SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Esprit Stones Ltd (ESPRIT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: ESPRIT Ceramics/Marble/Granite/Sanitaryware | Small Cap | Esprit Stones Share Price

BSE Share Price
Not Listed

Esprit Stones Ltd (ESPRIT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: ESPRIT Ceramics/Marble/Granite/Sanitaryware | Small Cap | Esprit Stones Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹159 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹-2.2
TTM Sales
₹126 Cr.
Book Value per Share
₹55.7
P/E Ratio
0.00
Lower than its 5-year historical median
Industry PE
43.8
Price to Book (P/B)
1.30
Lower than its 5-year historical median
Price to Sales (P/S)
1.26
In line with its 5-year historical median
EV/EBITDA
89.26
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
8.36%
Outperforms industry median
Return on Capital Employed (ROCE)
10.31%
Outperforms industry median
Return on Assets (ROA)
4.37%
Operating Profit Margin
7.4%
Net Profit Margin
4.34%
Gross Profit Margin
9.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
20.51%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
-21.35%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
-18.76%
Asset Quality
Promoter Holding
73.63%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹100 Cr.
Equity
₹22 Cr.
Face Value
₹10
All Time Low / High
- / -

Esprit Stones stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Esprit Stones Ltd a good quality company?
Esprit Stones Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Esprit Stones Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Esprit Stones Ltd vs industry peers?
Esprit Stones Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 0.00%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Esprit Stones Ltd?
Promoters hold 73.63% of the Esprit Stones Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Esprit Stones Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of -39.73% based on the current price.

10 Year X-Ray : Login to view analysis.

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.
Esprit Stones Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 27.8%25.6%7.8%15%10.3%-
Value Creation
Index
1.00.8-0.50.1-0.3-

Growth Parameters

Sales 144186131160193126
Sales YoY Gr.-29.4%-29.6%21.9%20.5%-
Adj EPS 9.210.62.15.63-2.2
YoY Gr.-15%-80.4%169.2%-45.7%-
BVPS (₹) 2536.638.945.357.855.7
Adj Net
Profit
14.917.13.49.16.7-5
Cash Flow from Ops. 4.921.3-13.425.6-1.1-
Debt/CF from Ops. 10.12.2-4.21.7-33.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANA1.1%20.5%
Adj EPS NANA-34.1%-45.7%
BVPSNANA16.4%27.7%
Share Price - - - -35.5%

Key Financial Parameters

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
36.834.45.513.36.7-3.9
Op. Profit
Mgn %
19.315.98.911.47.4NAN
Net Profit
Mgn %
10.39.22.65.73.5-3.8
Debt to
Equity
1.20.80.90.60.3-
Working Cap
Days
01422402082140
Cash Conv.
Cycle
0266871710

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Sales144186131160193
Operating Expenses + 116157120142179
Manufacturing Costs2427192126
Material Costs641007386113
Employee Cost 913131518
Other Costs 1917142122
Operating Profit 2830121814
Operating Profit Margin (%) 19.3%15.9%8.9%11.4%7.4%
Other Income + 24256
Exceptional Items 00000
Interest 33443
Depreciation 56566
Profit Before Tax 222451411
Tax 65143
Profit After Tax 15194108
PAT Margin (%) 10.7%10.0%2.8%6.4%4.3%
Adjusted EPS (₹)9.611.62.36.43.8
Dividend Payout Ratio (%)0%0%0%0%0%

Valuation of Esprit Stones - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 40596373127
Share Capital 1010101622
Reserves 31505357105
Debt +4440493532
Long Term Debt25171462
Short Term Debt1923352930
Minority Interest00000
Trade Payables1943263246
Others Liabilities 3720182116
Total Liabilities 141163156161221

Fixed Assets

Net Fixed Assets +6166656167
Gross Block76879193105
Accumulated Depreciation1521263238
CWIP 71031
Investments 000019
Inventories1935373844
Trade Receivables1625262749
Cash Equivalents 1111322
Others Assets 2624253039
Total Assets 141163156161221

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 521-1326-1
PBT 222451411
Adjustment 78786
Changes in Working Capital -18-5-245-14
Tax Paid -6-6-1-1-5
Cash Flow From Investing Activity + -18-179-10-33
Capex -19-12-5-4-9
Net Investments 6-09-00
Others -5-54-6-24
Cash Flow From Financing Activity + 14-55-1634
Net Proceeds from Shares 000050
Net Proceeds from Borrowing 6-6-2-7-9
Interest Paid -3-3-4-4-3
Dividend Paid 00000
Others 11411-5-4
Net Cash Flow 1-01-10

Financial Ratio

PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)38.2731.646.0115.148.36
ROCE (%)27.8325.577.7514.9910.31
Asset Turnover Ratio1.151.150.821.011.01
PAT to CFO Conversion(x)0.331.11-3.252.6-0.13
Working Capital Days
Receivable Days35.9048.7071.306171.70
Inventory Days42.9068.5099.4084.8077.50
Payable Days109.20157.90172.70123.70126.30

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Esprit Stones Ltd FAQs

The current trading price of Esprit Stones on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Esprit Stones stood at ₹159.1 Cr

The latest P/E ratio of Esprit Stones as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Esprit Stones as of 31-Dec-1969 is 1.30.

