Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

KFO    


Nashik, India

KFO do only fundamental based research for Investors. Our belief is in the top down approach and fundamentally strong company and industry .

Read More..
Contributor since: 2022

25

Articles

6

Likes

3

Followers

ELIN

Comments: 0 | Likes: 0 | Current Price: ₹ 204.55


A Detailed Equity Research Report on Elin Electronics Limited

A Detailed Equity Research Report on Elin Electronics Limited with a tagline A leading electronics manufacturing services (EMS) provider.


ELIN ELECTRONICS LIMITED

Company Background:

ü  Incorporated in 1969, Elin Electronics Limited is a leading electronics manufacturing services ("EMS") provider. The company is a manufacturer of end-to-end product solutions for major brands of lighting, fans, and small/ kitchen appliances in India, and is one of the largest fractional horsepower motors manufacturers in India.

ü  The company has three manufacturing facilities which are strategically located in Ghaziabad (Uttar Pradesh), Baddi (Himachal Pradesh), and Verna (Goa).

ü  It has been allotted land measuring approximately 16,200 square meters and 3,600 square meters on 99 years and 90 years leases in Bhiwadi (Rajasthan) and Noida (Uttar Pradesh), respectively. As of Dec 2022, the allotment of these land parcels had yet to be registered as leases.

ü  The company also has a centralized R&D center in Ghaziabad (Uttar Pradesh), focusing on the research and development of all aspects of OEM and ODM models including concept sketching, design refinement, generating optional features, and testing.

 

KEY STOCK STATISTICS:

Market Capitalization (crs):  862/-

Book Value: Rs. 100.20/-

Face Value: Rs.5 /-

52 week High/Low:  244/116

P/E Ratio: 83.50

P/BV: 1.70

Dividend Yield: 0.58/-

Source: www.sharescart.com 

Sharing Pattern:


Source: www.bseindia.com

Returns(%):

  3 MONTHS 6 MONTHS 12 MONTHS
SENSEX -1.04 -10.42 2.8
ELIN NA NA NA

Source: Company, KFO Research 

GLOBAL ECONOMY:

The global economy is rebounding well since early 2022, led by countries like the United States, China, and India. Nations have learned from the Covid-19 pandemic and are preparing for future black swan events. A powerful post-recession recovery is underway, driven by increased demand and improved supply.

In 2023, the global economy encountered challenges like the Russia-Ukraine conflict, resurgence of the Covid-19 pandemic, and commodity price fluctuations. The International Monetary Fund (IMF) reports a dip from 3.4% (2022) to 2.8% (2023), but expects 3.0% growth in 2024, indicating a positive trajectory. Advanced economies slow down to 1.3% (2023) and 1.4% (2024) due to geo economic fragmentation, while emerging markets project stronger growth at 3.9% (2023) and 4.2% (2024). Tightened monetary policies are likely to cool commodity prices and demand. Recovery signs are likely to emerge through easing inflation and accommodative banking, hinting at a brighter 2023 path with a focus on emerging markets’ resilience and supply chain resolution. Despite surpassing 2022 growth expectations, aggressive policy tightening, geopolitical uncertainties, and declining business sentiment dampen global growth outlook. Policy responses prioritising stability, inclusivity, and sustainability are crucial in shaping the future trajectory of the global economy.

(Source: https://www.imf.org/en/Publications/WEO/ Issues/2023/04/11/world-economic-outlook-april-2023)

INDIAN ECONOMY:

India’s economy has demonstrated remarkable resilience, positioning itself as a key driver of global economic progress. This robust economic growth is underpinned by a confluence of factors. Notably, an upsurge in domestic consumption, increased capital expenditure, and foreign investments contribute significantly to this expansion. Favourable Government policies and a thriving manufacturing sector are likely to further propel the nation’s economic prosperity. India’s commitment to innovation is evident through key initiatives like PM Gati Shakti, the National Logistics Policy, and Production Linked Incentive (PLI) Scheme. As of March 2023, India’s GDP stood at approximately USD 3.75 Trillion as a result of which the country secured its place among the top five fastest-growing economies in 2022, surpassing the UK. Based on the RBI’s projections, India’s GDP is expected to grow at the rate of 7.2% in 2023 and 6.5% in 2024. The Union Budget 2023-24 outlines the vision of ‘Amrit Kaal,’ aiming for an inclusive economy with increased capital expenditure. However, challenges like slower consumption growth, external conditions, rising borrowing costs, and stagnant income may hinder private consumption and overall economic development. Prudent policies and strategies are essential to address these impediments effectively.

