Elpro International Ltd

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

Elpro International Ltd

₹ 89.3 -0.93%
20 May - close price
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 ₹ 1,513 Cr.
  • Current Price ₹ 89.3
  • High / Low ₹ 148 / 62.3
  • Stock P/E 22.9
  • Book Value ₹ 120
  • Dividend Yield 0.78 %
  • ROCE 5.64 %
  • ROE 3.63 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Stock is trading at 0.74 times its book value
  • Company is expected to give good quarter

Cons

  • Tax rate seems low
  • Company has a low return on equity of 4.19% over last 3 years.
  • Earnings include an other income of Rs.71.0 Cr.
  • Dividend payout has been low at 12.7% of profits over last 3 years
  • Working capital days have increased from 78.3 days to 262 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: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
22.75 23.74 24.22 31.60 43.32 51.50 35.27 52.45 115.90 139.31 206.69 -6.95 69.88
17.15 13.97 12.84 17.81 33.24 17.18 16.06 17.65 98.36 71.28 178.50 21.29 38.26
Operating Profit 5.60 9.77 11.38 13.79 10.08 34.32 19.21 34.80 17.54 68.03 28.19 -28.24 31.62
OPM % 24.62% 41.15% 46.99% 43.64% 23.27% 66.64% 54.47% 66.35% 15.13% 48.83% 13.64% 45.25%
1,270.74 10.22 12.06 6.38 1.80 0.92 5.03 5.57 20.13 5.16 27.16 23.37 -3.43
Interest 5.81 0.69 0.64 1.20 2.06 3.32 4.36 7.17 10.33 11.05 14.56 19.44 22.17
Depreciation 1.26 1.21 1.22 1.24 1.24 1.27 1.30 1.34 1.42 1.67 1.94 3.54 3.22
Profit before tax 1,269.27 18.09 21.58 17.73 8.58 30.65 18.58 31.86 25.92 60.47 38.85 -27.85 2.80
Tax % 16.82% 11.22% 13.44% 23.75% 103.85% 36.35% 1.88% 25.52% 7.29% 21.38% 17.07% -24.49% -163.57%
1,055.74 16.06 18.68 13.52 -0.32 19.50 18.23 23.72 24.03 47.55 32.22 -21.03 7.37
EPS in Rs 62.29 0.95 1.10 0.80 -0.02 1.15 1.08 1.40 1.42 2.81 1.90 -1.24 0.43
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
28 37 45 51 58 41 110 63 72 123 257 390
18 21 30 29 23 36 78 33 46 78 149 309
Operating Profit 10 16 15 23 34 6 31 30 27 45 107 81
OPM % 36% 43% 33% 44% 60% 14% 29% 48% 37% 37% 42% 21%
0 0 0 14 19 137 14 16 1,273 30 30 71
Interest 14 18 19 30 34 25 27 25 23 5 25 67
Depreciation 1 1 0 1 1 1 2 4 5 5 5 10
Profit before tax -4 -2 -4 6 19 116 16 18 1,272 66 107 74
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
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
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: 52%
Compounded Profit Growth
10 Years: 41%
5 Years: 37%
3 Years: -6%
TTM: -23%
Stock Price CAGR
10 Years: 15%
5 Years: 24%
3 Years: 14%
1 Year: 0%
Return on Equity
10 Years: %
5 Years: 5%
3 Years: 4%
Last Year: 4%

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

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 -136 141 219
-17 -16 -22 -12 -68 100 -82 20 387 34 -342 -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 10 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 -64 -7
Working Capital Days -601 -356 -383 -222 -248 -530 -92 -75 -47 -38 12 262
ROCE % 3% 5% 5% 13% 22% 8% 13% 11% 14% 4% 8% 6%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
13.80% 13.68% 13.68% 13.07% 12.42% 12.03% 11.33% 11.22% 11.22% 10.45% 8.47% 7.80%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
11.20% 11.33% 11.32% 11.93% 12.57% 12.97% 13.66% 13.76% 13.77% 14.54% 16.52% 17.19%
No. of Shareholders 6,4409,2369,7309,5579,4369,4788,9659,27810,25913,70618,30118,421

* 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
    Notes
    PPT