Elegant Marbles and Grani Industries Ltd
Incorporated in 1984, Elegant Marble and Grani Industries is engaged in manufacturing & trading of marble, granites & other stones tiles & slabs.
- Market Cap ₹ 103 Cr.
- Current Price ₹ 282
- High / Low ₹ 364 / 108
- Stock P/E 17.3
- Book Value ₹ 385
- Dividend Yield 1.19 %
- ROCE 5.50 %
- ROE 3.96 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.70 times its book value
- Company has been maintaining a healthy dividend payout of 25.7%
Cons
- Company has a low return on equity of 1.90% 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
Sector: Mining & Mineral products Industry: Miscellaneous
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
17.91 | 21.57 | 25.30 | 26.60 | 30.26 | 28.47 | 24.04 | 19.66 | 10.28 | 9.26 | 27.82 | 35.65 | 36.66 | |
17.09 | 20.70 | 23.94 | 25.77 | 29.13 | 26.95 | 23.11 | 18.53 | 11.58 | 12.60 | 26.33 | 31.67 | 30.36 | |
Operating Profit | 0.82 | 0.87 | 1.36 | 0.83 | 1.13 | 1.52 | 0.93 | 1.13 | -1.30 | -3.34 | 1.49 | 3.98 | 6.30 |
OPM % | 4.58% | 4.03% | 5.38% | 3.12% | 3.73% | 5.34% | 3.87% | 5.75% | -12.65% | -36.07% | 5.36% | 11.16% | 17.18% |
3.39 | 3.63 | 4.18 | 5.56 | 7.02 | 6.36 | 4.48 | 3.05 | 2.93 | 2.69 | 1.84 | 0.54 | 0.96 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.16 | 0.16 | 0.14 | 0.21 | 0.20 | 0.19 | 0.17 | 0.28 | 0.13 | 0.13 | 0.20 | 0.30 | 0.42 |
Profit before tax | 4.05 | 4.34 | 5.40 | 6.18 | 7.95 | 7.69 | 5.24 | 3.90 | 1.50 | -0.78 | 3.13 | 4.22 | 6.84 |
Tax % | 7.65% | 19.12% | 9.26% | 13.75% | 18.24% | 22.63% | 16.60% | 16.15% | 1.33% | 0.00% | 14.06% | 27.96% | |
3.74 | 3.51 | 4.91 | 5.32 | 6.49 | 5.95 | 4.37 | 3.27 | 1.47 | -0.79 | 2.69 | 3.04 | 4.95 | |
EPS in Rs | 8.31 | 7.80 | 10.91 | 11.82 | 14.42 | 13.22 | 11.94 | 8.93 | 4.02 | -2.16 | 7.35 | 8.31 | 13.52 |
Dividend Payout % | 24.06% | 25.64% | 18.33% | 16.92% | 13.87% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 37.42% | 39.73% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 8% |
3 Years: | 51% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | -1% |
3 Years: | 63% |
TTM: | 87% |
Stock Price CAGR | |
---|---|
10 Years: | 21% |
5 Years: | 18% |
3 Years: | 29% |
1 Year: | 126% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 2% |
3 Years: | 2% |
Last Year: | 4% |
Balance Sheet
Figures in Rs. Crores
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 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 |
Reserves | 42.92 | 45.38 | 49.24 | 53.37 | 58.77 | 85.44 | 83.69 | 86.98 | 66.05 | 87.76 | 101.84 | 102.30 | 137.16 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
15.39 | 10.79 | 7.93 | 11.33 | 11.14 | 12.00 | 11.79 | 3.72 | 2.11 | 2.66 | 3.16 | 7.40 | 8.18 | |
Total Liabilities | 62.81 | 60.67 | 61.67 | 69.20 | 74.41 | 101.94 | 99.14 | 94.36 | 71.82 | 94.08 | 108.66 | 113.36 | 149.00 |
