Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:32 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 504000 | NSE: ELPROINTL

Elpro International Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹24.05Overvalued by 72.64%vs CMP ₹87.90

P/E (8.0) × ROE (3.1%) × BV (₹119.00) × DY (0.80%)

₹73.87Overvalued by 15.96%vs CMP ₹87.90
MoS: -19% (Negative)Confidence: 43/100 (Low)Models: 4 Under, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹17.0026%Over (-80.7%)
Graham NumberEarnings₹171.7018%Under (+95.3%)
DCFCash Flow₹47.6515%Over (-45.8%)
Net Asset ValueAssets₹119.488%Under (+35.9%)
EV/EBITDAEnterprise₹3.2510%Over (-96.3%)
Earnings YieldEarnings₹110.108%Under (+25.3%)
ROCE CapitalReturns₹116.558%Under (+32.6%)
Revenue MultipleRevenue₹34.536%Over (-60.7%)
Consensus (8 models)₹73.87100%Overvalued
Key Drivers: EPS CAGR -29.3% drags value — could be higher if earnings stabilize. | ROE 3.1% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -29.3%

*Investments are subject to market risks

Investment Snapshot

51
Elpro International Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health39/100 · Weak
ROCE 5.2% WeakROE 3.1% WeakD/E 1.17 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 0.42% (6mo) Slight increasePromoter holding at 75.0% Stable
Earnings Quality50/100 · Moderate
OPM contracting (37% → 28%) DecliningWorking capital: -340 days (improving) Efficient
Quarterly Momentum65/100 · Strong
Revenue (4Q): -9% YoY DecliningProfit (4Q): +124% YoY StrongOPM: 71.0% (up 71.0% YoY) Margin expansion
Industry Rank55/100 · Moderate
P/E 8.0 vs industry 28.7 Cheaper than peersROCE 5.2% vs industry 12.3% Below peersROE 3.1% vs industry 12.6% Below peers3Y sales CAGR: 76% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Elpro International Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
50/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 8.0 vs Ind 28.7 | ROCE 5.2% | ROE 3.1% | CFO/NP N/A
Balance Sheet Stress
50/100
Manageable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 1.17x | IntCov 0.0x | Current 0.51x | Borrow/Reserve 0.52x
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹66 Cr | CFO/NP N/A
Ownership Accumulation
-25
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.03 pp | DII 0.00 pp | Prom 0.00 pp
Business Momentum
+100
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +250.0% | Q NP +754.5% | Q OPM +29.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-16.0%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.52xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.03 ppLatest FII% minus previous FII%
DII Change0.00 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-727Latest shareholder count minus previous count
Quarterly Sales Change+250.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+754.5%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+29.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:32 am

Market Cap 1,489 Cr.
Current Price 87.9
Intrinsic Value₹73.87
High / Low 116/70.9
Stock P/E7.98
Book Value 119
Dividend Yield0.80 %
ROCE5.24 %
ROE3.14 %
Face Value 1.00
PEG Ratio-0.27

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Elpro International Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Elpro International Ltd 1,489 Cr. 87.9 116/70.97.98 1190.80 %5.24 %3.14 % 1.00
Alembic Ltd 1,964 Cr. 76.5 126/70.56.16 98.83.14 %6.90 %13.7 % 2.00
Unitech Ltd 992 Cr. 3.79 10.5/3.06 30.60.00 %47.9 %% 2.00
Eldeco Housing & Industries Ltd 772 Cr. 785 1,061/63334.1 3971.15 %7.29 %5.70 % 2.00
Arvind SmartSpaces Ltd 2,431 Cr. 529 757/48733.2 1301.13 %19.0 %18.8 % 10.0
Industry Average14,426.24 Cr370.0328.73148.620.68%12.33%12.56%6.13

All Competitor Stocks of Elpro International Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 3243523552116139207-77010054189
Expenses 183317161898711782138293154
Operating Profit 1410341935186828-28327122135
OPM % 44%23%67%54%66%15%49%14%45%71%42%71%
Other Income 621562052723-3431327
Interest 123471011151922232628
Depreciation 1111112243353
Profit before tax 189311932266039-283874132
Tax % 24%104%36%2%26%7%21%17%-24%-164%15%-186%29%
Net Profit 14-0201824244832-217741194
EPS in Rs 0.80-0.021.151.081.401.422.811.90-1.240.434.390.665.53