The 52-week high of Esprit Stones is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Esprit Stones is ₹126 ( Cr.) .

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

The key valuation ratios of Esprit Stones Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

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

About Esprit Stones Ltd

Esprit Stones Limited was originally incorporated as ‘Esprit Stones Private Limited’, a private limited company under Companies Act, 2013, pursuant to a certificate of incorporation dated October 19, 2016 issued by the Central Registration Centre. Subsequently, the company was converted into a public limited company pursuant to a resolution passed by its shareholders at an Extra-ordinary General Meeting held on January 12, 2024 and a fresh certificate of incorporation dated February 5, 2024 was issued by the Registrar of Companies, Rajasthan at Jaipur consequent upon conversion, recording the change in name of the company from ‘Esprit Stones Private Limited’ to ‘Esprit Stones Limited’.

The company is primarily engaged in the manufacturing of Engineered Stones such as: (i) engineered quartz surfaces; and (ii) engineered marble surfaces. The company majorly manufactures engineered quartz surfaces and through its Subsidiary, Haique Stones Private Limited (HSPL), it manufactures engineered marble surfaces. Engineered Stones are composite material formed out of crushed stone that is held together by an adhesive. Engineered Stone’s non-porous characteristics, offer superior scratch, stain and heat resistance, making them extremely durable and therefore get an edge over competing products such as natural stones, laminate and other manufactured solid surfaces The strength, consistency, durability and appearance of its Engineered Stones, as well as their low maintenance makes it ideal for its application for vanities & bathroom surfaces, kitchen countertops, floors and wall cladding furniture, and other interior surfaces that are used in a variety of residential and non-residential applications. Through its innovative design and manufacturing processes, it is able to offer its product in wide variety of colours, styles, designs and textures.

It has customized its manufacturing processes in order to maximize the consistency, quality, durability and crack resistance of its Engineered Stones while also increasing its slickness and luster. Together with its research and development capabilities, its manufacturing expertise enables it to develop a number of aesthetically distinct designs for its products. It continually work to ensure that it acquires high quality raw materials for its Engineered Stones and ensure that its high-quality standards are met by conducting ongoing quality control checks of the raw materials and finished goods at its Manufacturing Facilities. Its business model is aimed to consistently continue to strengthen its product portfolio through continued investment in product innovation supported by strong research and development initiatives, marketing activities and the establishment of long-term relationships with its existing and new customers.

Business area of the company

The company is primarily engaged in the manufacturing of Engineered Stones such as: (i) engineered quartz surfaces; and (ii) engineered marble surfaces.

Product of the company

  • Engineered quartz surfaces
  • Engineered marbles surfaces
  • Unstaurated polyester resins

Awards and accreditations 

  • 2019-20: Rajasthan State Export award for Highest growth in category of miscellaneous during the year 2019-2020.
  • December 2021: UCCI excellence award in Manufacturing- medium enterprises category.
  • March 2022: UCCI excellence award in Manufacturing- medium enterprises category.
  • October 2023: Accorded the status of a Three-Star Export House in accordance with the provisions of the Foreign Trade Policy, 2023.

History and milestones

  • October 2016: Incorporated as Esprit Stones Private Limited.
  • September 2017” Established the company’s Manufacturing Facility I with 1 quartz pressing line and 1 calibrating and polishing line.
  • November 2017: Company made its 1st export sales.
  • February 2019: Increased its production capacity by installing 2nd quartz pressing line at Manufacturing Facility I.
  • November 2019: Launched ‘Haique’ as its brand for luxury surfaces.
  • March 2020: Crossed annual turnover of Rs 10,000 lakh.
  • December 2020: Installed 3rd quartz pressing line at Manufacturing Facility I.
  • March 2021: Crossed annual turnover of Rs 14,000 lakh.
  • July 2021: Established the company’s manufacturing facility II for quartz grit and powder manufacturing.
  • January 2021: Invested 51% shares in Addwaya Chemicals.
  • August 2021: Incorporated its wholly-owned subsidiary HSPL
  • August 2021: Incorporated its wholly-owned foreign subsidiary Haique Inc.
  • May 2022: Established its Manufacturing Facility III.
  • June 2022: Commenced commercial operation from its Manufacturing Facility III.
  • September 2022: Commenced commercial operation from its Manufacturing Facility IV.
  • January 2024: Conversion of the Company from a private limited company to a public limited company.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×