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 ₹ 1,701 Cr.
- Current Price ₹ 100
- High / Low ₹ 148 / 73.0
- Stock P/E 30.4
- Book Value ₹ 114
- Dividend Yield 0.70 %
- ROCE 4.82 %
- ROE 3.30 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 0.88 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 33.9% CAGR over last 5 years
- Debtor days have improved from 50.6 to 21.7 days.
Cons
- Tax rate seems low
- Company has a low return on equity of 4.79% over last 3 years.
- Earnings include an other income of Rs.65.9 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: Construction Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
34 | 28 | 37 | 45 | 53 | 61 | 41 | 110 | 63 | 72 | 97 | 112 | 194 | |
19 | 18 | 21 | 30 | 28 | 23 | 36 | 78 | 33 | 38 | 64 | 68 | 155 | |
Operating Profit | 15 | 11 | 16 | 15 | 25 | 38 | 6 | 32 | 30 | 35 | 34 | 44 | 39 |
OPM % | 44% | 37% | 44% | 34% | 46% | 62% | 14% | 29% | 48% | 48% | 34% | 39% | 20% |
4 | 0 | 0 | 0 | 1 | 0 | 108 | 4 | 3 | 1,197 | 34 | 41 | 66 | |
Interest | 11 | 14 | 18 | 19 | 30 | 33 | 25 | 27 | 25 | 23 | 5 | 25 | 42 |
Depreciation | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 | 5 | 6 |
Profit before tax | 7 | -4 | -2 | -4 | -6 | 4 | 87 | 7 | 5 | 1,204 | 58 | 54 | 58 |
Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 19% | 32% | -42% | 18% | 28% | 15% | |
7 | -4 | -2 | -4 | -6 | 4 | 71 | 5 | 7 | 989 | 41 | 47 | 56 | |
EPS in Rs | 0.40 | -0.24 | -0.12 | -0.21 | -0.33 | 0.25 | 4.20 | 0.28 | 0.41 | 58.36 | 2.44 | 2.75 | 3.30 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 9% | 22% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 22% |
3 Years: | 21% |
TTM: | 86% |
Compounded Profit Growth | |
---|---|
10 Years: | 30% |
5 Years: | 34% |
3 Years: | 88% |
TTM: | 112% |
Stock Price CAGR | |
---|---|
10 Years: | 18% |
5 Years: | 19% |
3 Years: | 17% |
1 Year: | 14% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 5% |
3 Years: | 5% |
Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 14 | 14 | 14 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves | 149 | 145 | 143 | 130 | 124 | 128 | 210 | 197 | 219 | 1,210 | 1,237 | 1,540 | 1,918 |
92 | 110 | 125 | 150 | 198 | 257 | 165 | 230 | 220 | 56 | 128 | 368 | 604 | |
98 | 97 | 91 | 98 | 58 | 56 | 125 | 75 | 67 | 92 | 121 | 147 | 200 | |
Total Liabilities | 344 | 356 | 364 | 393 | 393 | 455 | 517 | 519 | 523 | 1,374 | 1,503 | 2,072 | 2,740 |
10 | 9 | 8 | 8 | 44 | 69 | 175 | 199 | 196 | 193 | 418 | 456 | 479 | |
CWIP | 9 | 22 | 26 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 271 | 271 | 271 | 271 | 270 | 301 | 247 | 252 | 257 | 1,071 | 842 | 1,477 | 2,093 |
55 | 55 | 59 | 86 | 79 | 85 | 94 | 68 | 70 | 110 | 242 | 139 | 168 | |
Total Assets | 344 | 356 | 364 | 393 | 393 | 455 | 517 | 519 | 523 | 1,374 | 1,503 | 2,072 | 2,740 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-82 | 12 | 9 | 27 | 34 | 58 | -76 | 25 | 16 | -162 | 30 | 11 | |
-13 | -16 | -7 | -29 | -13 | -70 | 100 | -82 | 20 | 387 | -133 | -216 | |
98 | 2 | -3 | 7 | -25 | 14 | -24 | 57 | -33 | -185 | 60 | 205 | |
Net Cash Flow | 3 | -2 | -1 | 5 | -4 | 2 | -1 | 0 | 3 | 40 | -43 | -0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 58 | 35 | 57 | 37 | 28 | 14 | 26 | 12 | 70 | 62 | 68 | 22 |
Inventory Days | 4,420 | 4,320 | 3,310 | 1,517 | 5,976 | |||||||
Days Payable | 656 | 496 | 439 | 861 | 2,062 | |||||||
Cash Conversion Cycle | 3,821 | 3,859 | 2,928 | 37 | 684 | 14 | 3,940 | 12 | 70 | 62 | 68 | 22 |
Working Capital Days | -291 | -350 | -136 | -1 | 129 | 127 | -529 | -92 | -75 | -47 | 554 | 196 |
ROCE % | 8% | 4% | 6% | 5% | 8% | 10% | 1% | 8% | 7% | 14% | 4% | 5% |
Documents
Announcements
-
Board Meeting Intimation for Unaudited Financial Results For The Quarter And Nine Months Ended December 31, 2024 And Proposal Of Delisting Of Equity Shares Of The Company From Calcutta Stock Exchange Limited (CSE).
1h - Board meeting to discuss financial results and delisting proposal.
-
Announcement under Regulation 30 (LODR)-Acquisition
27 Jan - Elpro International acquires 3,33,289 shares of IIFL Finance.
-
Announcement under Regulation 30 (LODR)-Acquisition
20 Jan - Elpro International acquires equity shares of Gulshan Polyols.
-
Announcement under Regulation 30 (LODR)-Acquisition
17 Jan - Elpro International acquires shares in Can Fin Homes Ltd.
-
Announcement under Regulation 30 (LODR)-Acquisition
16 Jan - Elpro International acquires 1,44,910 shares of Can Fin Homes.
Annual reports
-
Financial Year 2024
from bse
-
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
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]