Market Cap ₹231 Cr.
Stock P/E 22.4
P/B 1.7
Current Price ₹105.5
Book Value ₹ 60.9
Face Value 10
52W High ₹159.5
Dividend Yield 0%
52W Low ₹ 86.3
Esprit Stones Limited is a company that stands out in the business of high-quality natural stone surfaces. It represents a collaboration between two prominent business houses which is the Aravali Group and the Gattani Group that came together to set new benchmarks in the engineered stones business. The Aravali group, with over 40 years of legacy, is the only group in India that is involved in mining, processing of marble, granite, and quartz. The founders of Esprit Stones Limited, arising from the Aravali Group’s rich history in marbles and semi-precious stones, have entrenched the company firmly in the leadership position in the Indian marble exports market. With the sales and distribution prowess of the Gattani Group, Esprit Stones represents the union of two powerful forces in the business of Engineered Quartz stones in the Indian subcontinent.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|
| Net Sales | 144 | 186 | 174 | 273 | |
| Other Income | 2 | 4 | 2 | 2 | |
| Total Income | 146 | 190 | 176 | 275 | |
| Total Expenditure | 116 | 157 | 157 | 242 | |
| Operating Profit | 30 | 33 | 19 | 33 | |
| Interest | 3 | 3 | 6 | 10 | |
| Depreciation | 5 | 6 | 7 | 9 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 22 | 24 | 5 | 14 | |
| Provision for Tax | 6 | 5 | 2 | 4 | |
| Profit After Tax | 15 | 19 | 4 | 10 | |
| Adjustments | 0 | 0 | -0 | -0 | |
| Profit After Adjustments | 15 | 19 | 3 | 10 | |
| Adjusted Earnings Per Share | 9.6 | 11.5 | 2.1 | 6.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 57% | 24% | 0% | 0% |
| Operating Profit CAGR | 74% | 3% | 0% | 0% |
| PAT CAGR | 150% | -13% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 15% | 19% | 24% | 24% |
| ROCE Average | 13% | 16% | 19% | 19% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Shareholder's Funds | 40 | 59 | 62 | 72 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 25 | 27 | 57 | 51 |
| Other Non-Current Liabilities | 4 | 4 | 5 | 5 |
| Total Current Liabilities | 71 | 90 | 114 | 146 |
| Total Liabilities | 141 | 181 | 238 | 275 |
| Fixed Assets | 61 | 66 | 117 | 110 |
| Other Non-Current Assets | 11 | 31 | 5 | 12 |
| Total Current Assets | 68 | 83 | 117 | 153 |
| Total Assets | 141 | 181 | 238 | 275 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | 5 | 20 | -29 | 14 |
| Cash Flow from Investing Activities | -19 | -25 | -26 | -11 |
| Cash Flow from Financing Activities | 14 | 6 | 54 | -3 |
| Net Cash Inflow / Outflow | 1 | 1 | -1 | -0 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 9.58 | 11.46 | 2.13 | 6.29 |
| CEPS(Rs) | 12.8 | 15.33 | 6.74 | 12.04 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 25.03 | 36.49 | 38.56 | 44.82 |
| Core EBITDA Margin(%) | 19.31 | 15.88 | 9.94 | 11.47 |
| EBIT Margin(%) | 17.23 | 14.44 | 6.68 | 8.82 |
| Pre Tax Margin(%) | 15.2 | 12.7 | 3.05 | 5.17 |
| PAT Margin (%) | 10.73 | 9.93 | 2.04 | 3.78 |
| Cash Profit Margin (%) | 14.34 | 13.28 | 6.24 | 7.13 |
| ROA(%) | 10.96 | 11.5 | 1.7 | 4.03 |
| ROE(%) | 38.27 | 37.25 | 5.87 | 15.32 |
| ROCE(%) | 27.73 | 26.01 | 7.81 | 12.7 |
| Receivable days | 40.19 | 39.86 | 69.31 | 76.15 |
| Inventory Days | 48.01 | 52.79 | 92.14 | 76.53 |
| Payable days | 190.79 | 140.57 | 151.37 | 98.06 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.33 | 0.3 | 0.72 | 0.51 |
| EV/Core EBITDA(x) | 1.58 | 1.69 | 6.6 | 4.17 |
| Net Sales Growth(%) | 0 | 29.36 | -6.46 | 56.46 |
| EBIT Growth(%) | 0 | 8.4 | -56.72 | 106.51 |
| PAT Growth(%) | 0 | 19.62 | -80.78 | 190.04 |
| EPS Growth(%) | 0 | 19.62 | -81.45 | 195.87 |
| Debt/Equity(x) | 1.22 | 0.99 | 1.91 | 1.73 |
| Current Ratio(x) | 0.96 | 0.92 | 1.03 | 1.05 |
| Quick Ratio(x) | 0.69 | 0.53 | 0.56 | 0.63 |
| Interest Cover(x) | 8.46 | 8.27 | 1.84 | 2.41 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Sep 2024 | Mar 2025 |
|---|---|---|
| Promoter | 73.59 | 73.59 |
| FII | 3.1 | 1.6 |
| DII | 3.79 | 3.38 |
| Public | 19.52 | 21.44 |
| Others | 0 | 0 |
| Total | 100 | 100 |
| # | Sep 2024 | Mar 2025 |
|---|---|---|
| Promoter | 1.62 | 1.62 |
| FII | 0.07 | 0.04 |
| DII | 0.08 | 0.07 |
| Public | 0.43 | 0.47 |
| Others | 0 | 0 |
| Total | 2.19 | 2.19 |
Pros
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.
Sell or Purchase Share (Tentative Price)
| 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 |
|---|
You May Also Know About
