Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 35 | 52 | 116 | 139 | 207 | -7 | 70 | 100 | 54 | 189 | 185 | 139 |
| Expenses | 16 | 18 | 98 | 71 | 178 | 21 | 38 | 29 | 31 | 54 | 256 | 21 |
| Operating Profit | 19 | 35 | 18 | 68 | 28 | -28 | 32 | 71 | 22 | 135 | -71 | 118 |
| OPM % | 54% | 66% | 15% | 49% | 14% | 45% | 71% | 42% | 71% | -38% | 85% | |
| Other Income | 5 | 6 | 20 | 5 | 27 | 23 | -3 | 43 | 13 | 27 | -19 | 71 |
| Interest | 4 | 7 | 10 | 11 | 15 | 19 | 22 | 23 | 26 | 28 | 29 | 29 |
| Depreciation | 1 | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 5 | 3 | 4 | 3 |
| Profit before tax | 19 | 32 | 26 | 60 | 39 | -28 | 3 | 87 | 4 | 132 | -123 | 157 |
| Tax % | 2% | 26% | 7% | 21% | 17% | -24% | -164% | 15% | -186% | 29% | -25% | 26% |
| Net Profit | 18 | 24 | 24 | 48 | 32 | -21 | 7 | 74 | 11 | 94 | -92 | 116 |
| EPS in Rs | 1.08 | 1.40 | 1.42 | 2.81 | 1.90 | -1.24 | 0.43 | 4.39 | 0.66 | 5.53 | -5.43 | 6.85 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 45 | 51 | 58 | 41 | 110 | 63 | 72 | 123 | 257 | 390 | 528 | 567 |
| Expenses | 30 | 29 | 23 | 36 | 78 | 33 | 46 | 78 | 149 | 309 | 370 | 362 |
| Operating Profit | 15 | 23 | 34 | 6 | 31 | 30 | 27 | 45 | 107 | 81 | 158 | 205 |
| OPM % | 33% | 44% | 60% | 14% | 29% | 48% | 37% | 37% | 42% | 21% | 30% | 36% |
| Other Income | 0 | 14 | 19 | 137 | 14 | 16 | 1,273 | 30 | 30 | 71 | 64 | 92 |
| Interest | 19 | 30 | 34 | 25 | 27 | 25 | 23 | 5 | 25 | 67 | 106 | 112 |
| Depreciation | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 | 5 | 10 | 15 | 15 |
| Profit before tax | -4 | 6 | 19 | 116 | 16 | 18 | 1,272 | 66 | 107 | 74 | 100 | 170 |
| Tax % | -2% | -2% | 0% | 14% | 15% | -12% | 17% | 27% | 20% | 11% | 13% | |
| Net Profit | -4 | 6 | 18 | 100 | 14 | 20 | 1,057 | 48 | 85 | 66 | 87 | 129 |
| EPS in Rs | -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% | 8% | 12% | 18% | -0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 28% | 53% | 62% | 54% | ||
| Compounded Profit Growth | 38% | 35% | 34% | 39% | ||
| Stock Price CAGR | 23% | 23% | 29% | 95% | ||
| Return on Equity | % | 5% | 4% | 4% |
| 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 |
| Borrowings | 130 | 155 | 205 | 264 | 165 | 230 | 220 | 56 | 128 | 365 | 1,010 | 1,209 |
| Other Liabilities | 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 |
| Fixed Assets | 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 |
| Other Assets | 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 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 9 | 20 | 31 | 57 | -76 | 25 | 16 | -162 | -136 | 141 | 219 | 69 |
| Cash from Investing Activity | -16 | -22 | -12 | -68 | 100 | -82 | 20 | 387 | 34 | -342 | -767 | -19 |
| Cash from Financing Activity | 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% | 87% |
| 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 | -591 | -502 |
| ROCE % | 5% | 5% | 13% | 22% | 8% | 13% | 11% | 14% | 4% | 8% | 5% | 7% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 74.99% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% |
| FIIs | 12.03% | 11.33% | 11.22% | 11.22% | 10.45% | 8.47% | 7.80% | 8.36% | 8.25% | 8.22% | 7.99% | 7.05% |
| DIIs | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.06% |
| Public | 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 | 9,478 | 8,965 | 9,278 | 10,259 | 13,706 | 18,301 | 18,421 | 17,485 | 17,384 | 16,657 | 15,801 | 12,807 |
Fundamentals
Market Cap₹ 2,894 Cr.
