ELANTAS Beck India Limited

BSE

ELANTAS

Stock

Yield per half year: +2.27%
Dividend yield: 0.1292%

Reporting ELANTAS Beck India Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹										50.7
Выручка, млрд ₹	3.65	4.06	4.09	3.94	3.83	5.22	6.45	6.8	7.49	7.49	5.96	14.36
Чистая прибыль, млрд ₹	0.5449	0.5508	0.6579	0.4956	0.6176	0.6688	0.9778	1.37	1.4	1.4	1.01	17.78
EV, млрд ₹										46.71
EBIT, млрд ₹	0.7491	0.7336	0.6061	0.4808							0.6424	-10.49
EBITDA, млрд ₹			0.9598	0.7148	0.9213	1.04	1.42	1.51		1.42	1.12	16.13
OIBDA, млрд ₹					0.9053	0.9452	1.47				1.11	17.54
Баланс стоимость, млрд ₹	2.27	2.78	3.39	3.84	4.42	5.05	5.99	7.32	8.67	8.67	6.29	14.42
FCF, млрд ₹			0.0984	0.3532	0.6275	0.1741	0.7553	1.21	-0.8192	-0.8192	0.3895	-205.48
Операционный денежный поток, млрд ₹	0.5586	0.5083	0.3302	0.4786	0.794	0.2851	0.8295	1.33	0.6322	0.6322	0.7742	-4.46
Операционная прибыль, млрд ₹	0.7426	0.7324	0.7951	0.4803	0.6016	0.5766	1.03	1.31	1.29	1.29	0.9616	16.48
Операционные расходы, млрд ₹			3.49	3.44	3.24	4.54	5.43	5.49	6.19	6.19	4.98	13.82
CAPEX, млрд ₹	0.0532	0.1966	0.2318	0.1254	0.1665	0.111	0.0743	0.1236	1.45	1.45	0.3851	54.17

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд ₹												1.53	1.65	1.69	1.73	1.63	1.72	1.77	1.91	1.84	1.97	1.84	2.75
Чистая прибыль, млрд ₹												0.2701	0.2648	0.3005	0.3542	0.3483	0.37	0.3691	0.4185	0.3107	0.2974	0.3531	-4.27
EBIT, млрд ₹	0.1317	0.1306	0.1126	0.1059																		0.1202	-5.30
EBITDA, млрд ₹						0.278	0.1549	0.3059	0.2547	0.3462	0.308	0.3802	0.387	0.434	0.5053							0.4029	10.41
Баланс стоимость, млрд ₹					4.42		4.68		5.05		5.45		5.99		6.6		7.32		8.07		8.67	7.33	7.68
Операционный денежный поток, млрд ₹					0.794		0.1168		0.2851		0.2348		0.8295		0.6609							0.4254	41.43
Операционная прибыль, млрд ₹												0.2126	0.2648	0.3274	0.3413	0.353	0.2996	0.3445	0.3548	0.293	0.3011	0.3186	0.10
Операционные расходы, млрд ₹												1.32	1.38	1.37	1.39	1.28	1.42	1.42	1.56	1.54	1.67	1.52	3.30
CAPEX, млрд ₹					0.1665		0.0937		0.111		0.0385		0.0743		0.0453							0.0726	-13.53

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.0225	0.0584	0.1192	0.0349	0.0586	0.0323	1.4	1.4	0.3290	63.67
Short Term Investments ₹	1.23	1.54	1.81	1.78	2.32	2.75	3.93	5.72	3.95	3.95	3.73	11.23
Total Receivables ₹	0.5425	0.7396	0.8534	0.6367	0.7051	0.8684	1.02	1.02	1.27	1.27	0.9767	12.49
Total Current Assets ₹	2.46	2.89	3.23	3.08	3.73	4.57	5.87	7.59	7.71	7.71	5.89	15.63
Чистые активы, млрд ₹	0.4147	0.4964	0.5997	0.6607	0.7126	0.7447	0.7452	5.87		0.7452	1.75	54.78
Активы, млрд ₹	2.92	3.48	4.15	4.56	5.36	6.18	7.17	8.81	10.15	10.15	7.53	13.62
Задолженность, млрд ₹	0.6521	0.7028	0.7605	0.7233	0.9466	1.14	1.19	1.49	1.48	1.48	1.25	9.35
Interest income ₹	0.0533	0.069	0.0818	0.1255	0.181	0.1259	0.1378	0.0327			0.1206	-23.58
Расходы на обслуживание долга ₹		0.0000	0.0023	0.0034	0.000856	0.00085	0.000836	0.0057	0.0066	0.0066	0.0030	50.46
Чист. проц. доходы, млрд ₹			0.0132	0.022	0.0231	0.0204	-0.0062	0.027		0.0327	0.0173	4.18
Goodwill, млрд ₹					0.0106	0.0106	0.0106	0.0106			0.0106	0.00
Себестоимость, млрд ₹	2.29	2.73	2.79	2.66	2.42	3.65	4.49	4.21	4.72	4.72	3.90	14.29
Товарно материальные запасы ₹	0.5687	0.4489	0.5113	0.4977	0.5355	0.86	0.8187	0.7324	0.9505	0.9505	0.7794	12.16

