E-Land Apparel Ltd

E-Land Apparel Ltd

₹ 8.42 4.34%
18 Apr 4:01 p.m.
About

Incorporated in 1997, E-Land Apparel is primarily engaged in the business of manufacture and sale of garments. Company caters to both domestic and international markets.

Key Points

Product Profile:[1]
Company deals in Mens Wear, Ladies Wear and Kids Wear with products like Check Shirting Fabric, Linen Fabric, School Uniform Shirting Fabric, Polyester Shirt Fabric and Mélange Corduroy Shirting, Tops, Skirts, etc.

  • Market Cap 40.4 Cr.
  • Current Price 8.42
  • High / Low 13.4 / 5.31
  • Stock P/E
  • Book Value -99.2
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • Earnings include an other income of Rs.6.06 Cr.
  • Company's cost of borrowing seems high

* 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: Textiles Industry: Textiles - Processing

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

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
35 41 23 49 48 57 76 58 39 58 64 37 38
35 42 23 47 43 59 70 54 37 55 57 36 38
Operating Profit -1 -1 0 1 5 -2 6 3 2 2 6 1 -0
OPM % -2% -3% 1% 3% 10% -3% 8% 6% 4% 4% 10% 2% -1%
1 2 1 1 12 3 0 0 0 1 1 2 2
Interest 12 11 12 12 11 11 12 13 13 13 13 13 14
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 2
Profit before tax -13 -12 -12 -11 5 -11 -7 -10 -12 -10 -7 -11 -14
Tax % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-13 -12 -12 -11 5 -11 -7 -10 -12 -10 -7 -11 -14
EPS in Rs -2.64 -2.42 -2.44 -2.26 0.99 -2.25 -1.46 -2.13 -2.54 -2.18 -1.46 -2.22 -2.96
Raw PDF

Profit & Loss

Figures in Rs. Crores

Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
305 129 322 175 235 215 184 172 149 121 178 230 196
538 144 382 190 251 259 203 176 152 127 172 217 187
Operating Profit -233 -15 -60 -15 -16 -43 -20 -4 -3 -5 5 14 9
OPM % -76% -12% -19% -8% -7% -20% -11% -3% -2% -4% 3% 6% 5%
3 4 88 8 4 1 -34 4 3 3 17 2 6
Interest 69 28 37 4 4 34 22 39 48 47 47 51 53
Depreciation 41 12 25 3 3 4 2 2 4 4 4 5 5
Profit before tax -341 -52 -35 -13 -19 -80 -78 -42 -52 -53 -29 -40 -42
Tax % 4% -6% 62% -194% 0% 0% 0% 0% 0% 0% 0% 0%
-328 -55 -13 -39 -19 -80 -78 -42 -52 -53 -29 -40 -42
EPS in Rs -68.27 -11.51 -2.78 -8.13 -3.89 -16.71 -16.34 -8.65 -10.93 -11.04 -5.96 -8.31 -8.82
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 5%
3 Years: 16%
TTM: -14%
Compounded Profit Growth
10 Years: 2%
5 Years: 1%
3 Years: 7%
TTM: -5%
Stock Price CAGR
10 Years: -3%
5 Years: 2%
3 Years: 24%
1 Year: 36%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Sep 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 48 48 48 48 48 48 48 48 48 48 48 48 48
Reserves -39 -96 -156 -212 -234 -146 -283 -354 -407 -459 -467 -506 -524
620 624 338 331 327 128 10 35 54 60 50 50 50
65 77 50 57 50 125 336 387 424 473 530 564 583
Total Liabilities 694 653 280 223 191 155 112 115 119 122 161 155 157
452 450 50 47 59 46 44 42 51 48 89 85 84
CWIP 10 0 1 0 0 0 0 1 17 20 0 0 1
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
232 203 229 176 133 109 68 72 51 53 72 70 72
Total Assets 694 653 280 223 191 155 112 115 119 122 161 155 157

Cash Flows

Figures in Rs. Crores

Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-191 -48 -48 -22 -3 62 222 18 14 5 15 5
8 -1 350 43 9 9 17 10 -18 -4 -3 -1
218 -11 -304 -11 -19 -69 -241 -25 -1 3 -11 0
Net Cash Flow 35 -60 -2 9 -12 2 -1 3 -4 4 1 4

Ratios

Figures in Rs. Crores

Sep 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 54 182 48 93 69 64 46 41 41 55 41 37
Inventory Days 77 443 38 157 120 81 72 63 74 90 84 49
Days Payable 54 209 27 72 86 110 117 116 98 159 123 87
Cash Conversion Cycle 78 416 59 177 103 34 -0 -12 17 -14 1 -2
Working Capital Days 55 220 143 179 109 44 23 26 28 -0 13 28
ROCE % -43% -18% -7% -10% -54%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
65.84% 65.84% 65.84% 65.84% 65.84% 65.84% 65.84% 65.84% 65.84% 65.84% 65.84% 65.84%
1.24% 1.24% 1.24% 1.24% 1.24% 1.24% 1.24% 0.00% 0.00% 1.24% 1.24% 1.24%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.24% 1.24% 0.00% 0.00% 0.00%
32.92% 32.92% 32.92% 32.92% 32.92% 32.92% 32.92% 32.92% 32.93% 32.92% 32.92% 32.92%
No. of Shareholders 12,45412,46312,33012,48112,36612,37412,41612,31112,26512,10511,98112,051

* 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