Login
Home
Charts
Search
Watchlist
Products

E-Land Apparel Ltd

ELAND·BSE
11.60+0.26%Wed, 23 Sept '26

E-Land Apparel Ltd

ELAND
BSE
11.60
+0.26%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
56Cr
Close
Close Price
11.60
Industry
Industry
Textiles - Processing
PE
Price To Earnings
PS
Price To Sales
0.21
Revenue
Revenue
264Cr
Rev Gr TTM
Revenue Growth TTM
-8.34%
PAT Gr TTM
PAT Growth TTM
-1,179.75%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
3738778544671047334668976
Growth YoY
Revenue Growth YoY%
-35.6-1.632.934.119.875.735.3-14.7-24.0-1.9-14.54.0
Expenses
ExpensesCr
363871764463997647768981
Operating Profit
Operating ProfitCr
1059044-3-13-10-1-5
OPM
OPM%
2.1-0.66.810.50.56.34.2-4.0-39.9-14.4-1.1-6.6
Other Income
Other IncomeCr
222322322323
Interest Expense
Interest ExpenseCr
131414612225353
Depreciation
DepreciationCr
121112123333
PBT
PBTCr
-11-14-84034-5-19-12-7-9
Tax
TaxCr
000000-300030
PAT
PATCr
-11-14-84037-5-19-12-10-9
Growth YoY
PAT Growth YoY%
-4.4-16.524.0155.196.9122.0188.2-231.3-5,790.9-498.7-247.4-76.1
NPM
NPM%
-28.7-37.2-10.44.5-0.74.76.8-7.0-57.6-18.9-11.7-11.8
EPS
EPS
-2.2-3.0-1.70.8-0.10.71.5-1.1-4.0-2.6-2.1-1.9
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
3738778544671047334668976
Growth YoY
Revenue Growth YoY%
-35.6-1.632.934.119.875.735.3-14.7-24.0-1.9-14.54.0
Expenses
ExpensesCr
363871764463997647768981
Operating Profit
Operating ProfitCr
1059044-3-13-10-1-5
OPM
OPM%
2.1-0.66.810.50.56.34.2-4.0-39.9-14.4-1.1-6.6
Other Income
Other IncomeCr
222322322323
Interest Expense
Interest ExpenseCr
131414612225353
Depreciation
DepreciationCr
121112123333
PBT
PBTCr
-11-14-84034-5-19-12-7-9
Tax
TaxCr
000000-300030
PAT
PATCr
-11-14-84037-5-19-12-10-9
Growth YoY
PAT Growth YoY%
-4.4-16.524.0155.196.9122.0188.2-231.3-5,790.9-498.7-247.4-76.1
NPM
NPM%
-28.7-37.2-10.44.5-0.74.76.8-7.0-57.6-18.9-11.7-11.8
EPS
EPS
-2.2-3.0-1.70.8-0.10.71.5-1.1-4.0-2.6-2.1-1.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
235215184172149121178230215300261264
Growth
Revenue Growth%
34.0-8.2-14.8-6.3-13.2-18.846.529.7-6.539.5-13.1-8.3
Expenses
ExpensesCr
251259203176152127173217204283288293
Operating Profit
Operating ProfitCr
-16-43-20-4-3-55141218-27-29
OPM
OPM%
-7.0-20.1-10.8-2.4-2.0-4.42.85.95.55.9-10.3-11.0
Other Income
Other IncomeCr
41-344331727109
Interest Expense
Interest ExpenseCr
43422394847475154121516
Depreciation
DepreciationCr
34224445561112
PBT
PBTCr
-19-80-78-42-52-53-29-40-4010-44-48
Tax
TaxCr
000000000-333
PAT
PATCr
-19-80-78-42-52-53-29-40-4014-47-51
Growth
PAT Growth%
52.1-329.62.247.1-26.3-1.146.0-39.40.1134.3-446.2-1,179.8
NPM
NPM%
-8.0-37.3-42.7-24.1-35.1-43.7-16.1-17.3-18.54.5-18.1-19.4
EPS
EPS
-3.9-16.7-16.3-8.7-10.9-11.0-6.0-8.3-8.32.9-9.9-10.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
235215184172149121178230215300261264
Growth
Revenue Growth%
34.0-8.2-14.8-6.3-13.2-18.846.529.7-6.539.5-13.1-8.3
Expenses
ExpensesCr
251259203176152127173217204283288293
Operating Profit
Operating ProfitCr
-16-43-20-4-3-55141218-27-29
OPM
OPM%
-7.0-20.1-10.8-2.4-2.0-4.42.85.95.55.9-10.3-11.0
Other Income
Other IncomeCr
41-344331727109
Interest Expense
Interest ExpenseCr
43422394847475154121516
Depreciation
DepreciationCr
34224445561112
PBT
PBTCr
-19-80-78-42-52-53-29-40-4010-44-48
Tax
TaxCr
000000000-333
PAT
PATCr
-19-80-78-42-52-53-29-40-4014-47-51
Growth
PAT Growth%
52.1-329.62.247.1-26.3-1.146.0-39.40.1134.3-446.2-1,179.8
NPM
NPM%
-8.0-37.3-42.7-24.1-35.1-43.7-16.1-17.3-18.54.5-18.1-19.4
EPS
EPS
-3.9-16.7-16.3-8.7-10.9-11.0-6.0-8.3-8.32.9-9.9-10.7

