Login
Home
Charts
Search
Watchlist
Products

Elpro International Ltd

ELPROINTL·BSE
170.75-0.29%Wed, 23 Sept '26

Elpro International Ltd

ELPROINTL
BSE
170.75
-0.29%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
2,894Cr
Close
Close Price
170.75
Industry
Industry
Electronics - Equipment/Components
PE
Price To Earnings
22.44
PS
Price To Sales
5.10
Revenue
Revenue
567Cr
Rev Gr TTM
Revenue Growth TTM
53.55%
PAT Gr TTM
PAT Growth TTM
39.09%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
3552116139207-77010054189185139
Growth YoY
Revenue Growth YoY%
45.666.0167.5170.5486.0-113.3-39.7-28.4-74.12,825.9165.439.1
Expenses
ExpensesCr
16189871179213829315425621
Operating Profit
Operating ProfitCr
1935186828-28327122135-70118
OPM
OPM%
54.566.315.148.813.6406.345.271.141.971.4-37.985.1
Other Income
Other IncomeCr
562052723-3431327-1971
Interest Expense
Interest ExpenseCr
4710111519222326282929
Depreciation
DepreciationCr
111224335343
PBT
PBTCr
1932266039-283874132-123157
Tax
TaxCr
082137-7-513-738-3141
PAT
PATCr
1824244832-217741194-92116
Growth YoY
PAT Growth YoY%
-2.475.47,609.4143.876.7-188.7-69.356.3-65.2546.0-1,347.956.3
NPM
NPM%
51.745.220.734.115.6302.610.674.521.049.5-49.683.7
EPS
EPS
1.11.41.42.81.9-1.20.44.40.75.5-5.46.8
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
3552116139207-77010054189185139
Growth YoY
Revenue Growth YoY%
45.666.0167.5170.5486.0-113.3-39.7-28.4-74.12,825.9165.439.1
Expenses
ExpensesCr
16189871179213829315425621
Operating Profit
Operating ProfitCr
1935186828-28327122135-70118
OPM
OPM%
54.566.315.148.813.6406.345.271.141.971.4-37.985.1
Other Income
Other IncomeCr
562052723-3431327-1971
Interest Expense
Interest ExpenseCr
4710111519222326282929
Depreciation
DepreciationCr
111224335343
PBT
PBTCr
1932266039-283874132-123157
Tax
TaxCr
082137-7-513-738-3141
PAT
PATCr
1824244832-217741194-92116
Growth YoY
PAT Growth YoY%
-2.475.47,609.4143.876.7-188.7-69.356.3-65.2546.0-1,347.956.3
NPM
NPM%
51.745.220.734.115.6302.610.674.521.049.5-49.683.7
EPS
EPS
1.11.41.42.81.9-1.20.44.40.75.5-5.46.8