	2019Q2	2019Q4	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹			0.147		0.0288	0.0349		0.0299		0.0586		0.0528		0.0323		2.92		1.4	0.8927	88.65
Short Term Investments ₹			2.19		2.32	2.62		2.83		3.57		4.35		5.72		2.87		3.95	4.09	2.04
Total Receivables ₹		0.6367	0.7051		0.6732	0.8684		1.03		1.02		1.03		1.02		1.22		1.27	1.11	4.48
Total Current Assets ₹		3.08	3.73		4.15	4.57		5.22		5.87		6.74		7.59		7.78		7.71	7.14	5.60
Чистые активы, млрд ₹	0.6072	0.6607	0.7126		0.7734	0.7447		0.7389		0.7452		0.7536							0.7512	-0.52
Активы, млрд ₹			5.36		5.76	6.18		6.76		7.17		7.86		8.81		9.65		10.15	8.73	7.20
Задолженность, млрд ₹			0.9466		1.08	1.14		1.31		1.19		1.26		1.49		1.58		1.48	1.40	4.46
Interest income ₹			0	0.0025			0.0033	0	0.0019	0.000947	0.0012	0.0011	0.0014						0.0013	-5.92
Расходы на обслуживание долга ₹									0.0019	0.000947	0.0012	0.0011	0.0014	0.002	0.0017	0.0011	0.0018	0.002	0.0017	0.00
Чист. проц. доходы, млрд ₹				-0.0025		0.0229	-0.0033	0	-0.0019	-0.000947	-0.0012	-0.0011	-0.0014	0.0307					0.0052	-300.52
Goodwill, млрд ₹			0.0106		0.0106	0.0106		0.0106		0.0106		0.0106		0.0106					0.0106	0.00
Себестоимость, млрд ₹									1.04	1.08	1.06	1.09	0.9786	1.29	1.09	1.18	1.17	1.28	1.20	-0.16
Товарно материальные запасы ₹		0.4977	0.5268		0.8732	0.8393		1.07		0.7985		0.7605		0.7324		0.7323		0.9505	0.7948	3.55

Share

IFRS

Reporting Annual Quarterly

	2015	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	52.67	102.9	82.98	127.39	77.91	84.37	123.34	173.18	176.05		176.05	126.97	17.71
Цена акции ао		2249.75	2251.85	2471.65	2755.3	3674.75	4348.2	8493.8	12778.95	10399.15	10399.15	7938.97	23.13
Число акций ао, млн			7.93	7.93	7.93	7.93	7.93	7.93	7.93		7.93	7.93	0.00
FCF/акцию			12.42	44.55	79.16	21.96	95.27	152.7	-103.33		-103.33	49.15	-205.47

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	29.91	25.95	34.07	33.41	37.91	44.68	43.93	46.67	52.79	37.52			45.12	-3.43
Цена акции ао	3513.1	3771	4197.36	4180.18	4625.15	5857.34	6970.55	7855.34			9839.25	10399.15	8184.33	12.17

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	24.05	19.84	19.4	12.91	13.99	13.25	17.73	20.64	17.46		17.46	17.40	16.61	4.53
ROA, %	18.67	15.83	15.85	10.86	11.52	10.81	14.64	17.18	14.72		14.72	10.72	13.77	5.02
ROS, %		13.57	16.08	12.58	16.12	12.81	15.17	20.19	18.65	18.65	18.65	12.77	17.09	7.80
ROCE, %	33.06	26.42	17.88	12.52						0	0	5.21	22.47	-21.55
Ebit margin, %				12.2						0	0	4.54	12.20	0.00
Рентаб EBITDA, %			23.46	18.14	24.05	19.87	22.05	22.94		18.97	18.97	22.93	21.58	-4.63
Чистая рентаб, %	14.92	13.57	16.08	12.58	16.12	12.81	15.17	20.19	18.65		18.65	12.77	16.59	2.96
Operation Margin, %		18.04	19.44	12.19	15.7	11.04	15.98	19.3	17.28	17.28	17.28	16.84	16.18	9.37

