Elpro International Ltd - Stock Valuation and Financial Performance

BSE: 504000 | NSE: ELPROINTL | Construction - Real Estate | Small Cap

Elpro International Share Price

92.50 0.79 0.86%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Elpro International

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Elpro International stock performance -

mw4me loader
P/E Ratio (SA):
69.59
Market Cap:
1,562.3 Cr.
52-wk low:
54.5
52-wk high:
99.9

Is Elpro International Ltd an attractive stock to invest in?

1. Is Elpro International Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Elpro International Ltd is a below average quality company.

2. Is Elpro International Ltd undervalued or overvalued?

The key valuation ratios of Elpro International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Elpro International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Elpro International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Elpro International:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Elpro International Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 2.2%4%3.4%4.8%7.5%3.6%5.9%5.4%26.9%2.6%-
Value Creation
Index
-0.8-0.7-0.8-0.7-0.5-0.7-0.6-0.60.9-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 28.536.744.852.961.141.211063.272.497.5108
Sales YoY Gr.-28.8%22.3%18%15.5%-32.6%166.7%-42.5%14.7%34.6%-
Adj EPS -0.3-0.1-0.2-0.40.3-0.20.30.412.91.91.3
YoY Gr.-NANANANA-180%NA46.4%3039%-85.6%-
BVPS (₹) 9.99.89.59.110.313.412.613.572.47482.9
Adj Net
Profit
-3.9-2-3.6-5.64.2-44.7721831.522
Cash Flow from Ops. 11.98.726.834.157.5-76.32515.7-16230-
Debt/CF from Ops. 8.913.95.55.84.5-2.29.214-0.44.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.7%9.8%-3.9%34.6%
Adj EPS NA44%88%-85.6%
BVPS25%48.5%80.6%2.2%
Share Price 26% 12.4% 31.6% 53.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-2.5-1.3-2.4-3.93-2.22.23.129.82.51.7
Op. Profit
Mgn %
37.543.734.146.562.315.53148.14836.636.1
Net Profit
Mgn %
-13.8-5.5-8-10.66.8-9.74.311.1301.232.320.8
Debt to
Equity
0.70.811.41.80.71.110.10.1-
Working Cap
Days
665554562540473730239346311570342
Cash Conv.
Cycle
30624416445-707-6-155-118-12522

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 87.98%

Sales growth is good in last 4 quarters at 12.74%

Return on Equity has declined versus last 3 years average to 1.70%

Sales growth has been subdued in last 3 years -3.90%

Latest Financials - Elpro International Ltd.

Standalone Consolidated
TTM EPS (₹) 1.3 3.6
TTM Sales (₹ Cr.) 108 187
BVPS (₹.) 82.9 85.7
Reserves (₹ Cr.) 1,388 1,436
P/BV 1.11 1.08
PE 69.59 25.55
From the Market
52 Week Low / High (₹) 54.50 / 99.90
All Time Low / High (₹) 0.49 / 99.90
Market Cap (₹ Cr.) 1,562
Equity (₹ Cr.) 17
Face Value (₹) 1
Industry PE 78.9

Management X-Ray of Elpro International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *25.570.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Elpro International

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales283745536141110637297
Operating Expenses 18213028233576333864
Manufacturing Costs10122321141257172036
Material Costs2323332223
Employee Cost 2221225843
Other Costs 44335181261222
Operating Profit 1116152538634303533
Operating Profit Margin (%) 37.5%43.7%34.0%46.4%62.3%15.5%31.0%48.1%48.0%34.4%
Other Income 00010108431,19734
Interest 1418193033262925235
Depreciation 1001112455
Exceptional Items 0000000000
Profit Before Tax -4-2-4-6487751,20458
Tax 00000162-221516
Profit After Tax -4-2-4-64715798941
PAT Margin (%) -14.0%-5.6%-7.9%-10.5%6.8%172.7%4.3%11.1%1,365.9%42.4%
Adjusted EPS (₹)-0.3-0.1-0.2-0.40.34.20.30.458.42.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%9%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1541521481381422272132291,2261,254
Share Capital 991814141717171717
Reserves 1451431301241282101962121,2101,237
Minority Interest0000000000
Debt10311814219625314821520053
Long Term Debt2218147010910819719153
Short Term Debt81991281261444118910
Trade Payables347781518171535
Others Liabilities 97919552511186872128212
Total Liabilities 3563643933934545085155181,3741,503

Fixed Assets

Gross Block293029224556233
Accumulated Depreciation2121210033344
Net Fixed Assets988222222229
CWIP 2226290000000
Investments 2712712713133684214492571,071842
Inventories282720135441111
Trade Receivables3654234121218
Cash Equivalents 10513236452
Others Assets23265660743656240242410
Total Assets 3563643933934545085155181,3741,503

