Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹563Cr
Electronics - Equipment/Components
Rev Gr TTM
Revenue Growth TTM
11.99%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -15.2 | -13.7 | -11.9 | 17.0 | 3.4 | 15.7 | 11.4 | 12.5 | 13.7 | 0.7 | 23.0 | 10.2 |
| 260 | 244 | 263 | 228 | 265 | 280 | 293 | 259 | 296 | 278 | 354 | 282 |
Operating Profit Operating ProfitCr |
| 3.3 | 3.9 | 3.6 | 3.6 | 4.5 | 4.5 | 3.7 | 2.8 | 6.4 | 5.9 | 5.4 | 4.0 |
Other Income Other IncomeCr | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 2 | 11 | 3 | 2 | 1 |
Interest Expense Interest ExpenseCr | 3 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 6 | 5 | 5 | 5 | 7 | 6 | 5 | 6 | 7 | 6 | 6 | 6 |
| 2 | 5 | 6 | 4 | 5 | 8 | 6 | 2 | 22 | 13 | 14 | 5 |
| 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 5 | 3 | 4 | 1 |
|
Growth YoY PAT Growth YoY% | -87.6 | 20.4 | -77.2 | -42.5 | 121.3 | 57.0 | 21.9 | -47.0 | 386.4 | 58.6 | 115.5 | 161.4 |
| 0.6 | 1.5 | 1.4 | 1.1 | 1.3 | 2.0 | 1.6 | 0.5 | 5.5 | 3.2 | 2.8 | 1.3 |
| 0.4 | 0.8 | 0.8 | 0.6 | 0.7 | 1.2 | 1.0 | 0.3 | 3.6 | 1.9 | 2.1 | 0.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 67.6 | -5.2 | 9.8 | 26.8 | -1.7 | -3.1 | 13.3 | 8.4 |
| 457 | 771 | 730 | 796 | 1,015 | 1,010 | 1,001 | 1,128 | 1,209 |
Operating Profit Operating ProfitCr |
| 7.6 | 6.9 | 7.0 | 7.7 | 7.2 | 6.0 | 3.9 | 4.4 | 5.5 |
Other Income Other IncomeCr | 1 | 1 | 1 | 3 | 1 | 2 | 9 | 18 | 17 |
Interest Expense Interest ExpenseCr | 9 | 13 | 12 | 10 | 13 | 13 | 8 | 8 | 8 |
Depreciation DepreciationCr | 12 | 17 | 20 | 12 | 14 | 19 | 22 | 25 | 25 |
| 17 | 28 | 24 | 47 | 53 | 36 | 20 | 39 | 53 |
| 4 | 5 | 6 | 13 | 14 | 9 | 6 | 9 | 13 |
|
| | 72.6 | -17.9 | 87.6 | 12.4 | -31.6 | -48.2 | 111.3 | 38.4 |
| 2.6 | 2.7 | 2.4 | 4.0 | 3.6 | 2.5 | 1.3 | 2.5 | 3.2 |
| 24.4 | 33.3 | 27.3 | 51.2 | 9.6 | 6.3 | 2.9 | 6.1 | 8.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 5 | 7 | 7 | 20 | 24 | 24 | 24 | 24 |
| 139 | 183 | 202 | 255 | 283 | 469 | 479 | 510 | 530 |
Current Liabilities Current LiabilitiesCr | 100 | 154 | 113 | 200 | 185 | 190 | 154 | 180 | 246 |
Non Current Liabilities Non Current LiabilitiesCr | 32 | 42 | 41 | 46 | 44 | 51 | 12 | 14 | 15 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 153 | 243 | 212 | 326 | 322 | 461 | 423 | 470 | 547 |
Non Current Assets Non Current AssetsCr | 125 | 143 | 151 | 183 | 211 | 273 | 246 | 258 | 269 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 44 | 27 | 83 | -34 | 57 | 62 | 43 | 17 |
Investing Cash Flow Investing Cash FlowCr | -30 | -32 | -43 | -5 | -28 | -197 | 36 | -21 |
Financing Cash Flow Financing Cash FlowCr | -5 | -4 | -33 | 34 | -30 | 131 | -79 | 4 |
|
Free Cash Flow Free Cash FlowCr | 25 | -2 | 51 | -52 | 16 | 13 | 18 | -21 |
| 333.5 | 120.9 | 446.4 | -96.5 | 145.8 | 232.5 | 307.5 | 57.1 |
CFO To EBITDA CFO To EBITDA% | 115.9 | 47.7 | 149.8 | -50.6 | 72.3 | 95.7 | 105.3 | 32.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 600 | 660 | 590 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.6 | 46.0 | 19.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.3 | 1.1 |
| 1.3 | 1.4 | 0.9 | 1.6 | 1.2 | 8.9 | 16.6 | 11.1 |
Profitability Ratios Profitability Ratios |
| 30.3 | 26.5 | 29.5 | 27.6 | 25.4 | 25.9 | 26.0 | 25.8 |
| 7.6 | 6.9 | 7.0 | 7.7 | 7.2 | 6.0 | 3.9 | 4.4 |
| 2.6 | 2.7 | 2.4 | 4.0 | 3.6 | 2.5 | 1.3 | 2.5 |
