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 ₹ 1,018 Cr.
- Current Price ₹ 60.1
- High / Low ₹ 86.2 / 53.0
- Stock P/E 21.2
- Book Value ₹ 74.6
- Dividend Yield 0.38 %
- ROCE 5.27 %
- ROE 3.84 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 0.81 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 21.0% CAGR over last 5 years
Cons
- Company has a low return on equity of 6.92% over last 3 years.
- Earnings include an other income of Rs.30.2 Cr.
- Working capital days have increased from 114 days to 464 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 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
31 | 34 | 28 | 37 | 45 | 51 | 58 | 41 | 110 | 63 | 72 | 123 | |
19 | 20 | 18 | 21 | 30 | 29 | 23 | 36 | 78 | 33 | 46 | 78 | |
Operating Profit | 12 | 14 | 10 | 16 | 15 | 23 | 34 | 6 | 31 | 30 | 27 | 45 |
OPM % | 38% | 43% | 36% | 43% | 33% | 44% | 60% | 14% | 29% | 48% | 37% | 37% |
1 | 4 | 0 | 0 | 0 | 14 | 19 | 137 | 14 | 16 | 1,273 | 30 | |
Interest | 15 | 11 | 14 | 18 | 19 | 30 | 34 | 25 | 27 | 25 | 23 | 5 |
Depreciation | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 |
Profit before tax | -3 | 6 | -4 | -2 | -4 | 6 | 19 | 116 | 16 | 18 | 1,272 | 66 |
Tax % | 1% | -6% | 0% | 3% | 2% | -2% | 0% | 14% | 15% | -12% | 17% | 27% |
Net Profit | -3 | 6 | -4 | -2 | -4 | 6 | 18 | 100 | 14 | 20 | 1,057 | 48 |
EPS in Rs | -0.15 | 0.36 | -0.25 | -0.13 | -0.22 | 0.35 | 1.09 | 5.90 | 0.82 | 1.16 | 62.35 | 2.83 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 14% |
5 Years: | 16% |
3 Years: | 4% |
TTM: | 70% |
Compounded Profit Growth | |
---|---|
10 Years: | 32% |
5 Years: | 21% |
3 Years: | 51% |
TTM: | -39% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 3% |
3 Years: | 24% |
1 Year: | 0% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 7% |
3 Years: | 7% |
Last Year: | 4% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 9 | 9 | 9 | 18 | 14 | 73 | 44 | 27 | 29 | 17 | 17 | |
Reserves | 92 | 174 | 169 | 167 | 154 | -13 | -20 | 123 | 118 | 154 | 1,215 | 1,247 |
64 | 92 | 110 | 126 | 151 | 205 | 204 | 137 | 221 | 209 | 56 | 128 | |
200 | 108 | 107 | 109 | 111 | 64 | 118 | 153 | 85 | 79 | 92 | 122 | |
Total Liabilities | 360 | 378 | 391 | 406 | 429 | 270 | 316 | 430 | 441 | 459 | 1,380 | 1,513 |
12 | 11 | 9 | 9 | 9 | 103 | 136 | 176 | 199 | 196 | 193 | 418 | |
CWIP | 40 | 53 | 73 | 85 | 105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 269 | 269 | 269 | 269 | 269 | 133 | 151 | 160 | 174 | 193 | 1,077 | 1,012 |
39 | 45 | 40 | 43 | 47 | 34 | 29 | 94 | 68 | 70 | 110 | 83 | |
Total Assets | 360 | 378 | 391 | 406 | 429 | 270 | 316 | 430 | 441 | 459 | 1,380 | 1,513 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
135 | -83 | 13 | 9 | 20 | 31 | 57 | -76 | 25 | 16 | -162 | ||
9 | -17 | -17 | -16 | -22 | -12 | -68 | 100 | -82 | 20 | 387 | ||
-147 | 103 | 2 | 6 | 7 | -23 | 12 | -24 | 57 | -33 | -185 | ||
Net Cash Flow | -3 | 3 | -2 | -1 | 5 | -4 | 2 | -1 | 0 | 3 | 40 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 26 | 59 | 37 | 59 | 39 | 30 | 16 | 26 | 12 | 70 | 62 | 54 |
Inventory Days | 4,248 | 4,420 | 4,320 | 3,310 | 661 | 5,976 | 32 | |||||
Days Payable | 1,168 | 733 | 721 | 734 | 1,313 | 2,065 | 778 | |||||
Cash Conversion Cycle | 3,107 | 3,745 | 3,636 | 2,635 | 39 | 30 | -636 | 3,937 | 12 | 70 | 62 | -692 |
Working Capital Days | -1,288 | -427 | -601 | -356 | -383 | -222 | -248 | -530 | -92 | -75 | -47 | 464 |
ROCE % | 5% | 6% | 3% | 5% | 5% | 13% | 23% | 8% | 13% | 11% | 14% | 5% |
Documents
Announcements
- Disclosure Of Related Party Transactions For The Half Year Ended March 31, 2023 1d
- Announcement under Regulation 30 (LODR)-Dividend Updates 1d
- Corporate Action-Board approves Dividend 1d
- Audited Financial Results (Standalone And Consolidated) For The Quarter And Financial Ended March 31, 2023 1d
- Board Meeting Outcome for Outcome Of Board Meeting 1d
Annual reports
-
Financial Year 2022
from bse
-
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 2017TranscriptNotesPPT
Business Segments
1ELPROPARK - It is part of an integrated development comprising a residential complex, school, mall, and daycare.
Elpro City Square - Is Pune’s latest entertainment and lifestyle destination offering the finest in retail and fashion.
Elpro - It brings a complete range of Dynamic and High-performance Surge suppression products for the complete spectrum of High & Low voltage [1]