Elpro International Ltd

Elpro International Ltd

₹ 92.5 0.11%
24 Apr 2:24 p.m.
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]

  • 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

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
16.76 20.79 13.17 16.43 20.07 22.75 23.74 24.22 24.82 24.70 27.15 27.55 28.35
7.77 14.11 3.97 5.87 10.65 17.14 13.95 12.81 17.79 19.45 17.12 15.57 16.75
Operating Profit 8.99 6.68 9.20 10.56 9.42 5.61 9.79 11.41 7.03 5.25 10.03 11.98 11.60
OPM % 53.64% 32.13% 69.86% 64.27% 46.94% 24.66% 41.24% 47.11% 28.32% 21.26% 36.94% 43.48% 40.92%
0.72 0.80 0.67 0.72 0.83 1,194.98 10.20 11.93 6.93 4.56 5.36 7.39 3.36
Interest 5.82 5.72 5.72 5.54 5.63 5.81 0.69 0.64 1.20 2.06 3.32 4.36 7.20
Depreciation 1.04 1.06 1.07 1.29 1.24 1.26 1.21 1.22 1.24 1.24 1.27 1.30 1.34
Profit before tax 2.85 0.70 3.08 4.45 3.38 1,193.52 18.09 21.48 11.52 6.51 10.80 13.71 6.42
Tax % 21.05% -402.86% 11.36% 18.88% 16.57% 17.89% 11.22% 13.50% 25.78% 129.03% 52.04% -5.84% 27.26%
2.25 3.51 2.73 3.61 2.82 980.00 16.06 18.58 8.55 -1.89 5.18 14.51 4.66
EPS in Rs 0.13 0.21 0.16 0.21 0.17 57.82 0.95 1.10 0.50 -0.11 0.31 0.86 0.27
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

3 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 75.00% 75.00%
14.34% 14.13% 13.81% 13.81% 13.80% 13.68% 13.68% 13.07% 12.42% 12.03% 11.33% 11.22%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
10.66% 10.87% 11.19% 11.19% 11.20% 11.33% 11.32% 11.93% 12.57% 12.97% 13.66% 13.76%
No. of Shareholders 3,8474,4635,5155,4946,4409,2369,7309,5579,4369,4788,9659,278

* 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