Market Cap ₹1255 Cr.
Stock P/E 75.6
P/B 2.9
Current Price ₹252.7
Book Value ₹ 87.6
Face Value 5
52W High ₹265
Dividend Yield 0.4%
52W Low ₹ 130
Elin Electronics Ltd is a company that specializes in the design, development, and manufacturing of electronic products and systems. Based in India, the company offers a wide range of products, including consumer electronics, home appliances, lighting solutions, and power electronics. With a focus on innovation and quality, Elin Electronics aims to provide customers with reliable and affordable products that meet their needs and exceed their expectations. The company's research and development team works tirelessly to develop new technologies and improve existing products, ensuring that Elin Electronics remains at the forefront of the industry. With a commitment to sustainability and social responsibility, Elin Electronics strives to make a positive impact on the environment and the communities in which it operates.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 336 | 375 | 392 | 475 | 438 | 494 | 618 | 611 | 712 | 892 | 867 | |
| Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 2 | |
| Total Income | 336 | 376 | 394 | 476 | 439 | 495 | 618 | 612 | 714 | 892 | 869 | |
| Total Expenditure | 310 | 347 | 362 | 436 | 403 | 457 | 575 | 567 | 657 | 824 | 812 | |
| Operating Profit | 26 | 29 | 31 | 41 | 37 | 38 | 43 | 45 | 57 | 68 | 57 | |
| Interest | 9 | 8 | 9 | 9 | 9 | 9 | 11 | 10 | 9 | 12 | 13 | |
| Depreciation | 7 | 7 | 9 | 9 | 11 | 12 | 14 | 18 | 10 | 13 | 16 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 11 | 14 | 14 | 23 | 16 | 17 | 18 | 17 | 38 | 43 | 28 | |
| Provision for Tax | 2 | 2 | 2 | 5 | 4 | 4 | 3 | 4 | 10 | 11 | 7 | |
| Profit After Tax | 9 | 12 | 12 | 18 | 13 | 13 | 15 | 13 | 28 | 32 | 21 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 9 | 12 | 12 | 18 | 13 | 13 | 15 | 13 | 28 | 32 | 21 | |
| Adjusted Earnings Per Share | 2.4 | 3.1 | 3.1 | 4.7 | 3.3 | 3.5 | 3.9 | 3.1 | 6.6 | 7.5 | 4.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | 12% | 12% | 10% |
| Operating Profit CAGR | -16% | 8% | 8% | 8% |
| PAT CAGR | -34% | 17% | 10% | 9% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 48% | NA% | NA% | NA% |
| ROE Average | 6% | 12% | 11% | 13% |
| ROCE Average | 10% | 15% | 14% | 16% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 65 | 77 | 88 | 106 | 118 | 131 | 146 | 163 | 204 | 238 | 422 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 4 | 12 | 25 | 31 | 32 | 39 | 39 | 37 | 33 | 40 |
| Other Non-Current Liabilities | 1 | 1 | -0 | -0 | 0 | 1 | 0 | 1 | 7 | 9 | 10 |
| Total Current Liabilities | 80 | 91 | 85 | 89 | 74 | 112 | 136 | 104 | 165 | 148 | 149 |
| Total Liabilities | 150 | 171 | 184 | 219 | 223 | 276 | 321 | 306 | 414 | 428 | 621 |
| Fixed Assets | 39 | 41 | 48 | 66 | 79 | 84 | 99 | 113 | 136 | 161 | 199 |
| Other Non-Current Assets | 6 | 18 | 15 | 17 | 14 | 27 | 31 | 17 | 22 | 21 | 39 |
| Total Current Assets | 105 | 113 | 121 | 136 | 130 | 164 | 191 | 177 | 256 | 246 | 382 |
| Total Assets | 150 | 171 | 184 | 219 | 223 | 276 | 321 | 306 | 414 | 428 | 621 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 3 | 3 | 3 | 3 | 2 | 11 | 2 | 3 | 2 | 4 |
| Cash Flow from Operating Activities | 9 | 9 | 21 | 17 | 36 | 44 | 15 | 60 | -26 | 72 | 50 |
| Cash Flow from Investing Activities | -4 | -8 | -17 | -27 | -23 | -30 | -27 | -32 | -3 | -36 | -188 |
| Cash Flow from Financing Activities | -4 | -2 | -4 | 10 | -14 | -5 | 3 | -28 | 28 | -34 | 135 |
| Net Cash Inflow / Outflow | 1 | -1 | -0 | 0 | -1 | 9 | -8 | 0 | -1 | 2 | -4 |