(Source: https://www.forbesindia.com/article/explainers/ gdp-india/85337/1)

 

GLOBAL ELECTRONICS INDUSTRY

Over the past six decades, the global electronics industry has undergone significant advancements. The industry’s expansion has been primarily fuelled by emerging technologies, generating a robust demand worldwide. It encompasses a wide range of sectors, including electronics products, design, components, and manufacturing services. Historically, the electronics market has shown substantial growth. Furthermore, according to Frost & Sullivan’s analysis, the industry is projected to exhibit a compound annual growth rate (CAGR) of 5.2%, reaching USD 2,955 Billion by 2025. This growth is being propelled by several key factors, such as increasing disposable income, a higher acceptance of audio and video broadcasting, wider internet penetration, the younger generation’s fascination with next-gen technologies, and the emergence of e-commerce, among others.

 

INDIAN EMS INDUSTRY

India’s EMS market is projected to grow to USD 135 Billion by 2025-26, at a CAGR of 30.3%. In the EMS market, original equipment manufacturing (OEM) holds an 80% share, while original design manufacturing (ODM) accounts for 20%. Limited product differentiation exists as OEMs provide reference designs to EMS providers. To adapt, EMS companies are embracing ODM models, offering turnkey solutions from design to reverse logistics. They diversify products, leverage global footprints, and ensure swift deliveries, outperforming competitors. Furthermore, the growth of India’s EMS sector is driven by a robust consumer economy and rising demand for consumer and industrial electronics. The Government’s favourable policy initiatives and shifts in global manufacturing have further strengthened India’s position as a preferred destination for electronics manufacturing investments, with a focus on import substitution. Brands are increasingly embracing the ODM model and exploring new product segments, propelling them toward EMS engagement. As the demand increases, EMS/ODM players are encouraged to establish a local component ecosystem, bolstering domestic electronics capabilities. Moving ahead fractional horsepower motors (FHP) with power ratings below one horsepower are used in lowvoltage applications like electric fans, mixers, and juicer mixers. The Indian market is price competitive, but valueadded services can sway customers. Electrification, decreasing prices, and new manufacturing facilities will drive the demand for FHP motors in household appliances.

  Source: Company Annual Report

BUSINESS HIGHLIGHTS & ANALYSIS:

PROS

  • Company has reduced debt.

 

CONS

  • Promoter holding is low: 33.0%
  • Company has a low return on equity of 10.9% over last 3 years.
  • Dividend payout has been low at 9.43% of profits over last 3 years

 Source: Company Report, KFO Research

Growth Drivers for Elin Electronics

    1. Urbanisation and Income Rise: Growing urbanisation and rising incomes drive the demand for consumer electronics. The expanding middle class, changing lifestyles, and easy financing options shorten product replacement cycles. Electronics are now essential utilities, not just luxuries.
    2.  E-Tail Boom: E-commerce thrives due to internet expansion and smartphone usage, offering speed, cost savings, and scalability. Consumers are embracing online shopping due to the convenience and competitive prices.
    3.  Tech Advancements: Rapid technological progress leads to price reductions, fuelling electronics sales. The ‘Make in India’ initiative attracts investments, creating more affordable products from computers to smartphones.
    4.  Favourable Policies: Government support, favourable policies, and investments boost the consumer electronics sector’s growth, driving India’s global prominence. India’s proactive initiatives covers Production Linked Incentive (PLI) Scheme, Scheme for Promotion of Manufacturing of Electronic Components and Semiconductors (SPECS), Modified Electronics Manufacturing Clusters Scheme (EMC 2.0), and MSIPS.
    5. Benefits of EMS Model: Rising electronic product demand leads brands to partner with EMS providers, gaining cost-effectiveness, quick manufacturing, and reliable aftermarket support.
    6. China + 1 Strategy: Increasing Chinese manufacturing costs drive OEMs to explore alternatives alongside China, considering comparable pricing, quality, and responsiveness.
    7. Focus on Domestic Manufacturing: India’s robust electronics growth, driven by local demand and Government initiatives (Make in India, Digital India), attracts significant EMS investments.
    8. Export Focus: India’s potential as a top manufacturing destination supports ‘Make in India for the World.’ Government-industry collaboration is key for Electronic System Design and Manufacturing (ESDM) production success.

 Source: Company Annual Report

FUTURE OUTLOOK:

ü  Enhance customer base and relationships through cross selling and product development.