Current Price₹ 170
Stock P/E22.4
Book Value₹ 120
ROCE6.61 %
ROE4.35 %
Dividend Yield0.41 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)54%
Compounded Profit Growth (TTM)39%
Consolidated figures.
Valuation
Market capRs 2,954 Cr
Enterprise valueRs 4,122 Cr
P/E (TTM)22.87x
Price to book1.45x
Price to sales5.21x
EV / EBITDA13.86x
EV / EBIT14.62x
EV / sales7.27x
Price to cash flow42.75x
Earnings yield4.37%
P/E, 3-year average16.98x
P/B, 3-year average0.72x
P/E, 5-year average14.63x
P/B, 5-year average0.76x
Profitability
Operating margin (excl. other income)29.92%
Operating margin (incl. other income)41.99%
EBITDA margin52.44%
Pre-tax margin30.01%
Net profit margin22.78%
Net margin, latest quarter83.73%
ROE4.30%
ROCE6.57%
ROA2.49%
ROE, 3-year average4.63%
ROCE, 3-year average6.69%
ROA, 3-year average3.19%
ROE, 5-year average33.67%
ROCE, 5-year average35.90%
ROA, 5-year average25.57%
ROIC (approx.)7.67%
Tax rate12.97%
Other income / net worth3.14%
Growth
Sales growth (latest year)35.34%
Profit growth (latest year)32.16%
Sales CAGR, 3 years62.49%
Sales CAGR, 5 years52.92%
Profit CAGR, 3 years22.15%
Profit CAGR, 5 years34.65%
Sales growth QoQ-25.20%
Sales growth YoY (latest quarter)39.09%
Profit growth YoY (latest quarter)56.27%
Per share
EPS (TTM)Rs 7.62
EPS (latest year)Rs 5.16
EPS (latest quarter)Rs 6.85
EPS, 3-year averageRs 4.70
EPS, 5-year averageRs 15.86
Book value per shareRs 119.81
Sales per shareRs 33.46
Cash flow per shareRs 4.08
Free cash flow per shareRs -3.13
Dividend per share, 3-year averageRs 0.65
Dividend per share, 5-year averageRs 0.51
Dividends
Dividend payout, 3-year average14.92%
Dividend payout, 5-year average12.66%
Efficiency
Asset turnover0.15x
Fixed asset turnover0.58x
Inventory turnover281.20x
Inventory days1 days
Debtor days3 days
Debtors turnover115.82x
Creditor days15 days
Cash conversion cycle-11 days
Working capital days-502 days
Leverage
Total debtRs 1,209 Cr
Cash and bankRs 41 Cr
Net debtRs 1,168 Cr
Debt to equity0.60x
Net debt / EBITDA3.93x
Interest coverage2.52x
Owners' fund to total sources56.12%
Debt to assets33.42%
Cash flow
Cash from Operating Activity (latest year)Rs 69 Cr
Cash from Investing Activity (latest year)Rs -19 Cr
Cash from Financing Activity (latest year)Rs -13 Cr
Net Cash Flow (latest year)Rs 37 Cr
Free cash flow (latest year)Rs -53 Cr
FCFE (approx.: FCF + change in debt)Rs 146 Cr
Cash from ops / profit, 5 years0.10x
Sales to cash flow7.64x
Statement figures
Net sales (TTM)Rs 567 Cr
Net sales (latest year)Rs 528 Cr
Sales (latest quarter)Rs 139 Cr
Operating profit excl. other income (latest year)Rs 158 Cr
Operating profit (latest quarter)Rs 118 Cr
Other income (TTM)Rs 92 Cr
EBITDA (TTM)Rs 297 Cr
PBDT (TTM)Rs 186 Cr
Profit before tax (TTM)Rs 170 Cr
Tax (latest year)Rs 13 Cr
Net profit (TTM)Rs 129 Cr
Net profit (latest year)Rs 87 Cr
Net profit (latest quarter)Rs 116 Cr
Depreciation (TTM)Rs 15 Cr
Depreciation (latest quarter)Rs 3 Cr
Interest (TTM)Rs 112 Cr
Cost of goods sold (latest year)Rs 309 Cr
Total expenditure (latest year)Rs 370 Cr
Total income (latest year)Rs 592 Cr
Share capitalRs 17 Cr
ReservesRs 2,014 Cr
Shareholders' fundsRs 2,030 Cr
Total assetsRs 3,618 Cr
Net blockRs 914 Cr
Capital work in progressRs 31 Cr
InvestmentsRs 2,388 Cr
ReceivablesRs 5 Cr
InventoryRs 1 Cr
Other liabilitiesRs 378 Cr
Shares outstanding (crore)16.95
Ownership
Promoter holding75.00% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 22.9 is at the 40th percentile of its own 9.4-year range
(median 30.8, low 1.0, high 169.1).