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4848484848484848484848
Reserves
ReservesCr
-234-146-283-354-407-459-467-506-547-533-580
Current Liabilities
Current LiabilitiesCr
81984336344459384497172
Non Current Liabilities
Non Current LiabilitiesCr
296155303386443489520576632619663
Total Liabilities
Total LiabilitiesCr
191155112115119122161155177231303
Current Assets
Current AssetsCr
12610161654648686677109101
Non Current Assets
Non Current AssetsCr
6554515073739389100122202
Total Assets
Total AssetsCr
191155112115119122161155177231303
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4848484848484848484848
Reserves
ReservesCr
-234-146-283-354-407-459-467-506-547-533-580
Current Liabilities
Current LiabilitiesCr
81984336344459384497172
Non Current Liabilities
Non Current LiabilitiesCr
296155303386443489520576632619663
Total Liabilities
Total LiabilitiesCr
191155112115119122161155177231303
Current Assets
Current AssetsCr
12610161654648686677109101
Non Current Assets
Non Current AssetsCr
6554515073739389100122202
Total Assets
Total AssetsCr
191155112115119122161155177231303

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-3622221814515518-33
Investing Cash Flow
Investing Cash FlowCr
991710-18-4-3-1-6-6-38
Financing Cash Flow
Financing Cash FlowCr
-19-69-241-25-13-110-9-233
Net Cash Flow
Net Cash FlowCr
-122-13-44142-11-2
Free Cash Flow
Free Cash FlowCr
-75922217-4112413-13-34
CFO To PAT
CFO To PAT%
15.3-77.4-283.6-42.2-27.4-9.1-52.4-11.4-44.5-22.4-6.8
CFO To EBITDA
CFO To EBITDA%
17.5-143.2-1,118.1-420.3-487.8-91.6305.433.5149.1-17.2-12.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-3622221814515518-33
Investing Cash Flow
Investing Cash FlowCr
991710-18-4-3-1-6-6-38
Financing Cash Flow
Financing Cash FlowCr
-19-69-241-25-13-110-9-233
Net Cash Flow
Net Cash FlowCr
-122-13-44142-11-2
Free Cash Flow
Free Cash FlowCr
-75922217-4112413-13-34
CFO To PAT
CFO To PAT%
15.3-77.4-283.6-42.2-27.4-9.1-52.4-11.4-44.5-22.4-6.8
CFO To EBITDA
CFO To EBITDA%
17.5-143.2-1,118.1-420.3-487.8-91.6305.433.5149.1-17.2-12.1

