Elpro International Ltd

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

Elpro International Ltd

₹ 76.8 1.41%
04 Feb 11:37 a.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 ₹ 1,301 Cr.
  • Current Price ₹ 76.8
  • High / Low ₹ 116 / 62.3
  • Stock P/E 18.1
  • Book Value ₹ 119
  • Dividend Yield 0.91 %
  • ROCE 5.24 %
  • ROE 3.14 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Stock is trading at 0.64 times its book value
  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Tax rate seems low
  • Company has a low return on equity of 3.82% over last 3 years.
  • Earnings include an other income of Rs.75.6 Cr.
  • Dividend payout has been low at 12.7% of profits over last 3 years

* 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 Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
24 32 43 52 35 52 116 139 207 -7 70 100 54
13 18 33 17 16 18 98 71 178 21 38 29 31
Operating Profit 11 14 10 34 19 35 18 68 28 -28 32 71 22
OPM % 47% 44% 23% 67% 54% 66% 15% 49% 14% 45% 71% 42%
12 6 2 1 5 6 20 5 27 23 -3 43 13
Interest 1 1 2 3 4 7 10 11 15 19 22 23 26
Depreciation 1 1 1 1 1 1 1 2 2 4 3 3 5
Profit before tax 22 18 9 31 19 32 26 60 39 -28 3 87 4
Tax % 13% 24% 104% 36% 2% 26% 7% 21% 17% -24% -164% 15% -186%
19 14 -0 20 18 24 24 48 32 -21 7 74 11
EPS in Rs 1.10 0.80 -0.02 1.15 1.08 1.40 1.42 2.81 1.90 -1.24 0.43 4.39 0.66
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
28 37 45 51 58 41 110 63 72 123 229 390 216
18 21 30 29 23 36 78 33 46 78 149 309 120
Operating Profit 10 16 15 23 34 6 31 30 27 45 80 81 97
OPM % 36% 43% 33% 44% 60% 14% 29% 48% 37% 37% 35% 21% 45%
0 0 0 14 19 137 14 16 1,273 30 58 71 76
Interest 14 18 19 30 34 25 27 25 23 5 25 67 91
Depreciation 1 1 0 1 1 1 2 4 5 5 5 10 15
Profit before tax -4 -2 -4 6 19 116 16 18 1,272 66 107 74 66
Tax % -0% -3% -2% -2% 0% 14% 15% -12% 17% 27% 20% 11%
-4 -2 -4 6 18 100 14 20 1,057 48 85 66 72
EPS in Rs -0.25 -0.13 -0.22 0.35 1.09 5.90 0.82 1.16 62.35 2.83 5.04 3.90 4.24
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 8% 12% 18%
Compounded Sales Growth
10 Years: 27%
5 Years: 29%
3 Years: 75%
TTM: -58%
Compounded Profit Growth
10 Years: 40%
5 Years: 33%
3 Years: -10%
TTM: -44%
Stock Price CAGR
10 Years: 15%
5 Years: 13%
3 Years: 4%
1 Year: -22%
Return on Equity
10 Years: %
5 Years: 5%
3 Years: 4%
Last Year: 3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 5 5 14 14 14 17 17 17 17 17 17 17 17
Reserves 169 167 154 -13 -20 123 118 154 1,215 1,247 1,590 2,019 2,007
114 130 155 205 264 165 230 220 56 128 365 1,010 1,037
103 105 107 64 59 126 75 67 92 122 154 355 408
Total Liabilities 391 406 429 270 316 430 441 459 1,380 1,513 2,127 3,401 3,469
9 9 9 103 136 176 199 196 193 418 456 711 798
CWIP 73 85 105 0 0 0 0 0 0 0 0 6 58
Investments 269 269 269 133 151 160 174 193 1,077 1,012 1,578 2,539 2,423
40 43 47 34 29 94 68 70 110 83 93 145 191
Total Assets 391 406 429 270 316 430 441 459 1,380 1,513 2,127 3,401 3,469

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
13 9 20 31 57 -76 25 16 -162 -136 58 219
-17 -16 -22 -12 -68 100 -82 20 387 34 -260 -767
2 6 7 -23 12 -24 57 -33 -185 60 202 548
Net Cash Flow -2 -1 5 -4 2 -1 0 3 40 -42 1 -1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 37 59 39 30 16 26 12 70 62 54 11 6
Inventory Days 4,320 3,310 661 5,976 32 4 1
Days Payable 721 734 1,313 2,065 778 78 15
Cash Conversion Cycle 3,636 2,635 39 30 -636 3,937 12 70 62 -692 -63 -7
Working Capital Days -1,635 -1,345 -1,427 -1,173 -1,200 -891 -152 -246 -308 -409 -301 -592
ROCE % 3% 5% 5% 13% 22% 8% 13% 11% 14% 4% 7% 5%

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
74.99% 74.99% 74.99% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
13.07% 12.42% 12.03% 11.33% 11.22% 11.22% 10.45% 8.47% 7.80% 8.36% 8.25% 8.22%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
11.93% 12.57% 12.97% 13.66% 13.76% 13.77% 14.54% 16.52% 17.19% 16.63% 16.73% 16.78%
No. of Shareholders 9,5579,4369,4788,9659,27810,25913,70618,30118,42117,48517,38416,657

* 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