Last Updated: March 3, 2026, 10:06 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2837455158411106372123229390413
Expenses 18213029233678334678149309152
Operating Profit 10161523346313027458081260
OPM % 36%43%33%44%60%14%29%48%37%37%35%21%63%
Other Income 000141913714161,27330587179
Interest 14181930342527252352567100
Depreciation 110111245551014
Profit before tax -4-2-461911616181,2726610774226
Tax % -0%-3%-2%-2%0%14%15%-12%17%27%20%11%
Net Profit -4-2-461810014201,057488566187
EPS in Rs -0.25-0.13-0.220.351.095.900.821.1662.352.835.043.9011.01
Dividend Payout % 0%0%0%0%0%0%0%0%0%8%12%18%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)50.00%-100.00%250.00%200.00%455.56%-86.00%42.86%5185.00%-95.46%77.08%-22.35%
Change in YoY Net Profit Growth (%)0.00%-150.00%350.00%-50.00%255.56%-541.56%128.86%5142.14%-5280.46%172.54%-99.44%

Elpro International Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:27%
5 Years:29%
3 Years:75%
TTM:8%
Compounded Profit Growth
10 Years:41%
5 Years:37%
3 Years:-6%
TTM:-18%
Stock Price CAGR
10 Years:12%
5 Years:20%
3 Years:6%
1 Year:-9%
Return on Equity
10 Years:%
5 Years:5%
3 Years:4%
Last Year:4%

Last Updated: September 5, 2025, 3:21 pm

Balance Sheet

Last Updated: March 3, 2026, 12:55 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 551414141717171717171717
Reserves 169167154-13-201231181541,2151,2471,5902,0192,007
Borrowings 114130155205264165230220561283651,0101,037
Other Liabilities 1031051076459126756792122154355408
Total Liabilities 3914064292703164304414591,3801,5132,1273,4013,469
Fixed Assets 999103136176199196193418456711798
CWIP 738510500000000658
Investments 2692692691331511601741931,0771,0121,5782,5392,423
Other Assets 40434734299468701108393145191
Total Assets 3914064292703164304414591,3801,5132,1273,4013,469

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 139203157-762516-162-13658219
Cash from Investing Activity + -17-16-22-12-68100-822038734-260-767
Cash from Financing Activity + 267-2312-2457-33-18560202548
Net Cash Flow -2-15-42-10340-421-1
Free Cash Flow -7-401723-118-114-164-36615-53
CFO/OP 124%59%134%140%166%-1,348%80%64%88%-286%87%296%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-104.00-114.00-140.00-182.00-230.00-159.00-199.00-190.00-29.00-83.00-285.0080.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 37593930162612706254106
Inventory Days 4,3203,3106615,9763241
Days Payable 7217341,3132,0657787815
Cash Conversion Cycle 3,6362,6353930-6363,937127062-692-64-7
Working Capital Days -1,635-1,345-1,427-1,173-1,200-891-152-246-308-409-245-340
ROCE %3%5%5%13%22%8%13%11%14%4%8%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.99%74.99%74.99%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs 13.07%12.42%12.03%11.33%11.22%11.22%10.45%8.47%7.80%8.36%8.25%8.22%
DIIs 0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Public 11.93%12.57%12.97%13.66%13.76%13.77%14.54%16.52%17.19%16.63%16.73%16.78%
No. of Shareholders 9,5579,4369,4788,9659,27810,25913,70618,30118,42117,48517,38416,657

