Elantas Beck India Ltd

Elantas Beck Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Elantas Beck India Ltd

₹ 10,036 6.49%
13 Mar - close price
elantas.com/beck-india.html BSE: 500123
About

ELANTAS Beck India Limited is engaged in manufacturing a wide range of specialty chemicals in the electrical insulation and construction industries. It is a part of ALTANA, an international specialty chemicals group. [1]

Key Points

Business Segments
**Electrical Insulation Business **
It caters to Magnet Wire manufacturers, whose end customer base spans the Home Appliances, Transformers, automotive, and Industrial Segments. Secondary Insulation products like Varnishes find application in Rotating Machines used in Home Appliances, Automotive Components, Industrial Motors, etc. [1]

Website BSE
  • Market Cap ₹ 7,956 Cr.
  • Current Price ₹ 10,036
  • High / Low ₹ 14,980 / 8,101
  • Stock P/E 57.0
  • Book Value ₹ 1,094
  • Dividend Yield 0.05 %
  • ROCE 23.0 %
  • ROE 17.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 23.1% CAGR over last 5 years

Cons

  • Stock is trading at 9.18 times its book value
  • Earnings include an other income of Rs.54.8 Cr.
  • Working capital days have increased from 107 days to 241 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Chemicals Industry: Chemicals

Part of BSE Allcap BSE SmallCap BSE Commodities

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
146 156 171 153 165 169 173 163 174 177 191 184 197
124 126 141 129 136 134 138 126 138 139 153 150 162
Operating Profit 22 30 30 24 29 36 35 37 36 38 39 33 35
OPM % 15% 19% 17% 16% 17% 21% 20% 23% 20% 21% 20% 18% 18%
4 4 1 14 10 8 15 12 17 15 17 12 10
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 3 3 3 3 3 3 3 3 3 3 3 4 5
Profit before tax 22 31 28 35 35 40 47 47 49 49 52 42 40
Tax % 26% 24% 26% 22% 25% 26% 25% 25% 25% 25% 20% 25% 26%
17 24 21 27 26 30 35 35 37 37 42 31 30
EPS in Rs 20.94 29.91 25.95 34.07 33.40 37.91 44.68 43.93 46.67 46.56 52.79 39.19 37.51
Raw PDF

Profit & Loss

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
304 341 344 365 383 409 394 383 522 645 680 749
265 299 282 287 304 344 340 313 444 535 537 604
Operating Profit 39 42 62 79 78 65 54 70 78 110 143 144
OPM % 13% 12% 18% 22% 20% 16% 14% 18% 15% 17% 21% 19%
11 8 6 8 9 31 18 22 25 32 53 55
Interest 0 0 0 0 0 0 0 0 0 1 1 1
Depreciation 5 5 6 5 6 7 7 12 12 12 12 15
Profit before tax 45 45 62 81 81 89 64 80 91 129 184 183
Tax % 29% 30% 32% 33% 32% 26% 22% 23% 27% 24% 25% 24%
32 32 42 54 55 66 50 62 67 98 137 140
EPS in Rs 40.05 39.87 52.68 68.73 69.48 82.99 62.51 77.90 84.36 123.34 173.19 176.04
Dividend Payout % 137% 11% 9% 7% 6% 5% 8% 6% 6% 4% 3% 4%
Compounded Sales Growth
10 Years: 8%
5 Years: 14%
3 Years: 13%
TTM: 10%
Compounded Profit Growth
10 Years: 17%
5 Years: 23%
3 Years: 33%
TTM: 2%
Stock Price CAGR
10 Years: 24%
5 Years: 35%
3 Years: 45%
1 Year: 22%
Return on Equity
10 Years: 18%
5 Years: 17%
3 Years: 18%
Last Year: 17%

Balance Sheet

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Equity Capital 8 8 8 8 8 8 8 8 8 8 8 8
Reserves 100 128 164 214 270 331 376 434 497 591 724 859
0 0 0 0 0 0 0 0 0 0 0 0
93 57 64 70 70 76 72 95 114 119 149 148
Total Liabilities 201 192 236 291 348 415 456 536 618 717 881 1,015
48 45 45 36 40 70 110 103 98 98 99 232
CWIP 0 1 0 5 15 0 10 18 19 13 17 10
Investments 45 30 64 109 139 174 160 218 261 356 517 379
108 116 126 140 154 171 176 198 240 250 247 395
Total Assets 201 192 236 291 348 415 456 536 618 717 881 1,015

Cash Flows

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
23 31 46 56 51 33 48 79 29 83 133 63
62 19 -42 -51 -45 -32 -40 -69 -33 -76 -132 78
-85 -51 -4 -5 -5 -4 -5 -4 -4 -5 -5 -5
Net Cash Flow -0 -2 0 0 2 -3 4 6 -8 2 -3 136

Ratios

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Debtor Days 56 53 59 53 70 75 57 67 61 58 55 62
Inventory Days 81 84 85 100 75 74 77 89 95 73 68 73
Days Payable 44 55 64 73 73 71 56 103 86 67 81 71
Cash Conversion Cycle 93 82 80 80 71 78 77 54 70 64 41 64
Working Capital Days 9 58 55 55 62 69 59 46 57 48 33 241
ROCE % 34% 35% 40% 41% 33% 23% 18% 19% 17% 22% 28% 23%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
4.00% 3.76% 3.67% 0.82% 0.80% 0.74% 0.73% 0.71% 0.70% 0.67% 0.67% 0.67%
8.35% 8.59% 8.59% 11.31% 11.44% 11.50% 11.73% 11.80% 11.88% 11.91% 11.88% 11.71%
12.65% 12.65% 12.75% 12.87% 12.75% 12.76% 12.54% 12.49% 12.42% 12.43% 12.44% 12.63%
No. of Shareholders 7,3927,0887,1557,1457,2837,4757,5787,5267,5417,7868,6678,714

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports