Elpro International Ltd

AI
Elpro Internatio Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Elpro International Ltd

₹ 175 -0.55%
21 Aug - close price
elpro.co.in BSE: 504000 NSE: ELPROINTL
About

Elpro International Limited is engaged in manufacturing surge arresters, construction and development of real estate properties, equity investment in third parties and windmill operations. [1]

Key Points

History & Promoters[1]
The Company is promoted by the Dabriwala family, which has diversified interests across mining, manufacturing, real estate and insurance. The company was initially engaged in manufacturing power distribution equipment before shifting focus towards real estate development in the late 1990s. The family also promoted International Conveyors Ltd. and entered into an insurance joint venture with MetLife.

Website BSE NSE
  • Market Cap ₹ 2,974 Cr.
  • Current Price ₹ 175
  • High / Low ₹ 183 / 71.2
  • Stock P/E 23.0
  • Book Value ₹ 120
  • Dividend Yield 0.40 %
  • ROCE 6.57 %
  • ROE 4.30 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 34.7% CAGR over last 5 years
  • Company's median sales growth is 25.0% of last 10 years

Cons

  • Company has a low return on equity of 4.35% over last 3 years.
  • Promoters have pledged 77.3% of their holding.
  • Earnings include an other income of Rs.92.4 Cr.

* 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

Consumer Discretionary Realty Realty Residential, Commercial Projects

Part of BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
52 35 52 116 139 207 -7 70 100 54 189 185 139
17 16 18 98 71 178 21 38 29 31 54 256 21
Operating Profit 34 19 35 18 68 28 -28 32 71 22 135 -71 118
OPM % 67% 54% 66% 15% 49% 14% 45% 71% 42% 71% -38% 85%
1 5 6 20 5 27 23 -3 43 13 27 -19 71
Interest 3 4 7 10 11 15 19 22 23 26 28 29 29
Depreciation 1 1 1 1 2 2 4 3 3 5 3 4 3
Profit before tax 31 19 32 26 60 39 -28 3 87 4 132 -123 157
Tax % 36% 2% 26% 7% 21% 17% -24% -164% 15% -186% 29% -25% 26%
20 18 24 24 48 32 -21 7 74 11 94 -92 116
EPS in Rs 1.15 1.08 1.40 1.42 2.81 1.90 -1.24 0.43 4.39 0.66 5.53 -5.43 6.85
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
37 45 51 58 41 110 63 72 123 257 390 528 567
21 30 29 23 36 78 33 46 78 149 309 371 362
Operating Profit 16 15 23 34 6 31 30 27 45 107 81 157 205
OPM % 43% 33% 44% 60% 14% 29% 48% 37% 37% 42% 21% 30% 36%
0 0 14 19 137 14 16 1,273 30 30 71 65 92
Interest 18 19 30 34 25 27 25 23 5 25 67 106 112
Depreciation 1 0 1 1 1 2 4 5 5 5 10 15 15
Profit before tax -2 -4 6 19 116 16 18 1,272 66 107 74 100 170
Tax % -3% -2% -2% 0% 14% 15% -12% 17% 27% 20% 11% 13%
-2 -4 6 18 100 14 20 1,057 48 85 66 87 129
EPS in Rs -0.13 -0.22 0.35 1.09 5.90 0.82 1.16 62.35 2.83 5.04 3.90 5.16 7.61
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 8% 12% 18% 0%
Compounded Sales Growth
10 Years: 28%
5 Years: 53%
3 Years: 62%
TTM: 54%
Compounded Profit Growth
10 Years: 38%
5 Years: 35%
3 Years: 33%
TTM: 39%
Stock Price CAGR
10 Years: 25%
5 Years: 26%
3 Years: 37%
1 Year: 102%
Return on Equity
10 Years: %
5 Years: 5%
3 Years: 4%
Last Year: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 5 14 14 14 17 17 17 17 17 17 17 17
Reserves 167 154 -13 -20 123 118 154 1,215 1,247 1,590 2,019 2,014
130 155 205 264 165 230 220 56 128 365 1,010 1,209
105 107 64 59 126 75 67 92 122 154 355 378
Total Liabilities 406 429 270 316 430 441 459 1,380 1,513 2,127 3,401 3,618
9 9 103 136 176 199 196 193 418 456 711 914
CWIP 85 105 0 0 0 0 0 0 0 0 6 31
Investments 269 269 133 151 160 174 193 1,077 1,012 1,578 2,539 2,388
43 47 34 29 94 68 70 110 83 93 145 286
Total Assets 406 429 270 316 430 441 459 1,380 1,513 2,127 3,401 3,618

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
9 20 31 57 -76 25 16 -162 -136 141 219 69
-16 -22 -12 -68 100 -82 20 387 34 -342 -767 -19
6 7 -23 12 -24 57 -33 -185 60 202 548 -13
Net Cash Flow -1 5 -4 2 -1 0 3 40 -42 1 -1 37
Free Cash Flow -4 0 17 23 -118 -1 14 -164 -366 98 -53 -53
CFO/OP 59% 134% 140% 166% -1,348% 80% 64% 88% -286% 141% 296% 88%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 59 39 30 16 26 12 70 62 54 10 6 3
Inventory Days 3,310 661 5,976 32 4 1 1
Days Payable 734 1,313 2,065 778 78 15 15
Cash Conversion Cycle 2,635 39 30 -636 3,937 12 70 62 -692 -64 -7 -11
Working Capital Days -1,345 -1,427 -1,173 -1,200 -891 -152 -246 -308 -409 -245 -592 -284
ROCE % 5% 5% 13% 22% 8% 13% 11% 14% 4% 8% 5% 7%

Insights

In beta
Mar 2021 Dec 2023 Dec 2024 Dec 2025
Elpro City Square Mall Occupancy Rate
% ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Investment Portfolio Market Value
₹ crore ・Standalone data
One Elpro Business Park (OEP) Occupancy Rate
% ・Standalone data
Average Monthly Rental Income - Business Park (OEP)
₹ crore ・Standalone data
Average Monthly Rental Income - Mall
₹ crore ・Standalone data
Mall Leased Area
lakh sq ft ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
74.99% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
12.03% 11.33% 11.22% 11.22% 10.45% 8.47% 7.80% 8.36% 8.25% 8.22% 7.99% 7.05%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.06%
12.97% 13.66% 13.76% 13.77% 14.54% 16.52% 17.19% 16.63% 16.73% 16.78% 17.01% 17.89%
No. of Shareholders 9,4788,9659,27810,25913,70618,30118,42117,48517,38416,65715,80112,807

* 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

Right Issue

Credit ratings

Concalls

  • Nov 2017
    Transcript
    AI Summary
    PPT