Elantas Beck India Ltd

About [ edit ]

Elantas Beck India manufactures a wide range of specialty chemicals for electrical insulation and construction industries.

  • Market Cap 2,622 Cr.
  • Current Price 3,306
  • High / Low 3,400 / 1,580
  • Stock P/E 42.4
  • Book Value 557
  • Dividend Yield 0.15 %
  • ROCE 19.5 %
  • ROE 15.0 %
  • Face Value 10.0

Pros

  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 2.17% over past five years.
  • Dividend payout has been low at 6.61% of profits over last 3 years

Peer comparison

Sector: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
97 102 99 111 98 107 95 93 105 46 114 118
80 85 86 92 83 92 82 82 90 45 87 91
Operating Profit 17 16 13 19 15 15 13 11 16 1 26 27
OPM % 17% 16% 13% 17% 15% 14% 14% 12% 15% 3% 23% 23%
Other Income 22 3 3 4 4 5 4 4 5 8 4 6
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 2 2 2 2 2 2 2 2 3 3 3 3
Profit before tax 37 18 14 20 17 18 15 13 17 6 27 30
Tax % 23% 31% 24% 29% 30% 30% 8% 19% 22% 22% 22% 24%
Net Profit 28 12 11 14 12 13 14 11 13 5 21 23
EPS in Rs 35.89 15.30 13.69 18.11 15.04 16.20 17.96 13.31 16.78 5.99 26.69 28.44
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020
195 251 269 274 304 341 344 365 383 409 394 383
152 205 234 243 265 299 282 287 304 344 340 313
Operating Profit 43 46 35 31 39 42 62 79 78 65 54 70
OPM % 22% 18% 13% 11% 13% 12% 18% 22% 20% 16% 14% 18%
Other Income 7 6 6 11 11 8 6 8 9 31 18 22
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 4 5 5 5 5 5 6 5 6 7 7 12
Profit before tax 46 47 36 37 45 45 62 81 81 89 64 80
Tax % 31% 32% 31% 26% 29% 30% 32% 33% 32% 26% 22% 23%
Net Profit 32 32 25 28 32 32 42 54 55 66 50 62
EPS in Rs 39.89 40.86 31.21 34.79 40.05 39.87 52.68 68.73 69.48 82.99 62.51 77.90
Dividend Payout % 11% 11% 14% 265% 137% 11% 9% 7% 6% 5% 8% 6%
Compounded Sales Growth
10 Years:4%
5 Years:2%
3 Years:0%
TTM:-3%
Compounded Profit Growth
10 Years:7%
5 Years:8%
3 Years:4%
TTM:25%
Stock Price CAGR
10 Years:15%
5 Years:21%
3 Years:18%
1 Year:37%
Return on Equity
10 Years:19%
5 Years:18%
3 Years:15%
Last Year:15%

Balance Sheet

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020
8 8 8 8 8 8 8 8 8 8 8 8
Reserves 129 157 177 120 100 128 164 214 270 331 376 434
Borrowings 0 0 0 0 0 0 0 0 0 0 0 0
28 36 39 127 93 57 64 70 70 76 72 95
Total Liabilities 165 201 225 255 201 192 236 291 348 415 456 536
32 32 33 49 48 45 45 36 40 70 110 103
CWIP 0 4 14 0 0 1 0 5 15 0 10 17
Investments 55 59 80 100 45 30 64 109 139 174 160 218
77 106 97 105 108 116 126 140 154 171 176 198
Total Assets 165 201 225 255 201 192 236 291 348 415 456 536

Cash Flows

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020
40 16 34 26 23 31 46 56 51 33 48
-39 -13 -31 -18 62 19 -42 -51 -45 -32 -40
-4 -4 -4 -4 -85 -51 -4 -5 -5 -4 -5
Net Cash Flow -3 -1 -1 4 -0 -2 0 0 2 -3 4

Ratios

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020
ROCE % 38% 31% 20% 20% 34% 35% 40% 41% 33% 23% 18% 19%
Debtor Days 50 51 51 51 56 53 59 53 70 75 57 67
Inventory Turnover 3.33 3.87 4.24 4.49 4.62 4.85 4.37 3.95 4.47 5.37 4.80 4.52

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
3.65 3.77 3.75 3.90 3.81 3.79 3.77 3.60 3.47 3.47 3.35 3.99
4.78 4.85 5.27 5.18 5.17 5.26 7.33 7.56 8.15 8.23 8.33 7.56
16.57 16.38 15.98 15.92 16.02 15.95 13.90 13.84 13.38 13.30 13.32 13.45

Documents

Add document