Elitecon International Ltd

₹ 15.7 -6.49%

21 Aug - close price

eliteconinternational.com BSE: 539533 NSE: ELITECON

About

Incorporated in 1987, Elitecon International Ltd is in the business of tobacco and allied products^[1]

Key Points

Business Overview:^[1]
EIL manufactures and trades tobacco-based products for both domestic and international markets. The company currently operates in overseas markets including the UAE, Singapore, Hong Kong, and European countries like the UK. It plans to expand its product range to include items like chewing tobacco, snuff grinders, match lights, matches, matchboxes, pipes, and other related articles.

Website BSE NSE

Market Cap ₹ 2,510 Cr.
Current Price ₹ 15.7
High / Low ₹ 423 / 15.3
Stock P/E 40.2
Book Value ₹ 1.01
Dividend Yield 0.32 %
ROCE 33.0 %
ROE 124 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company has delivered good profit growth of 403% CAGR over last 5 years

Cons

Stock is trading at 15.5 times its book value
Tax rate seems low
Company might be capitalizing the interest cost
Promoter holding has decreased over last 3 years: -31.1%

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Cigarettes & Tobacco Products Cigarettes & Tobacco Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	6.09	7.18	-0.71	3.22	9.83	44.49	49.56	79.13	48.40	120.41	199.23	504.90	502.73
	15.06	62.42	1.18	1.29	9.59	37.51	44.63	70.92	41.97	108.33	178.37	482.72	487.99
Operating Profit	-8.97	-55.24	-1.89	1.93	0.24	6.98	4.93	8.21	6.43	12.08	20.86	22.18	14.74
OPM %	-147.29%	-769.36%		59.94%	2.44%	15.69%	9.95%	10.38%	13.29%	10.03%	10.47%	4.39%	2.93%
	-0.09	0.00	0.00	0.00	0.26	-0.17	0.00	1.11	0.59	0.81	0.07	0.79	0.40
Interest	0.01	0.31	0.02	0.02	0.02	0.42	0.02	0.03	0.02	0.16	0.03	0.02	0.02
Depreciation	0.41	1.20	0.66	0.69	0.71	0.15	0.45	0.44	0.37	0.54	0.51	0.52	0.52
Profit before tax	-9.48	-56.75	-2.57	1.22	-0.23	6.24	4.46	8.85	6.63	12.19	20.39	22.43	14.60
Tax %	0.32%	-0.26%	-1.17%	-3.28%	0.00%	-1.12%	-1.79%	0.00%	0.15%	-0.16%	-0.10%	9.99%	34.66%
	-9.51	-56.60	-2.54	1.25	-0.24	6.30	4.54	8.84	6.62	12.21	20.41	20.20	9.54
EPS in Rs	-7.86	-46.78	-2.10	1.03	-0.20	5.21	3.75	7.31	5.47	0.08	0.13	0.13	0.06
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	0	1	1	0	0	0	0	0	19	58	57	298	1,327
	0	1	1	1	1	0	0	0	18	134	50	266	1,257
Operating Profit	0	0	0	-0	-0	-0	-0	-0	2	-76	7	32	70
OPM %	50%	5%	5%	-30%	-27%	-71%	-65%	-1,300%	8%	-131%	13%	11%	5%
	0	-0	0	0	0	0	0	0	0	0	0	3	2
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	1	2	2	2	2
Profit before tax	0	-0	0	0	0	0	-0	-0	1	-78	5	32	70
Tax %	0%	200%	40%	29%	0%	0%	0%	0%	24%	-0%	-3%	-0%
	0	-0	0	0	0	0	-0	-0	0	-78	5	32	62
EPS in Rs			0.03	0.05	0.01	0.01	-0.01	-0.04	0.36	-64.61	3.95	0.20	0.40
Dividend Payout %		0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	72%
5 Years:	331%
3 Years:	149%
TTM:	499%

Compounded Profit Growth
10 Years:	101%
5 Years:	403%
3 Years:	322%
TTM:	137%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	-96%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	124%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	0.50	1	1	1	1	1	1	1	1	1	1	160	160
Reserves	0	2	2	2	2	2	2	2	3	-75	-71	-38	2
	0	0	0	0	0	0	0	0	28	66	143	1	63
	0	1	1	1	0	0	0	0	53	94	46	47	280
Total Liabilities	1	4	4	4	3	3	3	4	85	86	119	169	505
	0	0	0	0	0	0	0	0	6	12	6	9	206
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	1	0	0	1	1	1	1	0	0	0	15	0
	1	3	4	4	2	2	2	2	79	74	113	145	299
Total Assets	1	4	4	4	3	3	3	4	85	86	119	169	505

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0	-3	-0	0	0	0	0	0	-25	-29	-79	5
	0	0	0	-0	-1	0	-0	-0	-2	-8	4	-20
	0	3	0	0	0	0	0	0	27	36	77	16
Net Cash Flow	0	-0	-0	0	-0	0	0	0	1	-1	2	1
Free Cash Flow	0	-3	-0	0	0	0	0	0	-30	-37	-75	-0
CFO/OP	1,300%	-4,029%	-940%	-308%	-309%	0%	-200%	-8%	-1,615%	38%	-1,082%	14%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	0	0	245	891	0	0	274	0	12	69	100	80
Inventory Days		167	120	0	0	0	19	0	746	93	332	56
Days Payable		0	45				307		1,264	156	220	57
Cash Conversion Cycle	0	167	320	891	0	0	-14	0	-506	5	212	79
Working Capital Days	2,008	637	1,046	2,088	1,887	5,579	3,394	78,475	490	-133	419	116
ROCE %	2%	4%	2%	3%	0%	1%	-0%	-1%	5%	-647%	16%	33%

Insights

In beta

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Foreign Exchange Earnings from Exports
INR Lakhs

xx.xx	xx.xx	x,xxx.xx	xx,xxx.xx
xx	xx	xx	xx
x	x	x	x
		x,xxx.xx	x,xxx.xx
		x,xxx.xx	xx,xxx.xx
			xx.xx
			xx
			xx

Please log in to see hidden values.

Number of Permanent Employees
count

Number of Proprietary Brand Names
count

Agro Commodities Segment Revenue
INR Lakhs

Tobacco Products Segment Revenue
INR Lakhs

Cigarette Production Speed
cigarettes per second

Number of Countries of Operation
count

Production Capacity of Cigarette Sticks
million sticks per month

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	90.49%	75.00%	75.00%	75.00%	75.00%	75.00%	60.00%	59.50%	59.43%	59.43%	59.43%	59.43%
	0.00%	15.49%	15.49%	15.49%	15.49%	15.49%	38.30%	38.26%	38.21%	38.00%	38.04%	36.43%
	9.51%	9.51%	9.51%	9.51%	9.51%	9.51%	1.70%	2.25%	2.36%	2.57%	2.53%	4.14%
No. of Shareholders	462	464	464	464	479	484	938	17,461	45,047	62,902	68,751	79,969

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	14.15%	14.15%	14.15%	0.00%	65.56%	90.49%	90.49%	75.00%	60.00%	59.43%	59.43%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	15.49%	38.30%	38.04%	36.43%
	0.00%	0.00%	0.00%	0.00%	23.58%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	85.85%	85.85%	85.85%	100.00%	10.86%	9.51%	9.51%	9.51%	1.70%	2.53%	4.14%
No. of Shareholders	513	513	514	461	460	462	462	464	938	68,751	79,969

* 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.

Elitecon International Ltd

Elitecon International Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Concalls