	197	191	5	3
Other Non-Current Liabilities	22	21	32	25	7	8	4	19	14	42	49
Total Current Liabilities	151	160	171	208	186	204	170	85	78	101	198
Total Liabilities	377	390	405	428	269	314	421	436	454	1380	1513
Fixed Assets	11	9	9	9	3	3	2	2	2	2	229
Other Non-Current Assets	326	346	360	382	243	295	347	393	411	504	1051
Total Current Assets	40	34	36	38	23	17	72	41	41	873	233
Total Assets	377	390	405	428	269	314	421	436	454	1380	1513

Elpro International 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	3	1	0	5	1	3	2	3	6	45
Cash Flow from Operating Activities	-83	13	9	20	31	57	-76	25	16	-162	-136
Cash Flow from Investing Activities	-17	-17	-16	-22	-12	-68	100	-82	20	387	34
Cash Flow from Financing Activities	103	2	6	7	-23	12	-24	57	-33	-185	60
Net Cash Inflow / Outflow	3	-2	-1	5	-4	2	-1	0	3	40	-42
Closing Cash & Cash Equivalent	3	1	0	5	1	3	2	3	6	45	3

Elpro International 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)	0.4	-0.28	-0.15	-0.24	0.39	1.34	5.9	0.82	1.16	62.35	2.83
CEPS(Rs)	0.49	-0.19	-0.12	-0.22	-0.42	0.1	4.95	0.38	1.41	62.64	3.12
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0.23
Book NAV/Share(Rs)	11.79	11.51	11.34	11.1	0.05	-0.46	8.24	7.91	9.71	72.69	74.56
Core EBITDA Margin(%)	42.18	35.95	42.54	33.19	43.68	59.51	15.47	30.43	48.08	48.04	36.8
EBIT Margin(%)	48.57	32.44	42.17	33.28	43.09	59.34	303.7	31.9	66.7	1787.84	57.34
Pre Tax Margin(%)	16.31	-15	-6.35	-8.39	-14.55	0.95	240.66	5.79	27.78	1756.49	53.61
PAT Margin (%)	17.25	-14.97	-6.21	-8.23	-14.29	0.78	201.33	3.56	31.26	1459.22	38.94
Cash Profit Margin (%)	21.37	-10.18	-4.82	-7.26	-12.37	2.41	203.53	5.81	37.82	1465.93	42.93
ROA(%)	1.62	-1.13	-0.58	-0.89	-2.12	0.16	22.55	0.91	4.44	115.27	3.31
ROE(%)	4.34	-2.45	-1.33	-2.2	-8.75	0	124.43	2.86	13.22	151.34	3.84
ROCE(%)	7.71	3.33	5.29	4.82	8.42	14.85	44.54	10.46	11.13	154.15	5.27
Receivable days	41.11	53.01	43.25	43.13	31.99	21.59	24.41	10.87	45.66	61.52	45.24
Inventory Days	284	339.57	273.31	191.11	116.46	57.42	219.94	75.11	4.28	3.86	3.37
Payable days	1030.14	688.38	650.39	1254.82	1256.33	1236.86	1729.74	2549.68	3242.21	2421.67	554.72
PER(x)	25.98	0	0	0	64.82	32.61	7.86	39.79	35.54	0.97	21.21
Price/Book(x)	0.88	0.83	1.88	1.17	470.95	-93.81	5.62	4.14	4.26	0.83	0.8
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0.38
EV/Net Sales(x)	7.37	9.07	12.33	7.72	11.42	14.95	23.03	7.14	14.51	14.26	9.27
EV/Core EBITDA(x)	16.5	23.85	27.99	22.33	25.1	24.46	7.53	20.91	27.22	0.79	15.14
Net Sales Growth(%)	8.12	-16.24	28.75	22.27	13.97	13.06	-28.73	166.68	-42.49	14.67	69.99
EBIT Growth(%)	40.52	-44.13	66.68	-3.59	47.81	54.49	263.86	-71.99	20.25	2973.55	-94.55
PAT Growth(%)	321.33	-172.54	46.81	-62.08	-98.1	106.13	0	-95.28	404.36	5252.87	-95.46
EPS Growth(%)	318.74	-170.18	47.08	-63.49	258.98	245.06	340.93	-86.02	41.29	5252.92	-95.46
Debt/Equity(x)	0.5	0.62	0.72	0.88	254.3	-40.98	1.18	1.72	1.34	0.05	0.1
Current Ratio(x)	0.27	0.21	0.21	0.18	0.12	0.08	0.42	0.49	0.52	8.65	1.18
Quick Ratio(x)	0.1	0.04	0.05	0.09	0.05	0.06	0.16	0.48	0.51	8.64	1.17
Interest Cover(x)	1.51	0.68	0.87	0.8	0.75	1.02	4.82	1.22	1.71	57.03	15.36
Total Debt/Mcap(x)	0.58	0.76	0.39	0.77	0.54	0.36	0.21	0.41	0.31	0.06	0.13

Elpro International Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.99	74.99	74.99	74.99	74.99	74.99	74.99	74.99	75	75
FII	13.81	13.81	13.8	13.68	13.68	13.07	12.42	12.03	11.33	11.22
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Public	11.19	11.19	11.2	11.32	11.32	11.93	12.58	12.97	13.66	13.77
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	12.71	12.71	12.71	12.71	12.71	12.71	12.71	12.71	12.71	12.71
FII	2.34	2.34	2.34	2.32	2.32	2.22	2.11	2.04	1.92	1.9
DII	0	0	0	0	0	0	0	0	0	0
Public	1.9	1.9	1.9	1.92	1.92	2.02	2.13	2.2	2.31	2.33
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

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 56%
Debtor days have improved from 2421.67 to 554.72days.
Company has reduced debt.
Company is almost debt free.

Cons

* 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.

Elpro International News

IPO

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

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

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

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

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

Elpro International

Add Watchlist

Elpro International Research see more...

Overview Inc. Year: 1962Industry: Construction - Real Estate

Elpro International Share Price

Alert Data

Quarterly Price

Peer Comparison

Elpro International Quarterly Results

Elpro International Profit & Loss

Growth Rates

Elpro International Balance Sheet

Elpro International Cash Flow

Elpro International Ratios

Elpro International Shareholding Pattern

Elpro International News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!