Elpro International Ltd

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

Elpro International Ltd

₹ 178 0.77%
03 Aug - close price
elpro.co.in BSE: 504000 NSE: ELPROINTL
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

History & Promoters[1]
The Company is promoted by the Dabriwala family, which has diversified interests across mining, manufacturing, real estate and insurance. The company was initially engaged in manufacturing power distribution equipment before shifting focus towards real estate development in the late 1990s. The family also promoted International Conveyors Ltd. and entered into an insurance joint venture with MetLife.

Website BSE NSE
  • Market Cap ₹ 3,023 Cr.
  • Current Price ₹ 178
  • High / Low ₹ 179 / 71.2
  • Stock P/E 90.9
  • Book Value ₹ 124
  • Dividend Yield 0.39 %
  • ROCE 4.08 %
  • ROE 1.64 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • Tax rate seems low
  • Company has a low return on equity of 2.23% over last 3 years.
  • Promoters have pledged 77.3% of their holding.
  • Earnings include an other income of Rs.86.4 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

Consumer Discretionary Realty Realty Residential, Commercial Projects

Part of BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
24.70 27.15 27.55 28.35 29.12 27.64 113.71 27.78 39.47 37.53 39.32 32.50 59.67
19.45 17.12 15.57 16.75 18.63 16.77 102.52 18.90 26.81 27.25 29.04 23.73 39.16
Operating Profit 5.25 10.03 11.98 11.60 10.49 10.87 11.19 8.88 12.66 10.28 10.28 8.77 20.51
OPM % 21.26% 36.94% 43.48% 40.92% 36.02% 39.33% 9.84% 31.97% 32.07% 27.39% 26.14% 26.98% 34.37%
4.56 5.36 7.39 3.36 24.88 8.15 24.77 25.36 5.64 25.95 18.59 26.03 14.16
Interest 2.06 3.32 4.36 7.20 10.39 11.09 13.31 17.82 20.59 21.84 23.71 24.73 25.82
Depreciation 1.24 1.27 1.30 1.34 1.42 1.36 1.43 3.01 2.67 2.62 2.65 2.65 2.61
Profit before tax 6.51 10.80 13.71 6.42 23.56 6.57 21.22 13.41 -4.96 11.77 2.51 7.42 6.24
Tax % 129.03% 52.04% -5.84% 27.26% 5.65% 0.61% -6.08% 23.64% -69.35% -78.76% 46.22% 27.22% 11.86%
-1.89 5.18 14.51 4.66 22.23 6.53 22.52 10.24 -1.52 21.03 1.35 5.40 5.49
EPS in Rs -0.11 0.31 0.86 0.27 1.31 0.39 1.33 0.60 -0.09 1.24 0.08 0.32 0.32
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
37 45 53 61 41 110 63 72 97 112 209 169
21 30 28 23 36 78 33 38 64 68 165 121
Operating Profit 16 15 25 38 6 32 30 35 34 44 44 48
OPM % 44% 34% 46% 62% 14% 29% 48% 48% 34% 39% 21% 28%
0 0 1 0 108 4 3 1,197 34 41 64 86
Interest 18 19 30 33 25 27 25 23 5 25 63 96
Depreciation 0 0 1 1 1 2 4 5 5 5 8 11
Profit before tax -2 -4 -6 4 87 7 5 1,204 58 54 36 28
Tax % 0% 0% 0% 0% 19% 32% -42% 18% 28% 15% -4% -19%
-2 -4 -6 4 71 5 7 989 41 47 38 33
EPS in Rs -0.12 -0.21 -0.33 0.25 4.20 0.28 0.41 58.36 2.44 2.75 2.23 1.96
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 9% 22% 31% 0%
Compounded Sales Growth
10 Years: 14%
5 Years: 22%
3 Years: 20%
TTM: -19%
Compounded Profit Growth
10 Years: 27%
5 Years: 37%
3 Years: 3%
TTM: -8%
Stock Price CAGR
10 Years: 25%
5 Years: 27%
3 Years: 42%
1 Year: 89%
Return on Equity
10 Years: 3%
5 Years: 3%
3 Years: 2%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 5 14 14 14 17 17 17 17 17 17 17 17
Reserves 143 130 124 128 210 197 219 1,210 1,237 1,540 1,941 2,084
125 150 198 257 165 230 220 56 128 368 942 1,077
91 98 58 56 125 75 67 92 121 147 341 316
Total Liabilities 364 393 393 455 517 519 523 1,374 1,503 2,072 3,242 3,495
8 8 44 69 175 199 196 193 418 456 620 688
CWIP 26 29 0 0 0 0 0 0 0 0 6 31
Investments 271 271 270 301 247 252 257 1,071 842 1,477 2,341 2,291
59 86 79 85 94 68 70 110 242 139 275 486
Total Assets 364 393 393 455 517 519 523 1,374 1,503 2,072 3,242 3,495

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
9 27 34 58 -76 25 16 -162 30 11 56 -35
-7 -29 -13 -70 100 -82 20 387 -133 -216 -536 31
-3 7 -25 14 -24 57 -33 -185 60 205 481 39
Net Cash Flow -1 5 -4 2 -1 0 3 40 -43 -0 1 35
Free Cash Flow 5 24 25 32 -118 -1 14 -164 -200 -32 -122 -138
CFO/OP 54% 176% 141% 151% -1,346% 78% 64% 68% 104% 32% 157% -22%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 57 37 28 14 26 12 70 62 68 22 11 10
Inventory Days 3,310 1,517 5,976 3 8
Days Payable 439 861 2,062 34 76
Cash Conversion Cycle 2,928 37 684 14 3,940 12 70 62 68 22 -20 -58
Working Capital Days -1,125 -1,046 -738 -733 -890 -152 -246 -308 86 -400 -849 -992
ROCE % 6% 5% 8% 10% 1% 8% 7% 14% 4% 5% 4% 4%

Insights

In beta
Mar 2021 Dec 2023 Dec 2024 Dec 2025
Elpro City Square Mall Occupancy Rate
%

Log in to view insights

Please log in to see hidden values.

Login
Investment Portfolio Market Value
₹ crore
One Elpro Business Park (OEP) Occupancy Rate
%
Average Monthly Rental Income - Business Park (OEP)
₹ crore
Average Monthly Rental Income - Mall
₹ crore
Mall Leased Area
lakh sq ft

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
74.99% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
12.03% 11.33% 11.22% 11.22% 10.45% 8.47% 7.80% 8.36% 8.25% 8.22% 7.99% 7.05%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.06%
12.97% 13.66% 13.76% 13.77% 14.54% 16.52% 17.19% 16.63% 16.73% 16.78% 17.01% 17.89%
No. of Shareholders 9,4788,9659,27810,25913,70618,30118,42117,48517,38416,65715,80112,807

* 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
    AI Summary
    PPT