ü  Expand ODM share of the business.

ü  Focus on one-stop-shop facility with an increased degree of backward integration.

ü  Augmenting our R&D capabilities.

 Source: Company Annual ReporT

 

VALUATIONS:

ü  On the basis of EPS Multiple Method, we are recommending ‘Buy’ for the stock. Since the stock offers good opportunity, we initiate a ‘BUY’ signal on the stock with 12-month price target of Rs 244/- share an upside of 41.04 % from current levels.

PEER COMPARISON:

# Company CMP M Cap 52W High 52W Low PE PB ROCE Last Yr ROE Last Yr PAT TTM Div Yield
1 Bharat Electronics Ltd. 139.2 101789 147.2 87 32.2 7.3 30.1 22.5 3113 1.8
2 Bharat Heavy Electricals Ltd. 131.1 45650 149 58.1 142 1.7 3.4 1.8 263 0.6
3 Thermax Ltd. 3158 37727 3175 1830.4 79 9.2 15 12.3 452 0.4
4 Triveni Turbine Ltd. 429.1 13629 456.2 229 63.9 17.9 31.9 23.9 216 0
5 Praj Industries Ltd. 598.7 11002 610 298.6 42.8 10.2 32.4 24.1 257 1.3
6 KSB Ltd. 3040.3 10573 3220 1717 53.3 9.3 23.3 17 191 0.8
7 BEML Ltd. 2305 9592 2715.6 1129.1 58.1 4 11.2 6.6 165 0.8
8 Elecon Engineering Company Ltd. 793 8897 983.4 317.4 33.2 7 25.8 20.4 264 0.5
9 GMM Pfaudler Ltd. 1854.8 8387 2189.5 1350 47.1 10.4 26 32.2 206 0.1
10 Action Construction Equipment Ltd. 674.9 8037 822 264 41.1 8.7 28.6 20.7 195 0.2

 source: www.sharescart.com

BALANCE SHEET:

#(Fig in Cr.) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Shareholder's Funds 116 130 145 163 209 262 303 493
Minority's Interest 0 0 0 0 0 0 0 0
Borrowings 25 31 32 39 40 37 34 40
Other Non-Current Liabilities 0 0 1 0 1 9 10 12
Total Current Liabilities 89 74 100 123 126 200 185 190
Total Liabilities 229 235 278 325 376 508 533 734
Fixed Assets 66 79 84 99 134 161 188 232
Other Non-Current Assets 27 26 41 47 17 21 23 41
Total Current Assets 136 130 153 179 225 326 322 461
Total Assets 229 235 278 325 376 508 533 734

PROFIT AND LOSS ACCOUNT:

#(Fig in Cr.) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Net Sales 475 438 494 618 786 862 1094 1075
Other Income 1 1 1 1 1 3 1 2
Total Income 476 439 495 618 787 865 1095 1078
Total Expenditure 436 403 457 575 730 796 1015 1010
Operating Profit 41 37 38 43 56 69 80 67
Interest 9 9 9 11 12 10 13 13
Depreciation 9 11 12 14 20 12 14 19
Exceptional Income / Expenses 0 0 0 0 0 0 0 0
Profit Before Tax 23 16 17 18 24 47 53 36
Provision for Tax 5 4 4 3 6 13 14 9
Profit After Tax 18 13 13 15 19 35 39 27
Adjustments 2 2 2 3 0 0 0 0
Profit After Adjustments 20 14 15 18 19 35 39 27
Adjusted Earnings Per Share 5.2 3.7 4.1 4.7 4.6 8.5 9.6 5.6

CASH FLOW STATEMENT : 

#(Fig in Cr.) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Opening Cash & Cash Equivalents 3 3 2 11 3 9 5 4
Cash Flow from Operating Activities 17 36 44 15 83 -34 57 62
Cash Flow from Investing Activities -27 -23 -30 -27 -43 -5 -28 -197
Cash Flow from Financing Activities 10 -14 -5 3 -33 34 -30 131
Net Cash Inflow / Outflow 0 -1 9 -8 6 -4 -1 -4
Closing Cash & Cash Equivalent 3 2 11 2 9 5 4 0

source: www.sharescart.com

 

Copmpany, KFO Research

 

 

SSource:  Company, KFO Research

RETURNS (%):

Disclosure:

I/we have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.

Business relationship disclosure:

I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Stocx Research Club). I have no business relationship with any company whose stock is mentioned in this article.