| 12.8 | 15.2 | 13.5 | 15.2 | 16.2 | 8.5 | 5.4 | 8.3 |
| 9.1 | 12.0 | 8.9 | 13.3 | 12.9 | 5.4 | 2.8 | 5.5 |
| 4.7 | 5.9 | 5.1 | 6.9 | 7.4 | 3.6 | 2.1 | 4.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Elin Electronics Ltd is a leading **Electronics Manufacturing Services (EMS)** provider in India, established in **1969** under the Elin Group. Headquartered in Delhi-NCR, the company operates as a flagship player in the Indian EMS and fractional horsepower (FHP) motors space. With over five decades of experience, it serves prominent global and domestic brands such as **Philips, Signify, Havells, Crompton, Bosch, Panasonic, and Bajaj**, offering end-to-end manufacturing solutions across lighting, fans, home appliances, motors, and personal care devices.
The company operates under both **OEM (original equipment manufacturing)** and **ODM (original design manufacturing)** models, with a growing strategic emphasis on ODM to strengthen innovation-led customer partnerships. Elin combines deep backward integration, robust R&D, and scalable manufacturing to function as a **growth-enabling partner** for OEM clients.
---
### **Core Business Segments**
1. **Electronics Manufacturing Services (EMS)**:
- Provides design, manufacturing, and assembly services for lighting (LED fixtures, solar lights, flashlights), fans, switches, and small appliances.
- Major EMS revenue drivers: **Signify**, personal care brands (e.g., Philips), and Indian consumer OEMs.
2. **Fractional Horsepower (FHP) Motors**:
- One of **India’s largest manufacturers** of FHP motors, with an annual capacity of **10 million units**.
- Motors are used in mixer grinders, BLDC fans, chimneys, air coolers, and room heaters.
- Increasing captive consumption within Elin’s own appliances business; expanding into **AC IDU/ODU motors (BLDC)** and **washing machine motors**.
3. **Home Appliances & Small Appliances**:
- Product portfolio includes:
- *Kitchen/Home Care:* OTGs, ovens, oil-filled radiators (OFRs), chimneys, kettles, irons, mixers.
- *Personal Care:* Hair dryers, straighteners, trimmers, sterilizers, heated hairbrushes.
- Quarterly revenue: ~**INR 8–10 crores** from medical cartridges; **INR 9–9.5 crores** per quarter from core personal care segment.
4. **Non-EMS Segments**:
- **Medical Diagnostics**: Sole third-party manufacturer of cartridges for **Molbio**, serving Indian and global markets.
- **Precision Components**: Manufactures plastic-moulded and sheet metal parts for automotive and consumer durables industries.
---
### **Strategic Highlights (Nov 2025)**
#### **1. Diversification & Customer Expansion**
- **Lighting**:
- Experienced **~5% YoY decline** due to reduced volumes from **Signify**.
- Successfully onboarded **four new lighting customers** (one among India’s top 5) and expects **1–2 more** in Q3–Q4 FY26.
- Confidence that new customer run-rate will match existing Signify volumes by **Q4 FY26**.
- **Fan Business**:
- **~100% YoY growth** in revenue, driven by high demand for **BLDC ceiling fans**.
- BLDC fan product pipeline includes **3–4 new models** with Signify.
- **Exports initiated** from Goa plant (first international footprint).
- **Motor Business**:
- Stable third-party FHP motor revenue of **INR 74 crores**, with underreported demand due to internal consumption.
- New product: **cooler motors**, expanding into higher-growth applications.
