Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹2954 Cr.
Stock P/E
33.8
P/B
1.4
Current Price
₹174.3
Book Value
₹ 126.7
Face Value
1
52W High
₹183.4
52W Low
₹ 71.2
Dividend Yield
0%

Elpro International Overview

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.

Elpro International Share Price

Live · BSE / NSE · Inception: 1962
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Elpro International Quarterly Results

#(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

Elpro International Profit & Loss

#(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

Elpro International Balance Sheet

#(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

Elpro International Cash Flow

#(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

Elpro International Ratios

# 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

Growth Rates

Compounded annual
# 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%

Elpro International Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 75 %
FII 7.05 %
DII (MF + Insurance) 0.06 %
Public (retail) 17.89 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 75757575757575757575
FII 11.2211.2210.458.477.88.368.258.227.997.05
DII 0.010.010.010.010.010.010.010.010.010.06
Public 13.7713.7714.5416.5217.1916.6316.7416.771717.89
Others 0000000000
Total 100100100100100100100100100100

Elpro International Peer Comparison

Construction - Real Estate Edit Columns

Elpro International Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Elpro International Pros & Cons

Pros

  • Company has delivered good profit growth of 34% CAGR over last 5 years
  • Debtor days have improved from 20.71 to 13.68days.

Cons

  • Company has a low return on equity of 5% 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