Elixir Capital Ltd

Elixir Capital Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Elixir Capital Ltd

₹ 214 5.00%
21 Nov - close price
elixircapital.in BSE: 531278
About

Incorporated in 1994, Elixir Capital Ltd is in the business of investing in shares and securities and of providing services of capital market research and analysis[1]

Key Points

Business Overview:[1]
Company does trading and investment in shares and provides research services. It manages investment and trading portfolio focused on small and mid cap stocks

Website BSE
  • Market Cap ₹ 124 Cr.
  • Current Price ₹ 214
  • High / Low ₹ 221 / 50.1
  • Stock P/E 175
  • Book Value ₹ 32.1
  • Dividend Yield 0.58 %
  • ROCE 4.01 %
  • ROE 3.58 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 62.3%

Cons

  • Stock is trading at 6.67 times its book value
  • The company has delivered a poor sales growth of 2.90% over past five years.
  • Company has a low return on equity of 5.62% over last 3 years.
  • Working capital days have increased from 321 days to 694 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: Finance Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
0.95 0.12 0.13 0.12 1.01 0.14 0.03 0.01 0.75 0.00 0.00 0.00 0.75
0.03 0.04 0.03 0.03 0.04 0.03 0.03 0.07 0.01 0.03 0.08 0.06 0.04
Operating Profit 0.92 0.08 0.10 0.09 0.97 0.11 0.00 -0.06 0.74 -0.03 -0.08 -0.06 0.71
OPM % 96.84% 66.67% 76.92% 75.00% 96.04% 78.57% 0.00% -600.00% 98.67% 94.67%
0.02 0.02 0.03 0.02 0.03 0.02 0.02 0.03 0.56 0.05 0.05 0.04 0.04
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.94 0.10 0.13 0.11 1.00 0.13 0.02 -0.03 1.30 0.02 -0.03 -0.02 0.75
Tax % 6.38% 30.00% 30.77% 27.27% 7.00% 23.08% 0.00% 0.00% 10.00% 100.00% -33.33% 0.00% 0.00%
0.88 0.08 0.09 0.08 0.93 0.10 0.01 -0.03 1.17 0.00 -0.02 -0.02 0.75
EPS in Rs 1.52 0.14 0.16 0.14 1.60 0.17 0.02 -0.05 2.02 0.00 -0.03 -0.03 1.29
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
0.15 0.45 0.84 1.58 0.10 0.78 0.78 0.76 1.13 1.49 1.35 0.90 0.75
0.06 0.09 0.11 0.15 0.09 0.10 0.11 0.12 0.11 0.10 0.13 0.18 0.21
Operating Profit 0.09 0.36 0.73 1.43 0.01 0.68 0.67 0.64 1.02 1.39 1.22 0.72 0.54
OPM % 60.00% 80.00% 86.90% 90.51% 10.00% 87.18% 85.90% 84.21% 90.27% 93.29% 90.37% 80.00% 72.00%
0.00 -0.02 0.02 0.28 0.03 0.03 0.03 0.04 0.01 0.02 0.04 0.54 0.18
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.08 0.33 0.74 1.70 0.04 0.71 0.70 0.68 1.03 1.41 1.26 1.26 0.72
Tax % 25.00% -15.15% 0.00% 2.35% 25.00% -1.41% 0.00% 1.47% 0.97% 10.64% 10.32% 10.32%
0.06 0.38 0.74 1.66 0.03 0.71 0.69 0.66 1.01 1.25 1.13 1.12 0.71
EPS in Rs 0.10 0.65 1.28 2.86 0.05 1.22 1.19 1.14 1.74 2.15 1.95 1.93 1.23
Dividend Payout % 2,175.00% 190.79% 97.97% 43.67% 2,416.67% 102.11% 105.07% 109.85% 71.78% 58.00% 64.16% 64.73%
Compounded Sales Growth
10 Years: 7%
5 Years: 3%
3 Years: -7%
TTM: -19%
Compounded Profit Growth
10 Years: 6%
5 Years: -1%
3 Years: -13%
TTM: -9%
Stock Price CAGR
10 Years: 19%
5 Years: 43%
3 Years: 72%
1 Year: 294%
Return on Equity
10 Years: 5%
5 Years: 5%
3 Years: 6%
Last Year: 4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 5.80 5.80 5.80 5.80 5.80 5.80 5.80 5.80 5.80 5.80 5.80 5.80 5.80
Reserves 10.72 10.37 10.39 11.32 10.62 11.34 11.30 11.24 11.52 12.05 12.45 12.85 12.85
0.10 0.13 0.11 0.00 0.00 0.01 0.03 0.09 0.00 0.00 0.00 0.00 0.00
0.50 0.80 0.80 0.08 0.81 0.09 0.11 0.09 0.09 0.09 0.09 0.11 0.07
Total Liabilities 17.12 17.10 17.10 17.20 17.23 17.24 17.24 17.22 17.41 17.94 18.34 18.76 18.72
0.17 0.17 0.16 0.17 0.16 0.16 0.16 0.15 0.15 0.14 0.14 0.01 0.01
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 16.90 16.88 16.88 17.01 16.88 16.88 16.88 16.88 16.88 16.88 16.88 16.88 16.88
0.05 0.05 0.06 0.02 0.19 0.20 0.20 0.19 0.38 0.92 1.32 1.87 1.83
Total Assets 17.12 17.10 17.10 17.20 17.23 17.24 17.24 17.22 17.41 17.94 18.34 18.76 18.72

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0.06 -0.05 0.00 0.20 0.01 -0.03 -0.06 -0.08 0.15 0.14 0.30 -0.18
0.78 0.45 0.75 1.36 0.13 0.76 0.78 0.82 0.66 0.79 0.80 0.27
-0.91 -0.40 -0.74 -1.56 0.00 -0.73 -0.73 -0.73 -0.73 -0.73 -0.73 -0.73
Net Cash Flow -0.19 0.00 0.00 0.00 0.14 0.00 -0.01 0.01 0.08 0.21 0.38 -0.64

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Days
Days Payable
Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Working Capital Days -1,143.67 -600.22 -325.89 -9.24 -2,774.00 -18.72 -23.40 -28.82 19.38 124.93 143.30 693.50
ROCE % 0.46% 2.00% 4.54% 8.68% 0.24% 4.29% 4.08% 3.97% 5.98% 8.02% 6.98% 4.01%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
71.29% 71.29% 71.29% 71.29% 71.29% 71.29% 71.29% 71.29% 71.29% 71.29% 71.29% 71.29%
28.71% 28.71% 28.71% 28.70% 28.71% 28.70% 28.71% 28.71% 28.71% 28.71% 28.71% 28.70%
No. of Shareholders 2,2642,4432,5612,6283,5163,4693,3333,4693,3253,1873,3973,697

Documents

Announcements

Annual reports