ELNET TECHNOLOGIES LIMITED Financials Elnet Technologies Limited
Equities
ELNET
INE033C01019
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 338.1 INR | -0.25% |
|
-0.21% | +2.92% |
| 2023 | Elnet Technologies Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 | CI |
| 2023 | Elnet Technologies Appoints Chairman | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 600 | 413.2 | 320 | 479.4 | 639.6 | 640.2 |
| Enterprise Value (EV) 1 | 600.1 | 440.3 | 292.4 | 484 | 566.5 | 582.6 |
| P/E ratio | 6.67 x | 4.91 x | 2.95 x | 4 x | 5.07 x | 4.67 x |
| Yield | 1% | 1.45% | 1.5% | 1.17% | 1.25% | 1.25% |
| Capitalization / Revenue | 2.7 x | 1.96 x | 1.33 x | 2.24 x | 2.9 x | 2.6 x |
| EV / Revenue | 2.7 x | 2.09 x | 1.22 x | 2.27 x | 2.57 x | 2.37 x |
| EV / EBITDA | 5.15 x | 3.91 x | 2.04 x | 3.12 x | 3.61 x | 3.69 x |
| EV / FCF | -4.18 x | -6.54 x | 0.85 x | -1.64 x | 1.19 x | 10.1 x |
| FCF Yield | -23.9% | -15.3% | 118% | -60.9% | 84.1% | 9.9% |
| Price to Book | 0.89 x | 0.55 x | 0.37 x | 0.49 x | 0.58 x | 0.52 x |
| Nbr of stocks (in thousands) | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
| Reference price 2 | 150.0 | 103.3 | 80.00 | 119.8 | 159.9 | 160.0 |
| Announcement Date | 25/05/18 | 14/07/19 | 04/09/20 | 05/07/21 | 12/08/22 | 18/08/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 222.1 | 210.4 | 240.4 | 213.6 | 220.8 | 246.1 |
| EBITDA 1 | 116.5 | 112.7 | 143.3 | 155 | 157.1 | 157.8 |
| EBIT 1 | 88.55 | 79.53 | 104.6 | 119.8 | 123 | 132.2 |
| Operating Margin | 39.86% | 37.79% | 43.5% | 56.11% | 55.68% | 53.71% |
| Earnings before Tax (EBT) 1 | 123.3 | 116.6 | 146.7 | 163.1 | 169.4 | 186.8 |
| Net income 1 | 89.99 | 84.12 | 108.5 | 119.9 | 126.1 | 136.9 |
| Net margin | 40.51% | 39.97% | 45.14% | 56.12% | 57.11% | 55.65% |
| EPS 2 | 22.50 | 21.03 | 27.12 | 29.97 | 31.53 | 34.24 |
| Free Cash Flow 1 | -143.6 | -67.29 | 345 | -294.5 | 476.6 | 57.65 |
| FCF margin | -64.63% | -31.97% | 143.53% | -137.9% | 215.82% | 23.43% |
| FCF Conversion (EBITDA) | - | - | 240.7% | - | 303.39% | 36.54% |
| FCF Conversion (Net income) | - | - | 317.99% | - | 377.87% | 42.1% |
| Dividend per Share 2 | 1.500 | 1.500 | 1.200 | 1.400 | 2.000 | 2.000 |
| Announcement Date | 25/05/18 | 14/07/19 | 04/09/20 | 05/07/21 | 12/08/22 | 18/08/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.12 | 27.1 | - | 4.56 | - | - |
| Net Cash position 1 | - | - | 27.6 | - | 73.1 | 57.6 |
| Leverage (Debt/EBITDA) | 0.001064 x | 0.2404 x | - | 0.0294 x | - | - |
| Free Cash Flow 1 | -144 | -67.3 | 345 | -295 | 477 | 57.7 |
| ROE (net income / shareholders' equity) | 14.2% | 11.8% | 13.5% | 13.2% | 12.2% | 11.8% |
| ROA (Net income/ Total Assets) | 6.65% | 5.43% | 6.53% | 6.77% | 6.29% | 6.07% |
| Assets 1 | 1,353 | 1,550 | 1,661 | 1,772 | 2,004 | 2,256 |
| Book Value Per Share 2 | 169.0 | 188.0 | 213.0 | 242.0 | 274.0 | 307.0 |
| Cash Flow per Share 2 | 10.60 | 3.880 | 17.60 | 9.520 | 28.90 | 25.10 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 25/05/18 | 14/07/19 | 04/09/20 | 05/07/21 | 12/08/22 | 18/08/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.92% | 1.62Cr | |
| +17.32% | 2.92TCr | |
| -5.15% | 2.79TCr | |
| +26.23% | 2.6TCr | |
| +16.84% | 2.49TCr | |
| +40.97% | 2.25TCr | |
| +20.06% | 2.22TCr | |
| -4.42% | 1.85TCr | |
| +13.13% | 1.67TCr | |
| +9.98% | 1.62TCr |
- Stock Market
- Equities
- ELNET Stock
- Financials Elnet Technologies Limited