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
455158411106372123257390528567
Growth
Revenue Growth%
22.314.013.1-28.7166.7-42.514.770.0108.452.135.353.5
Expenses
ExpensesCr
3029233678333878149309371362
Operating Profit
Operating ProfitCr
15233463130354510781157206
OPM
OPM%
33.444.159.613.828.648.148.036.841.820.729.736.2
Other Income
Other IncomeCr
0141913714161,2653030716592
Interest Expense
Interest ExpenseCr
1930342527252352567106112
Depreciation
DepreciationCr
011124555101515
PBT
PBTCr
-461911616181,2726610774100170
Tax
TaxCr
000162-2215182281341
PAT
PATCr
-461810014201,05748856687129
Growth
PAT Growth%
-62.1257.3215.1441.4-86.041.35,252.9-95.578.3-22.732.239.1
NPM
NPM%
-8.311.531.9242.712.731.31,459.238.933.316.916.522.8
EPS
EPS
-0.20.41.35.90.81.262.42.85.03.95.27.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
455158411106372123257390528567
Growth
Revenue Growth%
22.314.013.1-28.7166.7-42.514.770.0108.452.135.353.5
Expenses
ExpensesCr
3029233678333878149309371362
Operating Profit
Operating ProfitCr
15233463130354510781157206
OPM
OPM%
33.444.159.613.828.648.148.036.841.820.729.736.2
Other Income
Other IncomeCr
0141913714161,2653030716592
Interest Expense
Interest ExpenseCr
1930342527252352567106112
Depreciation
DepreciationCr
011124555101515
PBT
PBTCr
-461911616181,2726610774100170
Tax
TaxCr
000162-2215182281341
PAT
PATCr
-461810014201,05748856687129
Growth
PAT Growth%
-62.1257.3215.1441.4-86.041.35,252.9-95.578.3-22.732.239.1
NPM
NPM%
-8.311.531.9242.712.731.31,459.238.933.316.916.522.8
EPS
EPS
-0.20.41.35.90.81.262.42.85.03.95.27.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1414141717171717171717
Reserves
ReservesCr
154-13-201231181541,2151,2471,5902,0192,014
Current Liabilities
Current LiabilitiesCr
2081862041708578101198243744898
Non Current Liabilities
Non Current LiabilitiesCr
45791191202212104751277621689
Total Liabilities
Total LiabilitiesCr
4292703164304414591,3801,5132,1273,4013,618
Current Assets
Current AssetsCr
382317724141873233192384528
Non Current Assets
Non Current AssetsCr
3912472993583994185071,2801,9353,0183,090
Total Assets
Total AssetsCr
4292703164304414591,3801,5132,1273,4013,618
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1414141717171717171717
Reserves
ReservesCr
154-13-201231181541,2151,2471,5902,0192,014
Current Liabilities
Current LiabilitiesCr
2081862041708578101198243744898
Non Current Liabilities
Non Current LiabilitiesCr
45791191202212104751277621689
Total Liabilities
Total LiabilitiesCr
4292703164304414591,3801,5132,1273,4013,618
Current Assets
Current AssetsCr
382317724141873233192384528
Non Current Assets
Non Current AssetsCr
3912472993583994185071,2801,9353,0183,090
Total Assets
Total AssetsCr
4292703164304414591,3801,5132,1273,4013,618

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
203157-762516-162-13614121969
Investing Cash Flow
Investing Cash FlowCr
-22-12-68100-822038734-345-767-19
Financing Cash Flow
Financing Cash FlowCr
7-2312-2457-33-18560202548-13
Net Cash Flow
Net Cash FlowCr
5-42-10340-42-1-137
Free Cash Flow
Free Cash FlowCr
01723-118-114-164-36698-53-53
CFO To PAT
CFO To PAT%
-538.1530.0310.4-76.3178.979.7-15.3-283.5164.6330.779.1
CFO To EBITDA
CFO To EBITDA%
133.8137.6166.2-1,347.079.651.8-465.5-300.0131.2270.244.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
203157-762516-162-13614121969
Investing Cash Flow
Investing Cash FlowCr
-22-12-68100-822038734-345-767-19
Financing Cash Flow
Financing Cash FlowCr
7-2312-2457-33-18560202548-13
Net Cash Flow
Net Cash FlowCr
5-42-10340-42-1-137
Free Cash Flow
Free Cash FlowCr
01723-118-114-164-36698-53-53
CFO To PAT
CFO To PAT%
-538.1530.0310.4-76.3178.979.7-15.3-283.5164.6330.779.1
CFO To EBITDA
CFO To EBITDA%
133.8137.6166.2-1,347.079.651.8-465.5-300.0131.2270.244.1