1.31 | 1.22 | 1.10 | 0.74 | 1.08 | 0.96 | 0.84 | 1.03 | 0.92 | 0.85 | 2.14 | 1.95 | 3.80 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 48.05 | 42.08 | 44.02 | 50.05 | 58.86 | 84.55 | 78.18 | 72.42 | 50.26 | 68.09 | 76.90 | 83.99 | 113.05 |
13.45 | 17.37 | 16.55 | 18.41 | 14.47 | 16.43 | 20.12 | 20.91 | 20.64 | 25.14 | 29.62 | 27.42 | 32.15 | |
Total Assets | 62.81 | 60.67 | 61.67 | 69.20 | 74.41 | 101.94 | 99.14 | 94.36 | 71.82 | 94.08 | 108.66 | 113.36 | 149.00 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.01 | -3.43 | -3.17 | 2.46 | 4.08 | -1.63 | -4.51 | -8.84 | -1.74 | -7.09 | -2.75 | 4.99 | |
-2.86 | 8.38 | 0.96 | -1.42 | -2.75 | 1.36 | 22.04 | 8.27 | 2.55 | 7.85 | 4.35 | -5.93 | |
-1.05 | -1.05 | -1.05 | -1.05 | -1.08 | 0.00 | -17.22 | 0.00 | 0.00 | 0.00 | 0.00 | -1.01 | |
Net Cash Flow | 0.10 | 3.90 | -3.26 | -0.01 | 0.25 | -0.27 | 0.31 | -0.56 | 0.81 | 0.76 | 1.60 | -1.94 |
Ratios
Figures in Rs. Crores
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 | 13.86 | 8.29 | 22.36 | 24.01 | 16.04 | 16.28 | 19.13 | 25.81 | 24.14 | 50.06 | 45.92 | 41.06 |
Inventory Days | 272.65 | 224.53 | 225.53 | 209.56 | 148.75 | 177.74 | 307.36 | 493.80 | 865.21 | 881.38 | 303.20 | 289.00 |
Days Payable | 221.92 | 119.40 | 94.22 | 137.40 | 133.19 | 167.73 | 172.49 | 29.72 | 9.70 | 1.05 | 2.79 | 2.58 |
Cash Conversion Cycle | 64.58 | 113.43 | 153.67 | 96.18 | 31.61 | 26.29 | 153.99 | 489.89 | 879.65 | 930.38 | 346.33 | 327.47 |
Working Capital Days | -63.79 | 33.17 | 98.54 | 70.94 | 8.44 | 25.64 | 84.27 | 283.13 | 545.37 | 748.92 | 274.73 | 186.85 |
ROCE % | 7.79% | 6.78% | 8.38% | 7.76% | 8.22% | 10.04% | 5.91% | 3.54% | 1.22% | -1.85% | 3.20% | 5.50% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
19 Apr - Secretarial Compliance Report under Regulation 24A of SEBI (LODR) Regulations, 2015 for the Financial year ended on March 31, 2024.
- Certificate Under Regulation 40(9) And 40(10) Of The Securities & Exchange Board Of India (LODR) Regulations, 2015 For The Quarter Ended On March 31, 2024. 12 Apr
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 10 Apr
- Compliance Certificate Under Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Financial Year Ended On March 31, 2024. 10 Apr
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
9 Apr - Disclosure pursuant to Regulation 30 and 47 of SEBI LODR Regulations - Publication of Notice of Postal Ballot
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
Product Profile:
A) Stones:[1]
Company has an online collection of 800+ natural stone materials viz.,
Artico, Confusion Dark, Galactico Onyx, Breccia Oniciata, Lilac Super Extra, Scabas, Van Gogh, Armani, etc. classified as:
a) Italian & Exotic Marble[2]
b) Precious Gemstones[3]
c) Onyx and Crystal Onyx[4]
d) Travertine[5]
e) Granite[6]
B) Surfaces:[7]
Company has a selection of designer tiles and engineered surfaces for decorative interiors and exterior applications viz.,
a) Designer Tiles[8]
b) Glass 2[9]
c) Natural Stone Mosaic[10]
d) Terrazzo Engineered Marble[11]
e) Quartz Surfaces[12]