Eimco Elecon (india) Limited, Fundamental analysis

Industry Industry name	Capital Goods-Non Electrical Equipment
Variance Full Year Net Profit Variance	-27
Equity Latest Equity	5.77
Face Value Latest Face Value	10
Reserves Total Reserve	461.74
Dividend Full Year Dividend %	40
Sales Turnover Full Year Net Sales	230.75
Net Profit Full Year Net Profit	35.11
Full Year CPS Full Year Cash Per Share	76.1
Earning Per Share Full Year Earning Per Share	60.9
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	77.52
Previous EPS Previous earnings per share	0
Book Value Book value	810.2
Networth Full Year Return on Networth	8.61
Price/Book Value Price to Book value	2.780795
Yearly PE ratio Full Year Price to Earning per share	37
Yearly PC ratio Full Year Price to Cash Per Share	29.6
Bse value BSE Value in lakhs	29.87
Nse value NSE Value in lakhs	442.24
High 52 week high	2380
Low 52 week low	1414
Price NSE Current market price	2254
CPM Current market price	2253

Market cap BSE / NSE Market Cap	1299.95
Net profit Latest Quarter Net Profit	15.38
Net profit variance Latest Quarter Net Profit variance	6
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	268.9
TTM OP Trailing Twelve 12 month Operating Profit	54.75
TTM OPM Trailing Twelve 12 month Operating Profit Margin	20.36
TTM GP Trailing Twelve 12 month Gross Profit	60.57
TTM GPM Trailing Twelve 12 month Gross Profit Margin	25.16
TTM NP Trailing Twelve 12 month Net Profit	50.23
TTM NPV Trailing Twelve 12 month Net Profit Variane	-18.51
TTM EPS Trailing Twelve 12 month EPS	68.65
TTM PE Trailing Twelve 12 month PE	32.82
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	7.58
Equity Latest Equity	5.77
LTP Latest Price (BSE/NSE)	2253
Gross block Latest Gross Block	146.55
Loans Total loans	1.56
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	16.6
Year GPM Full Year Gross Profit Margin	23.6
Quarter OPM Latest quater Operation Profit Margin	18.4

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	67	46	64	68	33	63	67	78
YOY Sales Growth %	30%	-5%	-24%	-3%	-50%	38%	4%	15%
Gross Sales	67	46	64	68	33	63	67	78
+ Expenses	52	38	46	55	28	51	54	63
Material Cost %	38%	108%	61%	6%	103%	57%	25%	13%
Raw Material Cost	26	31	29	15	20	30	23	22
Change in Inventory	-1	18	10	-11	14	6	-6	-11
Manufacturing Cost %	13%	23%	14%	20%	26%	14%	14%	17%
Employee Cost %	7%	10%	8%	8%	18%	10%	6%	7%
Other Cost %	20%	-59%	-11%	48%	-62%	-1%	35%	44%
Raw Materials %	39%	69%	45%	22%	61%	48%	34%	28%
Purchase of Finished Goods %	5%	8%	8%	4%	8%	6%	6%	4%
Stock Adjustments %	1%	-39%	-15%	16%	-41%	-9%	9%	14%
Other Manufacturing Expenses %	13%	23%	14%	20%	26%	14%	14%	17%
Selling & Administration %	11%	11%	12%	12%	12%	11%	11%	11%
Operating Profit	15	8	18	12	5	13	13	14
OPM %	23%	17%	28%	18%	16%	20%	19%	18%
+ Other Income	6	3	4	8	4	6	-1	8
Miscellaneous Income	6	3	4	8	4	6	-1	8
Interest	0	0	0	0	0	0	0	0
Depreciation	2	2	3	2	2	2	2	2
Profit before tax	19	8	20	18	7	16	9	20
+ Tax %	32%	26%	24%	21%	22%	22%	29%	22%
Current Tax	4	2	5	3	1	3	3	5
Deferred Tax	2	0	0	1	0	0	-1	-1
Net Profit	13	6	15	14	5	13	6	15
EPS in Rs

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	150	185	142	185	108	126	173	228	246	231
Sales Growth %		24%	-23%	30%	-42%	17%	37%	32%	8%	-6%
Gross Sales	133	157	138	185	108	126	173	227	246	231
Excise Duty	10	14	2	0	0	0	0	0	0	0
Other Operating Income	1	0	0	0	0	0	0	0	0	0
+ Expenses	127	164	127	160	102	115	148	188	190	188
Material Cost %	44%	49%	51%	54%	51%	53%	52%	51%	43%	43%
Raw Material Cost	73	83	77	93	71	53	78	117	133	102
Change in Inventory	-8	7	-5	7	-16	14	12	-1	-27	-3
Manufacturing Cost %	5%	4%	5%	4%	7%	6%	7%	6%	7%	8%
Employee Cost %	10%	8%	11%	8%	12%	8%	9%	8%	8%	10%
Other Cost %	27%	27%	23%	20%	24%	24%	18%	17%	19%	21%
Raw Materials %	49%	45%	54%	50%	66%	42%	45%	51%	54%	44%
Purchase of Finished Goods %	18%	15%	15%	16%	23%	18%	18%	13%	7%	6%
Stock Adjustments %	5%	-4%	4%	-4%	15%	-11%	-7%	1%	11%	1%
Power & Fuel %	0%	0%	0%	0%	0%	0%	1%	0%	0%	0%
Other Manufacturing Expenses %	5%	4%	5%	4%	7%	6%	7%	6%	7%	8%
Selling & Administration %	19%	19%	21%	19%	23%	23%	7%	7%	7%	9%
Miscellaneous Expenses %	1%	1%	1%	1%	1%	1%	10%	11%	12%	12%
Operating Profit	22	22	15	25	6	11	24	40	56	43
OPM %	15%	12%	11%	14%	5%	9%	14%	18%	23%	19%
+ Other Income	8	13	10	11	11	11	9	17	18	17
Miscellaneous Income	8	14	10	11	11	11	9	17	18	17
Interest	0	0	1	1	1	1	1	1	1	1
Depreciation	6	5	5	5	6	7	8	7	8	9
Profit before tax	24	29	19	30	10	14	25	48	66	50
+ Tax %	26%	16%	16%	24%	8%	21%	22%	20%	25%	23%
Current Tax	6	6	4	6	1	3	7	9	14	11
Deferred Tax	0	-2	-1	1	0	0	-2	0	2	0
+ Net Profit	17	25	16	23	10	11	20	39	49	39
Profit Growth %		43%	-34%	42%	-59%	19%	73%	97%	27%	-21%
Net Profit After Minority Interest	18	25	16	23	9	11	20	39	0	0
EPS in Rs	29.98	42.85	28.21	40.17	16.45	19.55	33.85	66.83

