Projected Income Statement: Elecon Engineering Company Limited

Forecast Balance Sheet: Elecon Engineering Company Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 - - -7,697 -8,023 -13,193 -15,730 -19,498
Change - - - -4.24% -64.45% -19.23% -23.95%
Announcement Date 4/25/23 4/19/24 4/24/25 4/15/26 - - -
1INR in Million
Estimates

Cash Flow Forecast: Elecon Engineering Company Limited

Fiscal Period: March 2025 2026 2027 2028 2029
CAPEX 1 640.2 965.4 1,250 1,250 1,250
Change - 50.8% 29.48% 0% 0%
Free Cash Flow (FCF) 1 3,683 2,177 3,960 3,308 4,038
Change - -40.89% 81.92% -16.46% 22.07%
Announcement Date 4/24/25 4/15/26 - - -
1INR in Million
Estimates

Forecast Financial Ratios: Elecon Engineering Company Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029

Profitability

       
EBITDA Margin (%) - 26.76% 24.36% 22.1% 21.14% 22.45% 22.94%
EBIT Margin (%) - - 24.33% 21.14% 16.89% 20.42% 19.3%
EBT Margin (%) - 23.69% 23.75% 19.21% 19.16% 21.64% 21.76%
Net margin (%) - 18.35% 18.64% 14.42% 14.37% 16.49% 16.32%
FCF margin (%) - - 16.54% 9.2% 14.93% 10.36% 10.55%
FCF / Net Income (%) - - 88.72% 63.81% 103.88% 62.8% 64.64%

Profitability

       
ROA - - - - - - -
ROE - 24.67% 23.04% 15.85% 15.5% 18.25% 19.1%

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) - - 2.87% 4.08% 4.71% 3.91% 3.27%
CAPEX / EBITDA (%) - - 11.8% 18.46% 22.29% 17.43% 14.24%
CAPEX / FCF (%) - - 17.38% 44.35% 31.57% 37.79% 30.96%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - 1.5 3 4 5
Change - - - - 100% 33.33% 25%
Book Value Per Share 1 - - 89.07 102.9 116.7 137.8 157.4
Change - - - 15.57% 13.37% 18.12% 14.18%
EPS 1 - 15.84 18.5 - 17 23.5 27.8
Change - - 16.76% - - 38.24% 18.3%
Nbr of stocks (in thousands) - 224,400 224,400 224,400 224,400 224,400 224,400
Announcement Date - 4/19/24 4/24/25 4/15/26 - - -
1INR
Estimates
2027 *2028 *
P/E 25.7x 18.6x
PBR 3.74x 3.17x
EV / Sales 3.19x 2.57x
Yield 0.69% 0.92%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
436.35INR
Average target price
500.50INR
Spread / Average Target
+14.70%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ELECON Stock
  4. Financials Elecon Engineering Company Limited