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1963807397865567021,0221,0171,3831,1921,4632,894
Price To Earnings
Price To Earnings
64.632.57.940.035.71.021.216.218.016.722.4
Price To Sales
Price To Sales
4.47.412.819.15.111.114.18.35.43.12.85.1
Price To Book
Price To Book
1.2457.5-94.85.64.14.10.80.80.90.60.71.4
EV To EBITDA
EV To EBITDA
22.625.828.9164.524.530.229.725.216.327.216.719.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.453.971.265.045.770.468.957.054.135.8
OPM
OPM%
33.444.159.613.828.648.148.036.841.820.729.736.2
NPM
NPM%
-8.311.531.9242.712.731.31,459.238.933.316.916.522.8
ROCE
ROCE%
4.817.420.749.112.310.8100.55.16.74.66.46.4
ROE
ROE%
-2.2726.4-287.071.510.411.585.83.85.33.34.34.3
ROA
ROA%
-0.92.25.823.23.24.376.63.24.01.92.42.4
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
1963807397865567021,0221,0171,3831,1921,4632,894
Price To Earnings
Price To Earnings
64.632.57.940.035.71.021.216.218.016.722.4
Price To Sales
Price To Sales
4.47.412.819.15.111.114.18.35.43.12.85.1
Price To Book
Price To Book
1.2457.5-94.85.64.14.10.80.80.90.60.71.4
EV To EBITDA
EV To EBITDA
22.625.828.9164.524.530.229.725.216.327.216.719.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.453.971.265.045.770.468.957.054.135.8
OPM
OPM%
33.444.159.613.828.648.148.036.841.820.729.736.2
NPM
NPM%
-8.311.531.9242.712.731.31,459.238.933.316.916.522.8
ROCE
ROCE%
4.817.420.749.112.310.8100.55.16.74.66.46.4
ROE
ROE%
-2.2726.4-287.071.510.411.585.83.85.33.34.34.3
ROA
ROA%
-0.92.25.823.23.24.376.63.24.01.92.42.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Elpro International is a family-run Indian conglomerate that began life in 1962 as a joint venture with General Electric to make electrical equipment, and after GE’s exit in 1997, it steadily redeployed the cash generated from its industrial roots into a patient-capital investment portfolio, a shopping mall, and commodity trading - a recurring pattern of using one engine’s surplus to build the next. # Business segments Five engines at different stages - a hydrocarbon cash cow, two consumer platforms at national scale, and a green-energy bet under construction - each built with the cash flows of the one before. ## 1. Investment activity: the group’s capital-allocation engine **A long-term, patient investor that buys minority stakes in listed Indian businesses it believes are undervalued, then holds them for years - this is where the bulk of the company’s surplus sits.** - **Picks stocks it thinks the market misprices** - the company’s investment philosophy rests on the view that the Indian stock market does not follow a random walk, so correctly identifying undervalued securities can generate excess returns. - **Provides “patient capital”** - it describes its own approach as giving long-term, patient capital to some of the best businesses in India, deploying money across listed equities, unlisted companies, managed assets, and fixed-income securities. - **A single blockbuster sale reset the balance sheet** - in early 2022, it sold most of its 11.42% stake in PNB MetLife India Insurance, using the proceeds to prepay all major bank borrowings and leaving surplus cash to reinvest in growth-stage companies. - **A portfolio that reads like a cross-section of the Indian economy** - its disclosed equity acquisitions span private-sector banks (HDFC Bank, RBL Bank, Jana Small Finance Bank), a cement giant (Ambuja Cements), a real-estate leader (DLF), a specialty-chemicals maker (Clean Science), an electric-two-wheeler company (Ather Energy), a pharmaceuticals firm (Natco Pharma), and more than a dozen others. ## 2. Trading in commodities and financial instruments: the flow business **A trading desk that buys and sells commodities, financial instruments, and their derivatives - a relatively recent addition to the group, formally approved by shareholders in late 2024.** - **Broadened its legal mandate to trade** - in September 2024, shareholders amended the company’s constitutional documents to explicitly permit wholesale trading in steel, steel-allied products, other commodities including agri-commodities, and their derivatives. - **Also acts as an investment advisor** - the same mandate expansion allows the company to serve as an investment advisor, financial consultant, or sponsor to investment funds, including alternative investment funds. - **Earnings come from price movements as well as sales** - the segment’s revenue includes both realised and unrealised mark-to-market gains and losses on positions, alongside outright sale proceeds from commodity trading. ## 3. Real estate: the physical-income anchor **Owns and operates a fully operational shopping-and-entertainment mall in Pune, plus two commercial buildings in Mumbai acquired in 2024 - a landlord business that collects rent and lease income.