Elpro International Ltd
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]
- Market Cap ₹ 1,102 Cr.
- Current Price ₹ 65.0
- High / Low ₹ 81.9 / 52.7
- Stock P/E 1.01
- Book Value ₹ 72.7
- Dividend Yield 0.00 %
- ROCE 154 %
- ROE 149 %
- Face Value ₹ 1.00


Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 0.89 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 184% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 106%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Earnings include an other income of Rs.1,291 Cr.
- Debtor days have increased from 48.0 to 61.6 days.
* 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: Construction Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
35 | 31 | 34 | 28 | 37 | 45 | 51 | 58 | 41 | 110 | 63 | 72 | 83 | |
24 | 19 | 20 | 18 | 21 | 30 | 29 | 23 | 36 | 78 | 33 | 46 | 48 | |
Operating Profit | 11 | 12 | 14 | 10 | 16 | 15 | 23 | 34 | 6 | 31 | 30 | 27 | 35 |
OPM % | 32% | 38% | 43% | 36% | 43% | 33% | 44% | 60% | 14% | 29% | 48% | 37% | 43% |
6 | 1 | 4 | 0 | 0 | 0 | 14 | 19 | 137 | 14 | 16 | 1,273 | 1,291 | |
Interest | 10 | 15 | 11 | 14 | 18 | 19 | 30 | 34 | 25 | 27 | 25 | 23 | 18 |
Depreciation | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 |
Profit before tax | 5 | -3 | 6 | -4 | -2 | -4 | 6 | 19 | 116 | 16 | 18 | 1,272 | 1,304 |
Tax % | -8% | 1% | -6% | 0% | 3% | 2% | -2% | 0% | 14% | 15% | -12% | 17% | |
Net Profit | 5 | -3 | 6 | -4 | -2 | -4 | 6 | 18 | 100 | 14 | 20 | 1,057 | 1,087 |
EPS in Rs | 0.30 | -0.15 | 0.36 | -0.25 | -0.13 | -0.22 | 0.35 | 1.09 | 5.90 | 0.82 | 1.16 | 62.35 | 64.12 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 7% |
3 Years: | 21% |
TTM: | 28% |
Compounded Profit Growth | |
---|---|
10 Years: | 79% |
5 Years: | 184% |
3 Years: | 596% |
TTM: | 301750% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 10% |
3 Years: | 9% |
1 Year: | 19% |
Return on Equity | |
---|---|
10 Years: | 58% |
5 Years: | 95% |
3 Years: | 106% |
Last Year: | 149% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 5 | 9 | 9 | 9 | 18 | 14 | 73 | 44 | 27 | 29 | 17 | |
Reserves | 94 | 92 | 174 | 169 | 167 | 154 | -13 | -20 | 123 | 118 | 154 | 1,215 |
77 | 64 | 92 | 110 | 126 | 151 | 205 | 204 | 137 | 221 | 209 | 56 | |
220 | 200 | 108 | 107 | 109 | 111 | 64 | 118 | 153 | 85 | 79 | 92 | |
Total Liabilities | 396 | 360 | 378 | 391 | 406 | 429 | 270 | 316 | 430 | 441 | 459 | 1,380 |
19 | 12 | 11 | 9 | 9 | 9 | 103 | 136 | 176 | 199 | 196 | 193 | |
CWIP | 39 | 40 | 53 | 73 | 85 | 105 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 269 | 269 | 269 | 269 | 269 | 269 | 133 | 151 | 160 | 174 | 193 | 1,077 |
68 | 39 | 45 | 40 | 43 | 47 | 34 | 29 | 94 | 68 | 70 | 110 | |
Total Assets | 396 | 360 | 378 | 391 | 406 | 429 | 270 | 316 | 430 | 441 | 459 | 1,380 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-72 | 135 | -83 | 13 | 9 | 20 | 31 | 57 | -76 | 25 | 16 | -162 | |
88 | 9 | -17 | -17 | -16 | -22 | -12 | -68 | 100 | -82 | 20 | 387 | |
-19 | -147 | 103 | 2 | 6 | 7 | -23 | 12 | -24 | 57 | -33 | -185 | |
Net Cash Flow | -3 | -3 | 3 | -2 | -1 | 5 | -4 | 2 | -1 | 0 | 3 | 40 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 271 | 26 | 59 | 37 | 59 | 39 | 30 | 16 | 26 | 12 | 70 | 62 |
Inventory Days | 2,938 | 4,248 | 4,420 | 4,320 | 3,310 | 661 | 5,976 | |||||
Days Payable | 724 | 1,168 | 733 | 721 | 734 | 1,313 | 2,065 | |||||
Cash Conversion Cycle | 2,484 | 3,107 | 3,745 | 3,636 | 2,635 | 39 | 30 | -636 | 3,937 | 12 | 70 | 62 |
Working Capital Days | -587 | -1,288 | -427 | -601 | -356 | -383 | -222 | -248 | -530 | -92 | -196 | 3,925 |
ROCE % | 7% | 7% | 6% | 3% | 5% | 5% | 13% | 23% | 8% | 13% | 11% | 154% |
Documents
Announcements
- Financial Results For Quarter Ended June 30, 2022 10 Aug
- Board Meeting Outcome for Outcome Of Board Meeting Held On 10Th August, 2022 10 Aug
- Board Meeting Intimation for Meeting To Consider And Approve The Unaudited Financial Results For The Quarter Ended 30Th June, 2022. 3 Aug
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 6 Jul
-
Statement Of Investor Complaints For The Quarter Ended June 2022
6 Jul - No.of Investor complaints pending at the beginning of the quarter No.of Investor complaints received during the quarter No.of Investor complaints disposed of during the quarter …
Annual reports
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Nov 2017TranscriptPPT
Business Segments
Electrical Equipment Segment: It includes manufacturing and sale of Lightning Arresters, Varistor, Secondary Surge Arresters, Discharge Counter, accessories and services in respect thereof.
Real Estate Segment: It includes development of property and lease of land & premises. [1]