Elpro International Ltd
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]
- Market Cap ₹ 1,568 Cr.
- Current Price ₹ 92.5
- High / Low ₹ 99.9 / 54.5
- Stock P/E 69.8
- Book Value ₹ 82.6
- Dividend Yield 0.66 %
- ROCE 3.56 %
- ROE 2.46 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 1.12 times its book value
- Company has delivered good profit growth of 49.0% CAGR over last 5 years
Cons
- The company has delivered a poor sales growth of 9.78% over past five years.
- Company has a low return on equity of 5.58% over last 3 years.
- Earnings include an other income of Rs.20.7 Cr.
- Working capital days have increased from 144 days to 555 days
* 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: Construction Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31 | 34 | 28 | 37 | 45 | 53 | 61 | 41 | 110 | 63 | 72 | 97 | 108 | |
19 | 19 | 18 | 21 | 30 | 28 | 23 | 36 | 78 | 33 | 38 | 64 | 69 | |
Operating Profit | 12 | 15 | 11 | 16 | 15 | 25 | 38 | 6 | 32 | 30 | 35 | 34 | 39 |
OPM % | 39% | 44% | 37% | 44% | 34% | 46% | 62% | 14% | 29% | 48% | 48% | 34% | 36% |
1 | 4 | 0 | 0 | 0 | 1 | 0 | 108 | 4 | 3 | 1,197 | 34 | 21 | |
Interest | 14 | 11 | 14 | 18 | 19 | 30 | 33 | 25 | 27 | 25 | 23 | 5 | 17 |
Depreciation | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 | 5 |
Profit before tax | -2 | 7 | -4 | -2 | -4 | -6 | 4 | 87 | 7 | 5 | 1,204 | 58 | 37 |
Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 19% | 32% | -42% | 18% | 28% | |
-2 | 7 | -4 | -2 | -4 | -6 | 4 | 71 | 5 | 7 | 989 | 41 | 22 | |
EPS in Rs | -0.12 | 0.40 | -0.24 | -0.12 | -0.21 | -0.33 | 0.25 | 4.20 | 0.28 | 0.41 | 58.36 | 2.44 | 1.33 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 9% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 10% |
3 Years: | -4% |
TTM: | 13% |
Compounded Profit Growth | |
---|---|
10 Years: | 24% |
5 Years: | 49% |
3 Years: | 86% |
TTM: | -98% |
Stock Price CAGR | |
---|---|
10 Years: | 26% |
5 Years: | 13% |
3 Years: | 31% |
1 Year: | 52% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 4% |
3 Years: | 6% |
Last Year: | 2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 14 | 14 | 14 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves | 67 | 149 | 145 | 143 | 130 | 124 | 128 | 210 | 197 | 219 | 1,210 | 1,237 | 1,383 |
Preference Capital | 0 | 4 | 4 | 4 | 4 | 0 | 59 | 28 | 10 | 12 | 0 | 0 | |
61 | 88 | 106 | 121 | 146 | 198 | 198 | 137 | 221 | 209 | 56 | 128 | 227 | |
194 | 102 | 101 | 95 | 102 | 58 | 115 | 153 | 85 | 79 | 92 | 121 | 137 | |
Total Liabilities | 326 | 344 | 356 | 364 | 393 | 393 | 455 | 517 | 519 | 523 | 1,374 | 1,503 | 1,764 |
11 | 10 | 9 | 8 | 8 | 44 | 69 | 175 | 199 | 196 | 193 | 418 | 426 | |
CWIP | 1 | 9 | 22 | 26 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 270 | 271 | 271 | 271 | 271 | 270 | 301 | 247 | 252 | 257 | 1,071 | 842 | 1,159 |
44 | 55 | 55 | 59 | 86 | 79 | 85 | 94 | 68 | 70 | 110 | 242 | 180 | |
Total Assets | 326 | 344 | 356 | 364 | 393 | 393 | 455 | 517 | 519 | 523 | 1,374 | 1,503 | 1,764 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
136 | -82 | 12 | 9 | 27 | 34 | 58 | -76 | 25 | 16 | -162 | 30 | |
9 | -13 | -16 | -7 | -29 | -13 | -70 | 100 | -82 | 20 | 387 | -133 | |
-149 | 98 | 2 | -3 | 7 | -25 | 14 | -24 | 57 | -33 | -185 | 60 | |
Net Cash Flow | -3 | 3 | -2 | -1 | 5 | -4 | 2 | -1 | 0 | 3 | 40 | -43 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 25 | 58 | 35 | 57 | 37 | 28 | 14 | 26 | 12 | 70 | 62 | 68 |
Inventory Days | 4,248 | 4,420 | 4,320 | 3,310 | 1,517 | 5,976 | ||||||
Days Payable | 1,022 | 656 | 496 | 439 | 861 | 2,062 | ||||||
Cash Conversion Cycle | 3,251 | 3,821 | 3,859 | 2,928 | 37 | 684 | 14 | 3,940 | 12 | 70 | 62 | 68 |
Working Capital Days | -1,195 | -291 | -350 | -136 | -1 | 129 | 127 | -529 | -92 | -75 | -47 | 555 |
ROCE % | 6% | 8% | 4% | 6% | 5% | 8% | 10% | 1% | 8% | 7% | 14% | 4% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot 20h
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 20h
- Certificate Under Regulation 40(9) Of The SEBI (LODR) Regulations, 2015 For The Financial Year Ended March 31, 2024. 19 Apr
- Compliance Certificate Under Regulation 7(3) Of The SEBI (LODR) Regulations, 2015 For The Financial Year Ended March 31, 2024. 19 Apr
-
Announcement under Regulation 30 (LODR)-Acquisition
15 Apr - Intimation under Regulation 30 of the SEBI (LODR) Regulations, 2015.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
Nov 2017TranscriptNotesPPT
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]