** - **A mall that doubles as a small power plant** - the Elpro City Square Mall in Pune runs a rooftop solar installation that generates 630 kWh of electricity per hour, and it composts its own organic waste on-site using a SMART Xpress machine. - **Bought, not just built** - in May 2024, its wholly-owned subsidiary Faridabad Management Private Limited acquired two commercial buildings (ICC Chambers I and II) in Mumbai’s Andheri East on roughly 5,419 square metres of freehold land, adding built-up space of about 5,066 square metres to the portfolio. - **Energy efficiency is wired into operations** - the mall uses LED lighting across parking and common areas, and the company conducts energy audits, installs water-efficient fixtures, and explores rainwater harvesting and greywater recycling across its real estate assets. ## 4. Electrical equipment manufacturing: the original engine **Makes surge-protection gear - lightning arresters, varistors, secondary surge arresters, and discharge counters - in a single Pune factory, selling directly to customers with no dealer network.** - **A focused, no-middleman model** - the company does not sell through dealers or distributors, and it does not buy from trading houses, keeping the supply chain short. - **ISO-certified shop floor** - the Pune manufacturing unit holds ISO 9001:2015 certification for its quality management system. - **Exports bring currency risk** - the division has trade receivables and payables denominated in US dollars, so its earnings are exposed to rupee-dollar exchange-rate swings. - **Minimal waste footprint** - the factory reuses plastic packaging material and, under extended producer responsibility rules, collects plastic waste; in one recent year it reclaimed about 1% of its plastic product category as a percentage of products sold. ## 5. Wind power generation: the green-energy toehold **Runs its own windmills in Karnataka and Maharashtra, selling the electricity they produce - a small, self-contained power-generation business.** - **Owns the turbines outright** - the company operates its own wind power mills rather than contracting with third-party generators. - **Revenue is straightforward** - it earns money by selling the power its windmills produce, with no further processing or intermediation. # Group structure and partners **Controlled by the Dabriwala family through their investment vehicle IGE (India) Private Limited, which holds 75% of the shares and has announced a voluntary delisting from the BSE.** - **A family holding company with a 1930s pedigree** - IGE (India) Private Limited, founded in 1930, was originally a joint venture with General Electric and today holds diversified interests spanning medical systems, financial services, real estate, power services, and media. - **Three main subsidiaries, one associate** - the consolidated group includes Ultra Sigma Private Limited (a material subsidiary), Fortune Capital Holding Private Limited, Elpro Realty Private Limited, and the associate Dabri Properties & Trading Company Limited. - **The family wants full ownership** - in May 2026, the promoters announced a voluntary delisting offer to buy out the 25% public shareholding, citing a desire for greater operational and strategic flexibility and reduced compliance costs. - **A legacy of joint ventures** - beyond Elpro, the Dabriwala family’s notable investments have included PNB MetLife (with PNB and MetLife), Fanuc India (with Fanuc Japan), International Conveyors Limited (with Scandura Plc), and Kaer (with Kaer Singapore).

Documents — Elpro International Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/cgdongp6hzb2javr09327a9h.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/56zgco7uqvbl53add8ckqg2i.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/p67ea0wduoxattne2jtikai7.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/vn3rbrznkmxo2vctfqw0eoh5.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/qj2i45agmt2if7zahcg9vztu.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/adiy01ar68c80dyugr0uffno.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/x0p5yhjnf5smp3ps3klb4fjz.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/pt5i9zxofy23fnj6u537ddna.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/oykqels4od13wpqjomcet57e.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/5kwy0g7q7xd566auhlpwhbeq.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/q5409hqr7v0giiioubr2n93v.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/mudfiqcl740jsj4syskrd7po.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/c4d4uztbp4eml8wbsvwhj1pv.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/8m7aw02j0gqsnlw4rhj130d7.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/c2dc80mcmahpqqwylr04bslf.pdf