Elpro International Ltd.

•

elpro.co.inBSE: 504000NSE: ELPROINTL

Market Cap₹ 2,985 Cr.

Current Price

High / Low₹ 181 / 86

Stock P/E23.1

Book Value₹ 127

Price to Book0.59

Dividend Yield0.00 %

ROCE5.7 %

ROE3.6 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Trading Activity: 69.6% • Real Estate: 29.2% • Electrical Equipments: 1.1%

AI Sector View

AI GENERATED

Realty

Buy

Housing and construction indicators remain supportive for real estate. The housing index reached 105 (Mar/26), residential property prices rose 4.21% (Mar/26), construction output was 5.4% (Jul/26), and cement output accelerated to 13.1% YoY (2026-07). Bank lending rates are steady at 8.96% (Aug/26) rather than easing, but FPI flows turned positive with INR 1999 crore net inflow over 3 months to 2026-08-31 from INR -7216 crore previously.

Confidence

75%

View full sector analysis →

PROS

Company has delivered good profit growth of 76.0% CAGR over last 5 years
Latest quarter profit grew 56.3% YoY, showing strong momentum
Company has consistently been profitable over the last 5 years
Company has delivered good sales growth of 28.9% CAGR over last 5 years
Working capital cycle has improved - days down from -106 to -337
Company maintains a comfortable, low leverage position

CONS

A large part of profit comes from other income (95.3% of PBT)
Recent results are weak - TTM profit is down 20.9% versus prior year
Company has a low return on capital employed of 6.3%
Company has a low return on equity of 4.5% over last 3 years
Operating margins have contracted to 20.7% from 1805.9%
Total debt has risen sharply - up 170.0% year on year

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

RealtyRealtyConstruction - Real Estate

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	DLF	675.95	37.63	167318.69	1.18	793.90	-89.59	1280.34	-52.87	6.81	49.68
2.	LODHA	1207.20	29.24	120626.23	0.35	1373.10	103.39	4996.70	43.10	16.89	38.51
3.	PRESTIGE	1565.00	59.19	67409.28	0.13	271.40	-12.87	2675.10	15.94	11.51	31.75
4.	PHOENIXLTD	1878.85	52.50	67202.30	0.13	394.51	22.95	1074.94	12.80	15.41	59.77
5.	OBEROIRLTY	1835.95	25.39	66755.55	0.44	543.51	29.02	1300.89	31.73	17.69	56.75
6.	GODREJPROP	1905.00	35.86	57383.65	0.52	349.38	-41.61	506.17	16.48	8.37	-57.98
7.	ANANTRAJ	625.10	38.88	22495.91	0.16	149.19	18.50	631.40	6.58	12.23	29.53
8.	BRIGADE	686.30	32.22	22391.17	0.22	216.94	37.35	1115.55	-12.93	11.02	32.33
9.	ABREL	1373.00	115.95	15335.82	0.18	-34.59	-27.73	188.85	30.95	-4.54	-30.02
10.	SOBHA	1256.15	58.25	13435.01	0.48	508.46	3633.73	12781.52	1400.29	6.96	6.07
11.	SIGNATURE	785.35	10.59	11048.78	0.00	-165.29	-580.01	5519.89	537.64	34.77	-8.10
12.	ELPROINTL	176.15	23.11	2985.37	0.00	116.13	56.26	138.70	39.09	5.66	85.15

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	52	35	52	116	121	207	-7	70	100	54	189	185	139
	17	16	18	98	71	178	21	38	29	31	54	256	53
Operating Profit	34	19	35	18	49	28	-28	32	71	22	135	-70	86
OPM %	66.62%	54.49%	66.35%	15.13%	40.90%	13.64%	406.33%	45.23%	71.09%	41.86%	71.44%	-37.87%	61.88%
	1	5	5	20	24	27	23	-3	43	12	27	-19	71
Interest	3	4	7	10	11	15	19	22	23	26	28	29	29
Depreciation	1	1	1	1	2	2	4	3	3	5	3	4	3
Profit before Tax	31	19	32	26	60	39	-28	3	87	4	131	-122	157
Tax %	36.41%	1.89%	25.63%	7.30%	21.39%	17.10%	24.43%	-164.16%	15.09%	-194.15%	28.73%	25.09%	26.16%
Net Profit	0	0	0	0	48	32	-21	7	74	11	94	-92	116
	1.15	1.08	1.40	1.42	2.81	1.90	-1.24	0.44	4.39	0.66	5.53	-5.43	6.85

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	45	51	58	41	110	63	72	123	229	390	567
	30	29	23	35	76	33	38	78	149	309	394
Operating Profit	15	23	34	6	33	30	35	45	80	81	173
OPM %	33.48%	44.14%	59.66%	15.47%	30.43%	48.08%	48.04%	36.80%	34.76%	20.73%	30.57%
	0	1	1	120	4	3	1,273	30	58	71	92
Interest	19	30	34	26	29	25	23	5	25	67	112
Depreciation	0	1	1	1	2	4	5	5	5	10	15
Profit before Tax	-4	-8	1	99	6	18	1,272	66	107	74	170
Tax %	1.89%	1.78%	17.71%	16.34%	38.46%	-12.51%	16.92%	27.36%	20.11%	10.98%	24.05%
Net Profit	-4	-7	0	83	4	20	1,057	48	85	66	129
EPS	0.00	0.00	0.00	0.00	0.00	1.16	62.35	2.83	5.04	3.90	—
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.13%	11.90%	17.94%	—

COMPOUNDED SALES GROWTH

10 Years:: 27%
5 Years:: 29%
3 Years:: 75%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 36%
3 Years:: -60%

STOCK PRICE CAGR

10 Years:: 67%
5 Years:: 180%
3 Years:: 457%
1 Year:: 17185%

RETURN ON EQUITY

10 Years:: 29%
5 Years:: 36%
3 Years:: 4%
Last Year:: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	14	14	14	17	17	17	17	17	17	17
Minority Interest	4	4	0	0	0	0	0	0	0	0
	154	-13	-20	123	117	148	1,215	1,247	1,590	2,019
	173	212	269	161	239	219	21	140	362	1,101
Trade Payables	8	9	10	15	18	17	15	35	17	9
	75	42	41	105	45	53	112	75	141	255
Total Liabilities	428	269	314	421	436	454	1,380	1,513	2,127	3,401
	9	3	3	2	2	2	2	229	253	420
Capital Work in Progress	105	0	0	0	0	0	0	0	0	6
	269	233	284	333	371	193	1,077	1,012	1,578	2,539
	20	13	5	44	1	1	1	1	1	1
	0	0	0	0	0	0	0	0	7	6
Cash & Bank	5	1	3	2	3	6	45	3	4	3
	20	19	19	39	60	253	255	268	284	425
Total Assets	428	269	314	421	436	454	1,380	1,513	2,127	3,401

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	20	32	57	-76	25	20	24	-129	58	219
Cash from Investing	-22	-12	-68	100	-82	20	387	34	-262	-767
Cash from Financing	7	-23	12	-24	57	-33	-185	60	202	548
	5	-4	2	-1	0	3	40	-42	-1	-1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	75.00	75.00	75.00	75.00	75.00	75.00	75.00	75.00	75.00
	11.22	10.45	8.47	7.80	8.36	8.25	8.22	7.99	7.05
	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.06
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	13.77	14.54	16.52	17.19	16.63	16.74	16.77	17.00	17.89

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for ELPROINTL

Loading news…

🤖

AI Stock Analyst

Elpro International Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account