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 129273458-762516-16230
PBT -4-2-4-6487751,20458
Adjustment 1518193034-822429-1,170-22
Changes in Working Capital 1-7111020-82-6-15-11-1
Tax Paid 0001000-4-185-5
Cash Flow From Investing Activity -16-7-29-13-70100-8220387-133
Capex -13-4-2-9-26-41-26-2-2-230
Net Investments 000-2-30139-456381241
Others -2-3-26-1-142-11168-145
Cash Flow From Financing Activity 2-37-2514-2457-33-18560
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -14-18-19-18-20-13-23-21-19-3
Dividend Paid 0000000000
Others 151525-734-1180-12-16663
Net Cash Flow -2-15-42-10340-43
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-2.62-1.37-2.42-3.942.9838.592.163.18135.93.33
ROCE (%)3.845.985.47.6810.2328.678.546.56141.124.67
Asset Turnover Ratio0.080.10.120.140.140.090.210.120.080.07
PAT to CFO Conversion(x)N/AN/AN/AN/A14.5-1.0752.29-0.160.73
Working Capital Days
Receivable Days51424230192411466257
Inventory Days3402731911135522175444
Payable Days5414149061,0189641,5572,5483,2422,4223,461

Elpro International Ltd Stock News

Elpro International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Elpro International on 19-Apr-2024 16:01 is ₹92.50.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 19-Apr-2024 16:01 the market cap of Elpro International stood at ₹1,562.3.
The latest P/E ratio of Elpro International as of 19-Apr-2024 16:01 is 69.59.
The latest P/B ratio of Elpro International as of 19-Apr-2024 16:01 is 1.11.
The 52-week high of Elpro International is ₹99.90 and the 52-week low is ₹54.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Elpro International is ₹107.8 ( Cr.) .

About Elpro International Ltd

Elpro International Limited was incorporated in July 1962 as a public limited company, in technical and financial collaboration with General Electric, USA. The company is the only one outside the United States to manufacture surge arresters and zinc oxide discs with GE technology, acknowledged to be the best in the world.

The product portfolio of the company includes, surge arresters, distribution class arresters, station class arrestors, secondary surge arresters, under oil surge arrestors, accessories, zinc oxide discs and varistors.

The company’s corporate headquarters are located in Pune, 170 km from India’s financial capital Mumbai, and its multi-manufacturing facilities are based out of Pune and Hyderabad.

Elpro International Ltd. is India's largest and among the leading companies in South Asia in the design, manufacture and supply of distribution, intermediate and station class Metal Oxide Surge Arresters with technology from GE, USA. In tune with changing times and technology, Elpro's products were first upgraded from 2H type Intermediate Arresters to Active- Gap technology and, a few years later, again upgraded to Metal Oxide Arresters, alternatively known as Gapless. Besides technical advantages, Gapless Arresters provide significant cost savings in insulation compared to similar traditional Gap-type Arresters.

An ISO 9001-2000 company, Elpro International is the number one manufacturer of surge arresters in Asia manufactured with technical know how from GE USA. It is the only manufacturer outside the United States manufacturing Surge Arresters and Zinc Oxide Discs with GE technology  acknowledged to be the best in the world.

Elpro’s constant adherence to excellence in quality and expertise in marketing has ensured a reliable brand image and a dominant market share in each of its product lines in India. It is the first company to introduce & produce Surge Arresters as well as Metal Oxide Gapless Surge Arresters in India. Elpro won the ELCINA award in the Research & Development category in 1987and its products have been successfully type tested in renowned laboratories like CESI - Italy, KEMA - Netherlands and CPRI  India. Elpro International is the only manufacturer outside the US that meets IEC as well as ANSI standards.

Elpro International set up a metal oxide varistor manufacturing plant in its Pune facility in 1986 with technical expertise from GE. To enhance its capabilities further, Elpro acquired a Disconnecting Switch (Isolators) manufacturing company in 1994, Switchgear Manufacturing Company, which was set up in Hyderabad via a technical collaboration with ALPHA Switzerland.

Today, Elpro has a presence in international markets including USA, Mexico, Brazil, Columbia, Peru, Italy, France, Turkey, Russia, Ghana, Nigeria, Kenya, Iran, Iraq, Saudi Arabia, Bangladesh, Bhutan, Thailand, Philippines, Vietnam, Taiwan, Korea.

As part of its corporate vision to emerge as the leader in surge arresters, Elpro International acquired the Zinc Oxide Disc (active elements of surge arresters) manufacturing line from Harris, Ireland in 2001 and the same was installed in the company’s Pune facilities in the year 2002.

Harris and Elpro, both use GE’s technical expertise. As a result, the two companies share great synergy, which has translated in speedy absorption of technology and processes. At full operation the plant has an annual capacity to process 300 tonnes of Zinc Oxide Powder. With this new facility, Elpro has a combined annual capacity to produce 450 tonnes of Zinc Oxide Discs, making the Company the leading manufacturer and supplier of Zinc Oxide Discs in Asia.

Elpro continues to be on the fast track to growth with a strong focus on developing niche products and strategic acquisitions in existing, or new-product areas, with potential for global marketing. Some of Elpro’s national clients include ABB India; Bharat Heavy Electricals Limited (BHEL); National Thermal Power Corporation of India (NTPC); Reliance Industries; Siemens India; Tata Power Company and international clients include GE USA; KWPA Iran; Saudi Electric Company and Taiwan Power Company.

Awards/ Achievements

The company received the ‘ELCINA’ award for excellence in the development of high quality electronic components.

One of the few manufacturers, globally, whose Surge Arresters comply to both IEC and ANSI standards.

Recent developments

Elpro International's board at its meeting held on April 20, 2009, has converted the 35000 Convertible warrants of Mavi Investment Fund into 35000 numbers of Equity Shares of Rs 10 each at a premium of Rs 601 and shall rank pari passu to the existing shares of the company.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.