E-Land Apparel Ltd

₹ 7.34 -0.54%
May 20 - close price
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 35.2 Cr.
  • Current Price 7.34
  • High / Low 11.2 / 3.72
  • Stock P/E
  • Book Value -90.4
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -12.37% over past five years.
  • Earnings include an other income of Rs.15.39 Cr.
  • Debtor days have increased from 45.67 to 54.95 days.
  • 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

Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021
46.56 33.49 44.96 34.36 36.55 18.23 27.12 34.66 41.21 23.26 48.83 48.48
46.00 37.82 43.32 34.51 36.64 20.29 28.56 35.37 42.29 22.93 47.46 43.44
Operating Profit 0.56 -4.33 1.64 -0.15 -0.09 -2.06 -1.44 -0.71 -1.08 0.33 1.37 5.04
OPM % 1.20% -12.93% 3.65% -0.44% -0.25% -11.30% -5.31% -2.05% -2.62% 1.42% 2.81% 10.40%
0.33 0.64 0.03 0.27 2.18 0.36 0.23 0.74 1.96 0.59 0.64 12.20
Interest 7.85 10.64 10.46 12.25 14.88 11.92 11.75 11.65 11.49 11.76 11.86 11.48
Depreciation 0.49 0.44 0.52 2.37 1.05 1.03 1.08 1.05 1.02 0.86 1.00 0.99
Profit before tax -7.45 -14.77 -9.31 -14.50 -13.84 -14.65 -14.04 -12.67 -11.63 -11.70 -10.85 4.77
Tax % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00%
Net Profit -7.44 -14.78 -9.31 -14.50 -13.84 -14.65 -14.04 -12.68 -11.63 -11.70 -10.85 4.77
EPS in Rs -1.55 -3.08 -1.94 -3.02 -2.88 -3.05 -2.93 -2.64 -2.42 -2.44 -2.26 0.99

Profit & Loss

Figures in Rs. Crores

Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
356 427 305 129 322 175 235 215 184 172 149 121 162
304 390 538 144 382 190 251 259 203 176 152 127 156
Operating Profit 52 38 -233 -15 -60 -15 -16 -43 -20 -4 -3 -5 6
OPM % 15% 9% -76% -12% -19% -8% -7% -20% -11% -3% -2% -4% 4%
4 3 3 4 88 8 4 1 -34 4 3 3 15
Interest 22 42 69 28 37 4 4 34 22 39 48 47 47
Depreciation 16 26 41 12 25 3 3 4 2 2 4 4 4
Profit before tax 17 -28 -341 -52 -35 -13 -19 -80 -78 -42 -52 -53 -29
Tax % 39% 9% 4% -6% 62% -194% -0% -0% -0% -0% -0% -0%
Net Profit 11 -25 -328 -55 -13 -39 -19 -80 -78 -42 -52 -53 -29
EPS in Rs -5.26 -68.27 -11.51 -2.78 -8.13 -3.89 -16.71 -16.34 -8.65 -10.93 -11.04 -6.13
Dividend Payout % 20% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: -12%
5 Years: -12%
3 Years: -13%
TTM: 39%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -9%
TTM: 26%
Stock Price CAGR
10 Years: -9%
5 Years: -20%
3 Years: 4%
1 Year: 85%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Sep 2021
36 48 48 48 48 48 48 48 48 48 48 48 48
Reserves 152 185 -39 -96 -156 -212 -234 -146 -283 -354 -407 -459 -482
Borrowings 358 404 620 624 338 331 327 128 10 35 54 60 61
121 148 65 77 50 57 50 125 336 387 424 473 499
Total Liabilities 668 784 694 653 280 223 191 155 112 115 119 122 126
304 408 452 450 50 47 59 46 44 42 51 48 47
CWIP 46 10 10 0 1 0 -0 -0 -0 1 17 20 21
Investments 0 15 0 0 0 0 0 0 0 0 0 0 0
318 352 232 203 229 176 133 109 68 72 51 53 58
Total Assets 668 784 694 653 280 223 191 155 112 115 119 122 126

Cash Flows

Figures in Rs. Crores

Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
30 29 -191 -48 -48 -22 -3 62 222 18 14 5
-101 -111 8 -1 350 43 9 9 17 10 -18 -4
84 79 218 -11 -304 -11 -19 -69 -241 -25 -1 3
Net Cash Flow 12 -2 35 -60 -2 9 -12 2 -1 3 -4 4

Ratios

Figures in Rs. Crores

Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 87 63 54 182 48 93 69 64 46 41 41 55
Inventory Days 257 266 77 443 38 157 120 81 72 63 74 90
Days Payable 157 173 54 209 27 72 86 110 117 116 98 159
Cash Conversion Cycle 187 155 78 416 59 177 103 34 -0 -12 17 -14
Working Capital Days 178 150 95 275 143 179 109 44 23 26 28 -0
ROCE % 8% 2% -43% -18% -7% -10% -54%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
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 1.26 1.24 1.24 1.24 1.24 1.24 1.24 1.24 1.24 1.24
32.92 32.92 32.89 32.92 32.92 32.92 32.92 32.92 32.92 32.92 32.92 32.92

Documents