Disclosure legality:

I am not a SEBI Registered individual/entity and the above research article is only for educational purpose and is never intended as trading/investment advice.

Articles

Updated : Nov, 2024

Waaree Renewable shines among all green Stocks with ...

Investors are buzzing about Waaree Renewable Technologies: trading at a fraction of its potential, boasting robust revenue growth projections, and a PE ratio that suggests it’s still flying under the radar! Waaree Renewable Technologies is position...

Author : Ramya Naidu

Updated : Oct, 2024

Kaynes Technology Forays into Semiconductors!

Take a moment to consider how much our world revolves around electronics. From the phone in your pocket to the car you drive, electronics are embedded in nearly every aspect of daily life. At the heart of it all is the semiconductor—the tiny but migh...

Author : LEKISHA KATYAL

Updated : May, 2024

Equity Research: Whirlpool Of India Limited

Whirlpool of India Ltd is an totally India-based producer of domestic home equipment. The Company is in general engaged in manufacturing and buying and selling of Refrigerators, Washing Machines, Air Conditioners, Microwave Ovens and small home equipme...

Author : Akshita

Updated : May, 2024

Tata Capital Unveiled: Strategies, Success, and Futu...

Tata Capital Limited, a subsidiary of Tata Sons Pvt Ltd, is a financial services company that operates in commercial finance, wealth services, consumer finance, and Tata Cards. Additionally, it has a business in distribution and marketing. This company...

Author : Nikhil Singh

Updated : May, 2024

Equity Research: Sheela Foam Limited

Sheela Foam Ltd, formerly Sheela Foam Private Ltd, manufactures mattresses underneath the Sleepwell logo. The Company manufactures other foam-based home comfort products focusing primarily on Indian retail consumers, in addition to technical grades of ...

Author : Akshita

Updated : May, 2024

Market Watch: Forecasting Post-Election Market Trend...

As voters prepare to cast their votes, market analysts often look for clues as to how the outcome of the general election, which will determine India's leadership for the next five years, might effect public opinion. elections are most crucial part for...

Author : Nikhil Singh

Updated : Oct, 2023

EQUITY RESEARCH: DIXON TECHNOLOGIES (INDIA) LIMITED

Dixon Technologies (India) Ltd, previously Dixon Technologies (India) Pvt Ltd, is an India-based design-focused products and solutions business enterprise. The Company is engaged in manufacturing products in the client durables, lighting fixtures and m...

Author : Akshita

Updated : Oct, 2023

A Detailed Equity Research Report on Elin Electronic...

A Detailed Equity Research Report on Elin Electronics Limited with a tagline A leading electronics manufacturing services (EMS) provider.

Author : KFO

Updated : Apr, 2023

Elin Electronics Limited

A Business Analysis

Author : Akshay Rajawat

Updated : Jun, 2022

Equity Research Report: Sakar Healthcare

Sakar Healthcare Ltd is engaged in manufacturing of pharmaceutical formulations in the form of liquid injectables, tablets/ capsules, oral liquid syrups, dry powder injectables and syrups. Presently, its domestic sales accounts for 31% of revenues and ...

Author : Akshita

Updated : Jun, 2022

EQUITY RESEARCH REPORT: NEWGEN SOFTWARE

Newgen Software Technologies is a global software Company and is engaged in the business of software product development including designing and delivering end-to-end software solutions covering the entire spectrum of software services from workflow au...

Author : Akshita

Updated : Jun, 2022

Nifty and Bank Nifty Tumbles Due to Weak Global Cues...

Nifty and Bank Nifty tumbles due to weak global cues lead by higher inflation data, higher crude oil prices and weakening currency.

Author : Shalom Martin

Updated : Jun, 2022

Equity Research Report: Shree Renuka Sugar

Shree Renuka Sugars is a global agribusiness and bio-energy corporation. The Company is one of the largest sugar producers in the world, the leading manufacturer of sugar in India, and one of the largest sugar refineries in the world.

Author : Akshita

Updated : Jul, 2022

Equity Research : Tata Consumer Products Limited

TCPL future ambitions remain aggressive, At 17% EPS CAGR over FY22-25e, TCPL should deliver industry-leading growth within indian FMCG.

Author : Shalom Martin

Updated : Jul, 2022

Equity Research: Birlasoft Ltd

Birlasoft, a small-cap IT company, has an upside potential of 35%. The company’s repeated demonstration of ‘walking the talk’ makes us believe that it is on track to achieve its stated target of USD1bn revenue by FY25E.

Author : Shalom Martin

Comments

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....