	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %	5.11	2.69		3.29		3.78		4.42		6.4		6.11		6.28		4.06			17.40	5.45	-1.68
ROA, %	4.2	2.18		2.68		3.05		3.69		4.71		4.44		4.54		3			10.72	4.08	-4.06
ROS, %									17.74	20.43	21.33	21.56	20.9	21.87	16.92	15.1	18.65	18.65	12.77	18.24	-3.14
Рентаб EBITDA, %			23.07	17.5	22.15	18.02	24.87	23.51	25.61	29.15							18.97	18.97	22.93	23.24	-4.20
Чистая рентаб, %							17.67	16.09	17.74	20.43	21.33	21.56	20.9	21.87	16.92	15.1			12.77	19.27	-6.88
Operation Margin, %									19.32	19.69	21.62	17.46	19.51	18.54	15.96	15.28	17.28	17.28	16.84	16.87	-1.40

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	27	39.67	36.03	43.56	35.25	47.06	73.79		73.79	51.61	47.14	15.42
P/BV	5.24	5.12	5.04	5.77	5.76	8.83	11.88		11.88	7.46	7.46	18.71
P/S	4.34	4.99	5.81	5.58	5.35	9.5	13.76		13.76	5.71	8.00	18.82
P/FCF						67.13	41.88	-61.89	-61.89	221.22	15.71	-197.33
E/P						0.0193	0.0271	0.0275	0.0275	0.05	0.0246	12.53
EV/EBIT							0	0	0	8.55
EV/EBITDA									30.95	16.05
EV/S						7.24	6.89	6.24	6.24	4.89	6.79	-4.83
EV/FCF							38.59	-57.02	-57.02	214.21	-9.2150	-221.56
Debt/EBITDA						0	0	0	0	1.06
Netdebt/Ebitda						0	0	0	0	0.86
Debt/Ratio						0	0	0	0	0.13
Debt/Equity						0	0	0.1709	0.1709	1.09	0.1709	0.00
Debt/Net Income						0	0	0	0	4.23
PEG								-2.62	-2.62	1.57	-2.6200	0.00
Бета						-0.3008	-1.85	0.5612	0.5612	1.16	-0.5299	-223.11
Индекс Альтмана						10.02	8.17	7.22	7.22	7.90	8.47	-10.35

	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E	235	175.55	84.67	54.15	61.78	65.33	67.28	71.52				51.61	64.01	5.72
P/BV	6.32	5.77	5.78	5.76	7.72	8.83	11.74	11.88				7.46	9.19	15.58
P/S	25.73	20.02	9.95	7.17	10.01	12.68	13.51	14.04				5.71	11.48	14.39
P/FCF										-61.89	-61.89	221.22	-61.8900	0.00
E/P										0.0275	0.0275	0.05	0.0275	0.00
EV/S										6.24	6.24	4.89	6.24	0.00
EV/FCF										-57.02	-57.02	214.21	-57.0200	0.00
Debt/Equity										0.1709	0.1709	1.09	0.1709	0.00
PEG										-2.62	-2.62	1.57	-2.6200	0.00
Бета									4.79	0.5582	0.5612	1.16	1.97	-51.07
Индекс Альтмана									7.22	7.22	7.22	7.90	7.22	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0479	0.0357	0.0357	0.0357	0.0396	0.0396	0.0396	0.0396			0.0793		0.0388	2.10
Дивиденд		4.5	4.5	4.5	5	5	5	5	5	7.5	7.5		5.50	8.45
Див доход, ао, %		0.233	0.2197	0.2011	0.2052	0.1404	0.2636	0.0941	0.0877	0.1292	0.1292	14.97	0.1430	-1.65
Дивиденды / прибыль, %	8.78	6.48	5.42	7.2	6.42	5.93	4.05	2.89	2.84		2.84	28.92	4.43	-15.05
Dividend Coverage Ratio										17.6	17.6	8.89	17.60	0.00

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q2	2019Q2	2020Q3	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								0.0396	0.0396	0.0396	0.0396	0.0396	0.0396				0.0396	0.00
Дивиденд	55	4.5	5	4.5	4.5	4.5	5		5		5		5				4.90	2.13
Див доход, ао, %	8.6	0.4053	0.3518	0.2296	0.2138	0.2026	0.2093		0.1385		0.1326		0.0854			14.97	0.1537	-15.87
Дивиденды / прибыль, %								17.58	31.5	23.89	19.27	14.97	11.19			28.92	20.16	-18.70
Dividend Coverage Ratio														17.6	17.6	8.89	17.60	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	4.35	2.13	1.15	1.82	19.39	19.39	34.84

	CAGR 5

	CAGR 5