Elin Electronics Ltd

Elin Electronics Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Elin Electronics Ltd

₹ 169 -2.34%
25 Apr 4:01 p.m.
elinindia.com BSE: 543725 NSE : ELIN
About

Incorporated in 1969, Elin Electronics Limited is a leading electronics manufacturing services ("EMS") provider. The company is a manufacturer of end-to-end product solutions for major brands of lighting, fans, and small/ kitchen appliances in India, and is one of the largest fractional horsepower motors manufacturers in India.[1]

Key Points

Business Model[1]
**A) OEM Model - ** In this model, they manufacture and supply products basis designs developed by their customers, who then further distribute these products under their own brands.

Website BSE NSE
  • Market Cap ₹ 842 Cr.
  • Current Price ₹ 169
  • High / Low ₹ 194 / 128
  • Stock P/E 79.5
  • Book Value ₹ 85.6
  • Dividend Yield 0.59 %
  • ROCE 9.91 %
  • ROE 6.34 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 11.9% over past five years.
  • Promoter holding is low: 33.4%
  • Company has a low return on equity of 10.9% over last 3 years.
  • 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: Consumer Durables Industry: Electronics - Components

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
224.70 249.47 246.89 240.61 171.77 207.80 208.48 217.67 190.93
209.64 229.57 236.27 216.50 158.67 201.40 198.78 209.12 183.37
Operating Profit 15.06 19.90 10.62 24.11 13.10 6.40 9.70 8.55 7.56
OPM % 6.70% 7.98% 4.30% 10.02% 7.63% 3.08% 4.65% 3.93% 3.96%
0.02 0.11 0.21 0.06 0.12 1.79 2.66 2.07 1.96
Interest 2.83 3.78 3.41 3.68 3.11 2.61 2.75 1.19 1.72
Depreciation 3.27 3.35 3.68 3.65 3.84 5.29 4.23 4.09 4.07
Profit before tax 8.98 12.88 3.74 16.84 6.27 0.29 5.38 5.34 3.73
Tax % 28.84% 27.87% 9.63% 26.25% 24.88% -27.59% 23.23% 35.96% 28.42%
6.39 9.30 3.38 12.43 4.71 0.38 4.12 3.42 2.67
EPS in Rs 1.50 2.18 0.79 2.92 0.95 0.08 0.83 0.69 0.54
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
438 494 618 611 712 892 867 825
403 457 575 567 656 824 812 793
Operating Profit 35 38 43 44 56 68 55 32
OPM % 8% 8% 7% 7% 8% 8% 6% 4%
1 1 0 1 1 0 2 8
Interest 9 9 11 10 9 12 13 8
Depreciation 11 12 14 18 10 13 16 18
Profit before tax 16 17 19 17 38 43 28 15
Tax % 24% 24% 19% 24% 27% 26% 24%
13 13 15 13 28 32 21 11
EPS in Rs 19.90 20.87 24.02 18.39 39.32 7.48 4.26 2.14
Dividend Payout % 0% 0% 0% 0% 0% 13% 23%
Compounded Sales Growth
10 Years: %
5 Years: 12%
3 Years: 12%
TTM: -9%
Compounded Profit Growth
10 Years: %
5 Years: 10%
3 Years: 18%
TTM: -64%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 31%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 11%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 6 6 5 7 7 21 25 25
Reserves 112 125 145 156 197 216 397 400
57 62 77 65 102 86 65 12
48 71 86 67 108 104 134 138
Total Liabilities 223 264 312 295 414 428 621 574
79 84 99 113 136 161 199 191
CWIP 0 2 0 0 0 0 0 3
Investments 2 12 14 16 4 3 28 3
143 165 198 167 274 264 394 377
Total Assets 223 264 312 295 414 428 621 574

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
44 19 60 -26 72 50
-30 -30 -32 -3 -36 -188
-5 3 -28 28 -34 135
Net Cash Flow 9 -8 0 -1 2 -4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 65 61 63 45 78 50 61
Inventory Days 50 56 54 58 67 58 59
Days Payable 47 64 60 48 61 45 59
Cash Conversion Cycle 67 53 57 55 84 63 61
Working Capital Days 65 52 54 43 77 59 56
ROCE % 14% 14% 12% 17% 18% 10%

Shareholding Pattern

Numbers in percentages

16 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
32.93% 32.97% 32.97% 32.98% 32.99% 33.41%
6.21% 2.76% 1.46% 1.02% 0.56% 0.35%
13.15% 18.76% 14.38% 13.66% 11.93% 11.90%
47.71% 45.51% 51.20% 52.32% 54.53% 54.34%
No. of Shareholders 1,14,47687,49788,00386,22583,78278,607

* 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

DRHP

Credit ratings

Concalls