Shareholding Pattern Chart

No. of Shareholders

Elpro International Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 3.905.042.8362.350.41
Diluted EPS (Rs.) 3.905.042.8362.350.41
Cash EPS (Rs.) 4.505.343.1163.120.65
Book Value[Excl.RevalReserv]/Share (Rs.) 120.1694.8574.5672.6910.10
Book Value[Incl.RevalReserv]/Share (Rs.) 120.1694.8574.5672.6910.10
Revenue From Operations / Share (Rs.) 23.0315.147.264.273.73
PBDIT / Share (Rs.) 8.958.104.4577.161.99
PBIT / Share (Rs.) 8.347.794.1676.881.74
PBT / Share (Rs.) 4.376.303.8975.540.29
Net Profit / Share (Rs.) 3.895.032.8262.830.41
NP After MI And SOA / Share (Rs.) 3.905.042.8362.350.41
PBDIT Margin (%) 38.8653.5161.231805.8753.31
PBIT Margin (%) 36.2051.4357.251799.1646.75
PBT Margin (%) 18.9741.6153.511767.817.83
Net Profit Margin (%) 16.8833.2338.851470.5411.12
NP After MI And SOA Margin (%) 16.9433.3238.941459.2111.12
Return on Networth / Equity (%) 3.245.313.7985.774.10
Return on Capital Employeed (%) 5.317.005.35101.877.74
Return On Assets (%) 1.944.013.1676.571.52
Long Term Debt / Equity (X) 0.170.110.000.001.11
Total Debt / Equity (X) 0.480.220.100.041.17
Asset Turnover Ratio (%) 0.140.140.080.070.13
Current Ratio (X) 0.510.791.188.650.51
Quick Ratio (X) 0.510.781.178.640.50
Inventory Turnover Ratio (X) 426.202.512.283.252.59
Dividend Payout Ratio (NP) (%) 17.9416.450.000.000.00
Dividend Payout Ratio (CP) (%) 15.5115.480.000.000.00
Earning Retention Ratio (%) 82.0683.550.000.000.00
Cash Earning Retention Ratio (%) 84.4984.520.000.000.00
Interest Coverage Ratio (X) 2.265.4516.4057.611.37
Interest Coverage Ratio (Post Tax) (X) 1.984.3911.4147.911.29
Enterprise Value (Cr.) 2175.641743.791141.021032.99896.24
EV / Net Operating Revenue (X) 5.586.809.2714.2614.19
EV / EBITDA (X) 14.3512.7015.140.7826.62
MarketCap / Net Operating Revenue (X) 3.065.398.2614.1111.11
Retention Ratios (%) 82.0583.540.000.000.00
Price / BV (X) 0.580.860.800.824.10
Price / Net Operating Revenue (X) 3.065.398.2614.1111.11
EarningsYield 0.050.060.041.030.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Elpro International Ltd. is a Public Limited Listed company incorporated on 27/07/1962 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L51505MH1962PLC012425 and registration number is 012425. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 208.89 Cr. and Equity Capital is Rs. 16.95 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
RealtyNirmal, 17th Floor, Nariman Point, Mumbai Maharashtra 400021Contact not found
Management
NamePosition Held
Mr. Deepak KumarChairman & Managing Director
Mr. Surbhit DabriwalaNon Exe.Non Ind.Director
Mr. Sunil KhandelwalNon Exe.Non Ind.Director
Mr. Naresh AgarwalNon Exe. & Ind. Director
Mrs. Shruti MimaniNon Exe. & Ind. Director
Mr. K R Anil KumarNon Exe. & Ind. Director

FAQ

What is the intrinsic value of Elpro International Ltd and is it undervalued?

As of 05 April 2026, Elpro International Ltd's intrinsic value is ₹73.87, which is 15.96% lower than the current market price of ₹87.90, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.14 %), book value (₹119), dividend yield (0.80 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Elpro International Ltd?

Elpro International Ltd is trading at ₹87.90 as of 05 April 2026, with a FY2026-2027 high of ₹116 and low of ₹70.9. The stock is currently in the middle of its 52-week range. Market cap stands at ₹1,489 Cr..

How does Elpro International Ltd's P/E ratio compare to its industry?

Elpro International Ltd has a P/E ratio of 7.98, which is below the industry average of 28.73. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Elpro International Ltd financially healthy?

Key indicators for Elpro International Ltd: ROCE of 5.24 % is on the lower side compared to the industry average of 12.33%; ROE of 3.14 % is below ideal levels (industry average: 12.56%). Dividend yield is 0.80 %.

Is Elpro International Ltd profitable and how is the profit trend?

Elpro International Ltd reported a net profit of ₹66 Cr in Mar 2025 on revenue of ₹390 Cr. Compared to ₹1,057 Cr in Mar 2022, the net profit shows a declining trend.

Does Elpro International Ltd pay dividends?

Elpro International Ltd has a dividend yield of 0.80 % at the current price of ₹87.90. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Elpro International Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports