Elantas Beck India Ltd
About
[
edit
]
Elantas Beck India manufactures a wide range of specialty chemicals for electrical insulation and construction industries.
[
add key points
]
- 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
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 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Appointment of Statutory Auditor/s 23 Feb
- Board recommends Dividend 23 Feb
- Standalone Audited Results For The Year Ended 31 December 2020 And Auditor''s Report. 23 Feb
- Standalone Audited Results For The Year Ended 31 December 2020 And Auditor''s Report Thereon. 23 Feb
- Board Meeting Intimation for Considering And Approval Of Audited Financial Results And Dividend, If Any For The Year 2020. 2 Feb
View all