Elitecon International Ltd

Elitecon Inter. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Elitecon International Ltd

₹ 93.9 2.00%
24 Dec - close price
kashiram.co BSE: 539533
About

Incorporated in 1987, Elitecon International Ltd is in the business of tobacco and allied products[1]

Key Points

Business Overview:[1]
EIL manufactures and trades tobacco-based products for both domestic and international markets. The company currently operates in overseas markets including the UAE, Singapore, Hong Kong, and European countries like the UK. It plans to expand its product range to include items like chewing tobacco, snuff grinders, match lights, matches, matchboxes, pipes, and other related articles.

Website BSE
  • Market Cap ₹ 11.4 Cr.
  • Current Price ₹ 93.9
  • High / Low ₹ 93.9 / 11.0
  • Stock P/E 0.58
  • Book Value ₹ 184
  • Dividend Yield 0.00 %
  • ROCE 15.6 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.51 times its book value
  • Company has delivered good profit growth of 243% CAGR over last 5 years

Cons

  • Company might be capitalizing the interest cost
  • Debtor days have increased from 60.2 to 100 days.
  • Working capital days have increased from 261 days to 420 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: Tobacco Products Industry: Miscellaneous

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
0.16 7.48 11.87 20.07 24.98 6.09 7.18 -0.71 3.22 9.83 44.49 49.56 79.13
0.33 7.63 9.74 18.71 37.58 15.06 62.42 1.18 1.29 9.59 37.51 44.63 70.92
Operating Profit -0.17 -0.15 2.13 1.36 -12.60 -8.97 -55.24 -1.89 1.93 0.24 6.98 4.93 8.21
OPM % -106.25% -2.01% 17.94% 6.78% -50.44% -147.29% -769.36% 59.94% 2.44% 15.69% 9.95% 10.38%
0.00 0.00 0.00 0.00 0.09 -0.09 0.00 0.00 0.00 0.26 -0.17 0.00 1.11
Interest 0.00 0.18 0.09 0.48 -0.44 0.01 0.31 0.02 0.02 0.02 0.42 0.02 0.03
Depreciation 0.18 0.21 0.50 0.30 0.50 0.41 1.20 0.66 0.69 0.71 0.15 0.45 0.44
Profit before tax -0.35 -0.54 1.54 0.58 -12.57 -9.48 -56.75 -2.57 1.22 -0.23 6.24 4.46 8.85
Tax % 11.43% -1.85% 7.14% 29.31% -0.64% 0.32% -0.26% -1.17% -3.28% 0.00% -1.12% -1.79% 0.00%
-0.39 -0.54 1.43 0.41 -12.48 -9.51 -56.60 -2.54 1.25 -0.24 6.30 4.54 8.84
EPS in Rs -3.22 -4.46 11.82 3.39 -103.14 -78.60 -467.77 -20.99 10.33 -1.98 52.07 37.52 73.06
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 0 1 1 0 0 0 0 0 19 58 57 183
0 0 1 1 1 1 0 0 0 18 134 50 163
Operating Profit 0 0 0 0 -0 -0 -0 -0 -0 2 -76 7 20
OPM % 33% 50% 5% 5% -30% -27% -71% -65% -1,300% 8% -131% 13% 11%
0 0 -0 0 0 0 0 0 0 0 0 0 1
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 1 2 2 2
Profit before tax 0 0 -0 0 0 0 0 -0 -0 1 -78 5 19
Tax % 0% 0% 200% 40% 29% 0% 0% 0% 0% 24% -0% -3%
0 0 -0 0 0 0 0 -0 -0 0 -78 5 19
EPS in Rs 0.28 0.47 0.09 0.09 -0.09 -0.38 3.55 -646.12 39.50 160.67
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 121%
5 Years: 232%
3 Years: 1684%
TTM: 1060%
Compounded Profit Growth
10 Years: %
5 Years: 243%
3 Years: 394%
TTM: 129%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

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 0.50 0.50 1 1 1 1 1 1 1 1 1 1 1
Reserves 0 0 2 2 2 2 2 2 2 3 -75 -71 21
0 0 0 0 0 0 0 0 0 28 66 143 115
0 0 1 1 1 0 0 0 0 53 94 46 145
Total Liabilities 1 1 4 4 4 3 3 3 4 85 86 119 283
0 0 0 0 0 0 0 0 0 6 12 6 8
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 1 0 0 1 1 1 1 0 0 0 0
1 1 3 4 4 2 2 2 2 79 74 113 274
Total Assets 1 1 4 4 4 3 3 3 4 85 86 119 283

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 0 -3 -0 0 0 0 0 0 -25 -29 -79
0 0 0 0 -0 -1 0 -0 -0 -2 -8 4
0 0 3 0 0 0 0 0 0 27 36 77
Net Cash Flow 0 0 -0 -0 0 -0 0 0 0 1 -1 2

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 0 0 245 891 0 0 274 0 12 69 100
Inventory Days 167 120 0 0 0 19 0 746 93 332
Days Payable 0 45 307 1,264 156 220
Cash Conversion Cycle 0 0 167 320 891 0 0 -14 0 -506 5 212
Working Capital Days 243 2,008 637 1,046 2,088 1,887 5,579 3,394 78,475 494 -129 420
ROCE % 2% 2% 4% 2% 3% 0% 1% -0% -1% 5% -647% 16%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
90.49% 90.49% 90.49% 90.49% 90.49% 90.49% 90.49% 90.49% 75.00% 75.00% 75.00% 75.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.49% 15.49% 15.49% 15.49%
9.51% 9.51% 9.51% 9.51% 9.51% 9.51% 9.51% 9.51% 9.51% 9.51% 9.51% 9.51%
No. of Shareholders 463462462462462462462462464464464479

* 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