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
18010657291920352233676456
Price To Earnings
Price To Earnings
4.9
Price To Sales
Price To Sales
0.80.50.30.20.10.20.20.10.10.20.30.2
Price To Book
Price To Book
-0.8-1.0-0.2-0.1-0.1-0.1-0.1-0.1-0.1-0.1-0.1-0.1
EV To EBITDA
EV To EBITDA
-30.5-5.1-3.1-11.3-24.0-13.815.64.46.68.4-6.7-8.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
35.630.434.040.942.840.337.037.340.637.6
OPM
OPM%
-7.0-20.1-10.8-2.4-2.0-4.42.85.95.55.9-10.3-11.0
NPM
NPM%
-8.0-37.3-42.7-24.1-35.1-43.7-16.1-17.3-18.54.5-18.1-19.4
ROCE
ROCE%
-10.5-153.924.90.81.41.8-4.9-2.7-3.2-5.57.07.0
ROE
ROE%
10.181.833.413.614.612.96.88.78.0-2.88.98.9
ROA
ROA%
-9.8-51.7-70.2-36.0-44.0-43.6-17.8-25.7-22.45.9-15.6-15.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
18010657291920352233676456
Price To Earnings
Price To Earnings
4.9
Price To Sales
Price To Sales
0.80.50.30.20.10.20.20.10.10.20.30.2
Price To Book
Price To Book
-0.8-1.0-0.2-0.1-0.1-0.1-0.1-0.1-0.1-0.1-0.1-0.1
EV To EBITDA
EV To EBITDA
-30.5-5.1-3.1-11.3-24.0-13.815.64.46.68.4-6.7-8.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
35.630.434.040.942.840.337.037.340.637.6
OPM
OPM%
-7.0-20.1-10.8-2.4-2.0-4.42.85.95.55.9-10.3-11.0
NPM
NPM%
-8.0-37.3-42.7-24.1-35.1-43.7-16.1-17.3-18.54.5-18.1-19.4
ROCE
ROCE%
-10.5-153.924.90.81.41.8-4.9-2.7-3.2-5.57.07.0
ROE
ROE%
10.181.833.413.614.612.96.88.78.0-2.88.98.9
ROA
ROA%
-9.8-51.7-70.2-36.0-44.0-43.6-17.8-25.7-22.45.9-15.6-15.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
E-Land Apparel Ltd is a Bangalore-based garment factory that exists to make clothes for its South Korean parent group and a handful of global retail chains. The company was born as Mudra Lifestyle Limited in 1997 and later became the Indian manufacturing arm of the E-Land conglomerate, which now controls roughly two-thirds of its shares. Everything it does follows a single, recurring logic: use the parent’s design standards and order book to run a high-volume cut-and-sew operation, while the parent props up the balance sheet with loans and a standing promise to cover any cash shortfalls. # Business segments A single engine - garment manufacturing and export - that cuts, stitches and ships finished clothing for one dominant customer group, the E-Land family of companies, with a side stream of job-work fees and fabric sales. ## 1. Garment manufacturing: a captive factory floor for a Korean retail group **The company is essentially an outsourced production department for its own parent, stitching over four million pieces a year - mostly for E-Land brands - with a small overflow of work for Western high-street names.** - **Built to serve the parent first** - the bulk of its finished garments are sold to two related entities, E Land World Co. Ltd. and E Land Retail Ltd., making the company a dedicated supply base rather than an independent brand. Shareholder approvals have set sale limits to these two buyers at Rs 70 crore and Rs 22 crore respectively for the financial year 2022-23, which defines the ceiling of its primary customer relationship for that year. - **A single production hub in India’s textile capital** - both its factories, designated Unit U4 and Unit U5, sit in Bengaluru, a city that employs about 2.5 lakh textile workers and is described as India’s largest textile manufacturing hub. Together the two units have an installed capacity of 3,87,500 pieces per month, and in early 2025 the board approved a third factory under a leave-and-license arrangement to add another 80,000 to 100,000 pieces of monthly capacity, funded by investment in plant and machinery. - **A mix of own-account work and job-work fees** - while most revenue comes from selling garments it has manufactured, the company also earns income by performing specific production steps on materials owned by others, including a fellow subsidiary, and from selling leftover fabric and accessories. This means its factories can fill idle lines by taking on processing contracts from group companies. - **Raw material risk sits with the factory, not the customer** - the company buys its own fabric, cotton, man-made fibres, dyes and chemicals, with foreign-currency outflows on raw materials alone running to Rs 1,675 lakh in FY25. Because it pays for inputs in dollars and earns in a mix of currencies, it carries foreign-exchange exposure on both its receivables and payables, managed by a small in-house treasury team. - **Cost control is the daily operating rhythm** - management has responded to high-pressure pricing from apparel brands by rationalising the workforce, renegotiating vendor contracts, and driving down electricity consumption per piece from Rs 4.78 to Rs 4.46 in a single year. The company runs its own R&D efforts focused on substituting raw materials with cheaper options and upgrading process technology, all developed in-house rather than imported. # Group structure and partners **The company is a single legal entity with no subsidiaries or foreign joint ventures, held together by a web of loans, purchase orders and support letters from its Korean parent.** - **A 65.84% stake held through a Singapore vehicle** - the immediate holding company is E Land Asia Holdings Pte Ltd., and the ultimate parent is E Land World Co. Ltd. of South Korea. The holding company has issued a formal support letter committing to cover any liquidity gaps for at least twelve months from each balance-sheet date, which is the reason the accounts are prepared on a going-concern basis despite eroded net worth. - **Inter-corporate borrowings, not just trade** - beyond buying and selling goods, the company takes loans from E Land Asia Holdings and has carried related-party borrowings on its books, with shareholder approvals setting a borrowing limit of up to Rs 55 crore from the parent. Fellow subsidiary E Land Fashion India Private Ltd. has also been both a lender and a supplier of fabric to the company. - **A previous attempt to go private** - the promoter proposed a voluntary delisting from the BSE in FY21, citing nine years of continuous losses and a fully eroded net worth, arguing that public-market constraints limited its ability to restructure or scale down operations; shareholders approved the move but it was never completed.

Documents — E-Land Apparel Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/yx4ubggkzjhot0tb9skv5jd1.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/vzb4dmzoydk9weoszhghoqpo.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/a6cxatdluhjzuxdvo1zkgqbj.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/p678sgvpmqtgjzqiugi5he2j.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/w2ds532cou446vyfioqp730o.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/gf4v1jzkbgel38wt0mtypq8v.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/r9pf7ssw4zriev45ld7gzycj.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/ht8s6no18aj5nm4nyv69ocr9.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/m3ocrwd3y60tqhtgsv72zhoq.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/x1nizbs7bro0b1adc0goml52.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/4kbt6pe91rp2ap9urhczr1nj.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/5bh833gemn9yhl81dwy5ssnv.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/o697hsvd1e3f20sddthjmvgo.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/btdlri6w9hexerar24vd25x6.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/ij69pymwi2mx13ar1s9qk9yy.pdf