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	6	6	6	6	6	6	6	6	6	6
Reserves	255	276	289	309	313	322	345	380	426	462
+ Borrowings	0	0	1	2	3	2	1	0	0	4
Secured Borrowings	0	0	1	2	1	1	0	0	0	3
Unsecured Borrowings	0	0	0	0	1	1	1	0	0	2
+ Other Liabilities	40	32	43	37	32	41	37	64	56	52
Current Liabilities	41	33	44	37	32	41	37	64	56	53
Provisions	2	2	2	4	1	6	3	3	4	7
Other liability items	1	1	1	0	0	0	0	0	0	0
Total Liabilities	301	314	338	353	353	370	389	450	488	524
+ Fixed Assets	65	68	77	74	78	87	76	73	70	75
Gross Block	101	107	120	123	132	148	148	144	142	147
Accumulated Depreciation	36	39	44	48	54	61	72	70	71	71
CWIP	0	0	1	9	11	0	1	0	1	2
Investments	130	146	145	152	156	158	166	180	226	205
+ Other Assets	106	100	115	117	109	125	146	197	191	243
Inventories	38	34	39	40	53	37	79	86	112	109
Trade receivables	52	49	60	61	31	61	53	94	68	72
Cash Equivalents	2	2	4	4	7	10	3	8	2	1
Loans n Advances	10	11	8	7	11	10	10	8	7	12
Other asset items	5	3	3	5	7	6	2	2	1	49
Total Assets	301	314	338	353	353	370	389	450	488	524

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	43	19	10	10	11	3	7	12	33	22
Profit from Operations	24	24	16	25	6	10	26	41
Working Capital Changes	24	-1	-1	-10	11	-5	-15	-21
Profit Before Tax & Extraordinary Items	24	29	19	30	10	14	25	48	66	50
Depreciation	6	5	5	5	6	7	8	7	8	9
Interest (Net)	0	-1	0	0	0	-1	-2	-1	-3	-4
Dividend Received	-2	-3	-3	-1	0	0	0	0	0	0
Profit / Loss on Sale of Assets	0	0	-1	0	0	0	0	0	0	0
Profit / Loss on Sale of Investments	-4	-6	-5	-9	-9	-10	0	0	-13	-11
Provisions & Write-offs (Net)	0	0	0	0	0	0	0	-1	-1	0
Profit / Loss in Forex	0	0	0	0	0	0	0	0	0	0
Receivables	37	3	-11	-1	30	-31	-14	-40	26	-4
Inventories	-7	4	-5	-1	-13	16	-8	-7	-27	4
Trade Payables	-4	-9	11	-5	-3	2	1	9	-9	1
Direct Taxes Paid	-5	-5	-5	-5	-6	-3	-4	-8	-14	-10
+ Cash from Investing Activity	-42	-14	-5	-8	-3	3	-5	-2	-36	-22
Purchase of Fixed Assets	-5	-4	-16	-12	-10	-6	-3	-5	-6	-61
Sale of Fixed Assets	0	0	2	0	0	0	0	0	0	1
Purchase of Investments	-40	-15	0	0	0	0	-5	0	-34	0
Sale of Investments	0	0	6	2	6	8	0	0	0	32
Interest Received	1	1	0	0	1	1	3	2	4	5
Dividend Received	2	3	3	1	0	0	0	0	0	0
Others	0	0	0	0	0	0	0	0	0	0
+ Cash from Financing Activity	-3	-3	-3	-3	-5	-3	-2	-4	-4	-1
Proceeds from Other Long-Term Borrowings	0	0	1	1	0	0	0	0	0	3
Repayment of Long-Term Borrowings	0	0	0	0	0	0	0	0	0	0
Repayment of Financial Liabilities	0	0	0	0	0	0	0	0	0	0
Dividend Paid	-3	-3	-3	-3	-4	-3	-1	-3	-3	-3
Interest Paid	0	0	0	0	0	0	-1	-1
Others	-1	-1	-1	-1	-1	0	0	0	0	0
Net Cash Flow	-3	1	2	0	3	3	0	5	-6	-1