| Closing Cash & Cash Equivalent | 3 | 3 | 3 | 3 | 2 | 11 | 2 | 3 | 2 | 4 | 0 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.42 | 3.11 | 3.12 | 4.69 | 3.32 | 3.48 | 3.91 | 3.06 | 6.55 | 7.48 | 4.26 |
| CEPS(Rs) | 4.23 | 4.91 | 5.49 | 7.03 | 6.28 | 6.73 | 7.62 | 7.18 | 8.99 | 10.47 | 7.57 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Book NAV/Share(Rs) | 17.18 | 20.3 | 23.34 | 28.03 | 31.34 | 34.82 | 38.73 | 38.28 | 47.99 | 55.84 | 84.97 |
| Core EBITDA Margin(%) | 7.08 | 6.85 | 7.05 | 7.5 | 7.26 | 7.44 | 6.87 | 7.21 | 7.78 | 7.57 | 6.32 |
| EBIT Margin(%) | 5.38 | 5.38 | 5.28 | 6.08 | 5.2 | 5.15 | 4.72 | 4.49 | 6.56 | 6.19 | 4.67 |
| Pre Tax Margin(%) | 2.96 | 3.49 | 3.26 | 4.32 | 3.36 | 3.4 | 2.95 | 2.79 | 5.36 | 4.83 | 3.19 |
| PAT Margin (%) | 2.5 | 2.88 | 2.77 | 3.37 | 2.57 | 2.59 | 2.39 | 2.13 | 3.92 | 3.57 | 2.44 |
| Cash Profit Margin (%) | 4.38 | 4.55 | 4.89 | 5.05 | 4.86 | 5.01 | 4.65 | 5 | 5.37 | 5 | 4.34 |
| ROA(%) | 6.45 | 7.31 | 6.61 | 9.01 | 5.66 | 5.26 | 4.94 | 4.16 | 7.75 | 7.57 | 4.04 |
| ROE(%) | 15.13 | 16.61 | 14.29 | 18.27 | 11.17 | 10.51 | 10.63 | 8.44 | 15.19 | 14.4 | 6.41 |
| ROCE(%) | 20.54 | 19.77 | 17.67 | 20.71 | 14.5 | 14.2 | 14.01 | 12.18 | 17.5 | 17.56 | 10 |
| Receivable days | 45.21 | 51.27 | 49.03 | 46.56 | 58.96 | 57.78 | 55.86 | 54.29 | 58.29 | 56 | 56.01 |
| Inventory Days | 34.58 | 31.89 | 35.51 | 31.22 | 31.93 | 33.87 | 34.84 | 39.3 | 41.13 | 40.61 | 43.49 |
| Payable days | 50.14 | 47.99 | 45.82 | 36.38 | 44.05 | 52.57 | 54.78 | 55.39 | 50.29 | 46.62 | 53.04 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.35 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.42 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.83 |
| EV/Net Sales(x) | 0.12 | 0.12 | 0.13 | 0.15 | 0.14 | 0.12 | 0.13 | 0.11 | 0.15 | 0.11 | 0.65 |
| EV/Core EBITDA(x) | 1.52 | 1.62 | 1.58 | 1.78 | 1.67 | 1.49 | 1.87 | 1.52 | 1.86 | 1.5 | 9.92 |
| Net Sales Growth(%) | 15.15 | 11.7 | 4.62 | 21.16 | -7.79 | 12.83 | 24.95 | -1.01 | 16.44 | 25.22 | -2.75 |
| EBIT Growth(%) | 29.77 | 11.63 | 2.11 | 42.94 | -20.66 | 2.9 | 11.58 | -5.7 | 70.01 | 18.27 | -26.68 |
| PAT Growth(%) | 69.61 | 28.83 | 0.15 | 50.47 | -29.29 | 4.82 | 12.41 | -11.54 | 113.89 | 14.09 | -33.54 |
| EPS Growth(%) | 69.61 | 28.83 | 0.15 | 50.46 | -29.29 | 4.82 | 12.41 | -21.61 | 113.88 | 14.09 | -43.03 |
| Debt/Equity(x) | 0.58 | 0.56 | 0.52 | 0.66 | 0.48 | 0.47 | 0.53 | 0.4 | 0.5 | 0.36 | 0.15 |
| Current Ratio(x) | 1.31 | 1.25 | 1.42 | 1.53 | 1.75 | 1.47 | 1.41 | 1.7 | 1.55 | 1.66 | 2.56 |
| Quick Ratio(x) | 0.88 | 0.85 | 0.88 | 1.04 | 1.19 | 1 | 0.93 | 1.06 | 0.98 | 0.95 | 1.88 |
| Interest Cover(x) | 2.22 | 2.84 | 2.62 | 3.45 | 2.83 | 2.94 | 2.67 | 2.64 | 5.46 | 4.54 | 3.16 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 |
| # | Sep 2017 | Aug 2018 | Sep 2019 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.43 | 44.49 | 44.49 | 32.93 | 32.97 | 32.97 | 32.97 | 32.99 | 33.41 | 33.41 |
| FII | 0 | 0 | 0 | 6.21 | 2.76 | 1.46 | 1.03 | 0.55 | 0.35 | 0.97 |
| DII | 0 | 0 | 0 | 13.15 | 18.76 | 14.38 | 13.66 | 11.93 | 11.9 | 13.1 |
| Public | 56.57 | 55.51 | 55.51 | 47.71 | 45.51 | 51.19 | 52.34 | 54.53 | 54.34 | 52.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2017 | Aug 2018 | Sep 2019 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.27 | 0.28 | 0.28 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.66 | 1.66 |
| FII | 0 | 0 | 0 | 0.31 | 0.14 | 0.07 | 0.05 | 0.03 | 0.02 | 0.05 |
| DII | 0 | 0 | 0 | 0.65 | 0.93 | 0.71 | 0.68 | 0.59 | 0.59 | 0.65 |
| Public | 0.36 | 0.35 | 0.35 | 2.37 | 2.26 | 2.54 | 2.6 | 2.71 | 2.7 | 2.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.63 | 0.63 | 0.63 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