#### **2. Capacity Expansion & Operational Shifts**
- **Bhiwadi Plant Development**:
- **INR 90–100 crores** greenfield investment; expected operational by **March 2026**.
- Will manufacture **air coolers, chimneys, ovens, oil-filled radiators**, and take over existing product lines from Ghaziabad.
- Projected FY26–27 revenue: **INR 140 crores**, scaling to **INR 550–600 crores** at full capacity.
- Target **7–7.5% EBITDA margin** and **~20% ROCE** at full scale.
- **Production Relocation**:
- Shifting **oil-filled heaters and other products** from Ghaziabad to Bhiwadi due to space and scalability constraints.
- Leverages existing **Ghaziabad approvals** for seamless customer transition.
- Applying same model for **OTG** product manufacturing.
- **Moulding Capacity Upgrade**:
- Installing **1,200-tonne moulding machines** to support air cooler and future washing machine production.
#### **3. Financial Performance & Guidance**
- **FY26 Revenue Guidance**: Initially **INR 1,350 crores** (~15% growth).
- At risk of being **2.5–3.5% below guidance** due to export disruption to the USA since August 2025 (tariff uncertainties).
- **FY26 Capex**: **INR 14.5 crores** in H1; total expected **INR 100–125 crores**.
- **Cash Flow**: **INR 36 crores** from operations (up from INR 28 crores YoY), despite declining working capital.
- **Net Cash**: Maintains a **₹75 crore net cash balance**, with strong balance sheet resilience.
#### **4. Product & Market Strategy**
- **Pricing & Mix Shift**:
- Transitioning from low-margin small appliances (₹300–600/unit) to **medium-sized, higher-margin appliances** (₹2,100–5,000/unit).
- Improves cost-to-revenue ratio, drives more predictable profitability and margin expansion toward **7–7.5% by FY27**.
- **ODM Focus**:
- Expanding share of **ODM business**, particularly in **small appliances, lighting, and motors**.
- Successfully launched ODM BLDC fans, mixer grinders, OTGs, OFRs; planning to patent future innovations.
- **One-Stop Shop Vision**:
- Strategy to become a **comprehensive partner** for high-volume OEMs, covering small to **medium appliances (excluding refrigerators, ACs, washing machines)**.
#### **5. Government & Global Tailwinds**
- Leveraging **“Make in India”**, import restrictions (BIS, QCO), and **China+1 supply chain shift**.
- In exploratory talks with global OEMs to **manufacture in India for export to the USA and Europe**.
- Talks currently on hold due to **U.S. tariff uncertainty**.
- Export business disrupted since August 25, 2025, with **zero revenue** from US segment during this period.
#### **6. Challenges & Mitigation**
- **Customer Concentration Risk**:
- Historically dependent on **Philips/Signify group**; actively diversifying to reduce reliance.
- **Operational Efficiency**:
- Formed **Operations Excellence Team** (Industry 4.0 focus); achieved **INR 6 crore annualized savings**, targeting **INR 8–9 crore** by FY26.
- Labor and overhead savings being prioritized across plants.
---
### **Manufacturing Footprint**
- **Existing Plants**:
1. **Ghaziabad, UP** – Core hub for motors, EMS, appliances.
2. **Baddi, HP** – Focused on small appliances and component manufacturing.
3. **Verna, Goa** – Fan production; export gateway; newly producing for international clients.
- **Future Expansion**:
- **Bhiwadi, Rajasthan (4 acres)** – New greenfield facility to consolidate high-volume appliance production (medium-sized).
- Land secured in **Noida** for future scalability.
---
### **Backward Integration & R&D**
- **High Degree of Vertical Integration**:
- In-house PCB assembly (10 automated SMT lines, 393,200 CPH).
- Die & mould, plastic injection moulding, sheet metal, aluminium die casting, motor manufacturing.
- Captive production of **blades, sole plates, electronic controls**.
- **R&D Focus**:
- Dedicated teams in **engineering, electronics, product & tool design**.
- Prototyping capabilities enable faster time-to-market for ODM products.
- Investing in **BLDC, IoT-enabled appliances, connected lighting**.
---
### **Recent Leadership & Governance**
- Appointed **Mr. Praveen Tandon** (ex-Dixon, LG, Honda) as **CEO in April 2024**, driving professionalization and operational transformation.
- Added senior hires in design, product management, and manufacturing to build high-performance team.
- Promoter involvement in **R&D and design** to accelerate innovation.