ELEGANT MARBLES AND GRANI INDUSTRIES LIMITED Financials Elegant Marbles and Grani Industries Limited
Equities
ELEMARB6
INE095B01010
Construction Supplies & Fixtures
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 258 INR | -0.60% |
|
+1.12% | -24.93% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 850.7 | 395.3 | 237.4 | 395.6 | 404.6 | 390.5 |
| Enterprise Value (EV) 1 | 837.4 | 387.6 | 221.6 | 372.3 | 365.3 | 369.9 |
| P/E ratio | 19.4 x | 12.1 x | 16.1 x | -50.3 x | 15 x | 12.9 x |
| Yield | - | - | - | - | 2.49% | 3.09% |
| Capitalization / Revenue | 3.54 x | 2.01 x | 2.31 x | 4.27 x | 1.45 x | 1.08 x |
| EV / Revenue | 3.48 x | 1.97 x | 2.16 x | 4.02 x | 1.31 x | 1.03 x |
| EV / EBITDA | 90.1 x | 34.3 x | -17 x | -11.9 x | 27.5 x | 8.8 x |
| EV / FCF | -28.4 x | -4.14 x | -25.1 x | -6.64 x | -14.5 x | 6.92 x |
| FCF Yield | -3.52% | -24.1% | -3.98% | -15.1% | -6.91% | 14.5% |
| Price to Book | 0.79 x | 0.44 x | 0.34 x | 0.43 x | 0.38 x | 0.37 x |
| Nbr of stocks (in thousands) | 4,500 | 3,660 | 3,660 | 3,660 | 3,660 | 3,660 |
| Reference price 2 | 189.0 | 108.0 | 64.85 | 108.1 | 110.6 | 106.7 |
| Announcement Date | 27/06/18 | 26/06/19 | 07/08/20 | 16/07/21 | 18/06/22 | 10/07/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 240.4 | 196.6 | 102.8 | 92.57 | 278.2 | 360.2 |
| EBITDA 1 | 9.294 | 11.3 | -13 | -31.27 | 13.3 | 42.03 |
| EBIT 1 | 7.631 | 8.478 | -14.32 | -32.62 | 11.31 | 39.04 |
| Operating Margin | 3.17% | 4.31% | -13.94% | -35.23% | 4.07% | 10.84% |
| Earnings before Tax (EBT) 1 | 52.46 | 39.01 | 14.99 | -7.847 | 31.33 | 42.2 |
| Net income 1 | 43.68 | 32.67 | 14.74 | -7.862 | 26.89 | 30.39 |
| Net margin | 18.17% | 16.62% | 14.35% | -8.49% | 9.67% | 8.44% |
| EPS 2 | 9.730 | 8.927 | 4.028 | -2.150 | 7.346 | 8.300 |
| Free Cash Flow 1 | -29.46 | -93.6 | -8.825 | -56.03 | -25.25 | 53.46 |
| FCF margin | -12.26% | -47.61% | -8.59% | -60.53% | -9.08% | 14.84% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 127.18% |
| FCF Conversion (Net income) | - | - | - | - | - | 175.93% |
| Dividend per Share | - | - | - | - | 2.750 | 3.300 |
| Announcement Date | 27/06/18 | 26/06/19 | 07/08/20 | 16/07/21 | 18/06/22 | 10/07/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 13.3 | 7.67 | 15.8 | 23.4 | 39.4 | 20.6 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -29.5 | -93.6 | -8.83 | -56 | -25.3 | 53.5 |
| ROE (net income / shareholders' equity) | 4.93% | 3.67% | 1.84% | -0.98% | 2.73% | 2.87% |
| ROA (Net income/ Total Assets) | 0.47% | 0.55% | -1.08% | -2.46% | 0.7% | 2.2% |
| Assets 1 | 9,209 | 5,966 | -1,368 | 319.9 | 3,856 | 1,383 |
| Book Value Per Share 2 | 239.0 | 248.0 | 190.0 | 250.0 | 288.0 | 290.0 |
| Cash Flow per Share 2 | 3.630 | 2.090 | 4.310 | 6.380 | 10.80 | 5.440 |
| Capex 1 | 0.44 | 4.77 | 0.21 | 0.68 | 14.9 | 1.17 |
| Capex / Sales | 0.18% | 2.43% | 0.2% | 0.73% | 5.36% | 0.32% |
| Announcement Date | 27/06/18 | 26/06/19 | 07/08/20 | 16/07/21 | 18/06/22 | 10/07/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -24.93% | 11.38M | |
| +34.21% | 8.13B | |
| +15.14% | 2.61B | |
| +18.17% | 1.16B | |
| +17.71% | 783M | |
| +1.25% | 411M | |
| +1.90% | 349M | |
| +6.56% | 232M | |
| +14.62% | 199M | |
| +4.86% | 162M |
- Stock Market
- Equities
- ELEMARB6 Stock
- Financials Elegant Marbles and Grani Industries Limited