Elpro International Ltd

Elpro Internatio Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Elpro International Ltd

₹ 91.0 1.92%
21 May 2:41 p.m.
elpro.co.in BSE: 504000
About

Elpro International Limited is engaged in manufacturing surge arresters, construction and development of real estate properties, equity investment in third parties and windmill operations. [1]

Key Points

Business Segments
1ELPROPARK - It is part of an integrated development comprising a residential complex, school, mall, and daycare.
Elpro City Square - Is Pune’s latest entertainment and lifestyle destination offering the finest in retail and fashion.
Elpro - It brings a complete range of Dynamic and High-performance Surge suppression products for the complete spectrum of High & Low voltage [1]

Website BSE
  • Market Cap ₹ 1,542 Cr.
  • Current Price ₹ 91.0
  • High / Low ₹ 148 / 62.3
  • Stock P/E 40.8
  • Book Value ₹ 116
  • Dividend Yield 0.78 %
  • ROCE 4.11 %
  • ROE 2.15 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Stock is trading at 0.77 times its book value
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 20.9%
  • Company's median sales growth is 15.5% of last 10 years

Cons

  • Company has low interest coverage ratio.
  • Tax rate seems low
  • Company has a low return on equity of 2.61% over last 3 years.
  • Earnings include an other income of Rs.63.6 Cr.

* 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.

Peer comparison

Sector: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
22.75 23.74 24.22 24.82 24.70 27.15 27.55 28.35 29.12 27.64 113.71 27.78 39.47
17.14 13.95 12.81 17.79 19.45 17.12 15.57 16.75 18.63 16.77 102.52 18.90 26.81
Operating Profit 5.61 9.79 11.41 7.03 5.25 10.03 11.98 11.60 10.49 10.87 11.19 8.88 12.66
OPM % 24.66% 41.24% 47.11% 28.32% 21.26% 36.94% 43.48% 40.92% 36.02% 39.33% 9.84% 31.97% 32.07%
1,194.98 10.20 11.93 6.93 4.56 5.36 7.39 3.36 24.88 8.15 24.77 25.36 5.64
Interest 5.81 0.69 0.64 1.20 2.06 3.32 4.36 7.20 10.39 11.09 13.31 17.82 20.59
Depreciation 1.26 1.21 1.22 1.24 1.24 1.27 1.30 1.34 1.42 1.36 1.43 3.01 2.67
Profit before tax 1,193.52 18.09 21.48 11.52 6.51 10.80 13.71 6.42 23.56 6.57 21.22 13.41 -4.96
Tax % 17.89% 11.22% 13.50% 25.78% 129.03% 52.04% -5.84% 27.26% 5.65% 0.61% -6.08% 23.64% -69.35%
980.00 16.06 18.58 8.55 -1.89 5.18 14.51 4.66 22.23 6.53 22.52 10.24 -1.52
EPS in Rs 57.82 0.95 1.10 0.50 -0.11 0.31 0.86 0.27 1.31 0.39 1.33 0.60 -0.09
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
28 37 45 53 61 41 110 63 72 97 112 209
18 21 30 28 23 36 78 33 38 64 68 165
Operating Profit 11 16 15 25 38 6 32 30 35 34 44 44
OPM % 37% 44% 34% 46% 62% 14% 29% 48% 48% 34% 39% 21%
0 0 0 1 0 108 4 3 1,197 34 41 64
Interest 14 18 19 30 33 25 27 25 23 5 25 63
Depreciation 1 0 0 1 1 1 2 4 5 5 5 8
Profit before tax -4 -2 -4 -6 4 87 7 5 1,204 58 54 36
Tax % 0% 0% 0% 0% 0% 19% 32% -42% 18% 28% 15% -4%
-4 -2 -4 -6 4 71 5 7 989 41 47 38
EPS in Rs -0.24 -0.12 -0.21 -0.33 0.25 4.20 0.28 0.41 58.36 2.44 2.75 2.23
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 9% 22% 31%
Compounded Sales Growth
10 Years: 19%
5 Years: 14%
3 Years: 42%
TTM: 86%
Compounded Profit Growth
10 Years: 36%
5 Years: 51%
3 Years: -24%
TTM: -19%
Stock Price CAGR
10 Years: 15%
5 Years: 24%
3 Years: 14%
1 Year: 0%
Return on Equity
10 Years: 3%
5 Years: 4%
3 Years: 3%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 5 5 14 14 14 17 17 17 17 17 17 17
Reserves 145 143 130 124 128 210 197 219 1,210 1,237 1,540 1,941
110 125 150 198 257 165 230 220 56 128 368 942
97 91 98 58 56 125 75 67 92 121 147 341
Total Liabilities 356 364 393 393 455 517 519 523 1,374 1,503 2,072 3,242
9 8 8 44 69 175 199 196 193 418 456 620
CWIP 22 26 29 0 0 0 0 0 0 0 0 6
Investments 271 271 271 270 301 247 252 257 1,071 842 1,477 2,341
55 59 86 79 85 94 68 70 110 242 139 275
Total Assets 356 364 393 393 455 517 519 523 1,374 1,503 2,072 3,242

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
12 9 27 34 58 -76 25 16 -162 30 11 56
-16 -7 -29 -13 -70 100 -82 20 387 -133 -216 -536
2 -3 7 -25 14 -24 57 -33 -185 60 205 481
Net Cash Flow -2 -1 5 -4 2 -1 0 3 40 -43 -0 1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 35 57 37 28 14 26 12 70 62 68 22 11
Inventory Days 4,320 3,310 1,517 5,976 3
Days Payable 496 439 861 2,062 34
Cash Conversion Cycle 3,859 2,928 37 684 14 3,940 12 70 62 68 22 -20
Working Capital Days -350 -136 -1 129 127 -529 -92 -75 -47 554 196 398
ROCE % 4% 6% 5% 8% 10% 1% 8% 7% 14% 4% 5% 4%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
13.80% 13.68% 13.68% 13.07% 12.42% 12.03% 11.33% 11.22% 11.22% 10.45% 8.47% 7.80%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
11.20% 11.33% 11.32% 11.93% 12.57% 12.97% 13.66% 13.76% 13.77% 14.54% 16.52% 17.19%
No. of Shareholders 6,4409,2369,7309,5579,4369,4788,9659,27810,25913,70618,30118,421

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls

  • Nov 2017
    Transcript
    Notes
    PPT