Elpro International Ltd

₹ 65.0 0.78%
12 Aug - close price
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

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]

  • 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
Pannalal Gupt
Pannalal Gupt
He participated in multiple movements including Quit India Movement and hunger strikes. He was an active volunteer. He arranged events, inspected the premises, hosted the guests and connected with various leaders.
Unsung Heroes →
Jass Kaur
Jass Kaur
She was responsible for the well-being of Ghadarites who came to Jhar Sahib Gurdwara for shelter. She also planned the proposed rebellion. Gurdwara was the secret meeting place for Ghadar Party members.
Unsung Heroes →

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

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
8 69 16 17 12 14 17 21 13 16 20 23 24
4 59 8 9 4 8 8 14 21 6 11 17 14
Operating Profit 4 10 8 7 7 6 9 7 -7 11 9 6 10
OPM % 54% 15% 51% 44% 65% 44% 54% 32% -56% 64% 47% 25% 41%
3 4 5 6 6 1 3 7 1 5 5 1,271 10
Interest 6 7 7 7 7 7 6 6 6 6 6 6 1
Depreciation 0 0 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 2 7 5 6 5 -0 5 7 -14 9 7 1,269 18
Tax % 28% 19% 0% 11% 0% -29% 12% -40% -3% 9% 8% 17% 11%
Net Profit 1 6 5 5 6 -1 5 10 -14 8 7 1,056 16
EPS in Rs 0.08 0.34 0.31 0.29 0.32 -0.04 0.27 0.60 -0.82 0.49 0.39 62.29 0.95

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%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
73.76 73.76 73.76 73.76 74.97 74.99 74.99 74.99 74.99 74.99 74.99 74.99
14.44 14.44 14.31 14.36 14.34 14.34 14.34 14.34 14.13 13.81 13.81 13.80
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
11.80 11.80 11.93 11.88 10.68 10.66 10.66 10.66 10.87 11.19 11.19 11.20

Documents

Sher Ali Afridi
Sher Ali Afridi
Sher Ali stabbed Lord Mayo in 1872. The Viceroy's assassination shocked British India and Great Britain.
Unsung Heroes →
Ashfaqulla Khan
Ashfaqulla Khan
He actively fought against British Forces. He was arrested for his involvement in 'Kakori Train Robbery' and hanged in 1927.
Unsung Heroes →