P/B 1.45 is at the 55th percentile (median 1.25).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | ELPROINTL | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +1.3% | -2.8% | +4.1 pts |
| 1 month | -0.4% | -6.8% | +6.4 pts |
| 3 months | +0.5% | -7.6% | +8.1 pts |
| 3 years | +120.6% | +14.2% | +106.4 pts |
| 5 years | +191.0% | +27.9% | +163.1 pts |
Red flags
F-score 6 of 8| look | Profit leans on other income Other income was 64% of pre-tax profit in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹139 Cr +39.0% vs Jun 2025.
Net profit ₹116 Cr +56.8%.
Against our estimate for Jun 2026: sales -13.1%, profit +106.8% beat. Our estimate for Sep 2026: sales Rs 86 Cr, profit Rs 30 Cr (how).
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| DLF Ltd | 161,638 | 37.6 | 6.32 % |
| Lodha Developers Ltd | 110,592 | 26.8 | 16.4 % |
| Phoenix Mills Ltd | 68,996 | 53.2 | 12.4 % |
| Oberoi Realty Ltd | 64,099 | 24.2 | 17.3 % |
| Prestige Estates Projects Ltd | 61,056 | 53.6 | 10.4 % |
| Godrej Properties Ltd | 49,232 | 30.4 | 7.63 % |
| Anant Raj Ltd | 21,675 | 37.5 | 12.1 % |
| Brigade Enterprises Ltd | 18,370 | 27.0 | 10.5 % |
| Horizon Industrial Parks Ltd | 14,709 | 3.18 % | |
| Sobha Ltd | 13,008 | 56.4 | 6.86 % |
| Aditya Birla Real Estate Ltd | 12,963 | -4.48 % | |
| SignatureGlobal India Ltd | 10,614 | 2.38 % | |
| Sri Lotus Developers & Realty Ltd | 10,466 | 40.7 | 21.2 % |
| Max Estates Ltd | 9,312 | 1,586 | 1.40 % |
| Embassy Developments Ltd | 7,833 | -2.44 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
High low price variation greater than 100perc in previous 6 monthsLess than 100 unique PAN traded in previous 30 days
Quick answers
What is the market cap of Elpro International Ltd?
Elpro International Ltd (ELPROINTL) has a market capitalisation of Rs 2,894 Cr. at the 2026-10-01 close.
What is the P/E ratio of Elpro International Ltd?
Elpro International Ltd trades at a P/E of 22.4 on trailing twelve-month profit, at the 2026-10-01 close.
What were Elpro International Ltd's latest quarterly results?
In the Jun 2026 quarter, Elpro International Ltd sales was Rs 139 Cr (+39.0% vs Jun 2025) and net profit was Rs 116 Cr.
What is the 52-week high and low of Elpro International Ltd?
The 52-week high is Rs 180.89 and the 52-week low is Rs 86.00.