Unlisted stock broker in india

Blog

Elofic Industries Limited Unlisted Shares

Elofic Industries Limited Logo

(i) Elofic Industries Limited was incorporated in 1973, under the provisions of the Companies Act, 1956. The company along with its subsidiary (collectively referred to as the Group) is engaged in manufacturing and supplying of automobile filters and lubes. The Holding Company has its Registered Office at 14/4, Mathura Road, Faridabad-121003.

(ii) Elofic is one of India’s largest filter manufacturing companies producing a complete range of filters and lubricants. With a legacy spanning over 67 years, a workforce of more than 600 professionals across six state-of-the-art manufacturing facilities in Faridabad (Haryana), Nalagarh (Himachal Pradesh), and Hosur (Tamil Nadu) in India and a global clientele consisting of Fortune 1000 blue-chip corporations, Elofic is a brand that inspires trust. Elofic offers the following filtration and lubrication products: oil filters, air filters, fuel filters, hydraulic filters, coolants and lubricants, and grease.

(iii) Products Catalogue

(iv) Elofic is the trusted name among Indian and Global automobile players. Few prominent names are mentioned in the below table.

Domestic International
Action Construction Equipment Ltd. Argo Tractors, Italy
Bosch Limited. Briggs & Stratton, USA
Escorts Construction Equipment Ltd. Generac Power Systems Inc, USA
Godrej & Boyce Mfg. Co. Ltd Kawasaki Motors Manufacturing Corpn., USA
JCB India Ltd. Kohler Engines, USA
International Tractors Limited Wabco, Germany
Mahindra & Mahindra Lombardini, Italy
Maruti Suzuki India Limited
Renault Nissan Mitsubishi Alliance, India
VST Tillers & Tractors Ltd.
Volvo Eicher Commercial Vehicles Ltd.
TATA Motors

(v) Subsidiary:

The company has one subsidiary in the USA with the name Elofic USA, LLC. The company has 100% stakes in the subsidiary.

Elofic Industries Limited Unlisted Shares Details:

Total Available Shares: NA
Face Value: ₹ 10 Per Equity Share
Lot Size: 50 Shares
Current Unlisted Share Price: ₹ Best In Industry Per Equity Share

Promoters And Management:

Mohan Bir Sahni and Kanwal Deep Sahni are the promoters of the company.

Shareholding Pattern:

Name of Promoters/shareholders No. of Shares % of Shares
Mohan Bir Sahni 7,13,435 28.44%
Kanwal Deep Sahni 7,51,285 29.95%

Financials of Elofic Industries Limited Unlisted Shares:

A) Balance Sheet Statement

Particulars(in Cr) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Sources of Funds
Share Capital 2.51 2.51 2.51 2.51 2.51
Reserves 55 57 68 88 105
Long- Term Debt 2.7 2.8 0.56 0.21 0.27
Short-Term Debt 27 24 24 22 9.6
Trade payable 24 21 26 28 23
other liability 8 9 14 11 8
Total Liabilities 120 118 134 151 149
Application of Funds
Fixed Assets 55 49 50 50 51
CWIP 0.16 0.42 0.15 0.14 0.34
Investments 0 0 0 0 0
Trade receivables 17 18 26 30 22
Inventories 40 40 43 46 45
Other Assets 7 8 14 23 29
Total Assets 120 118 134 151 149

B) P&L Statement

Particulars(in Cr.) Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Revenue 181 200 217 230 225
COGS 90 95 106 106 100
Stock in Trade 19 16 16 17 1.8
Excise duty 11 11 2.5 0 0
Changes in Inventory -1.38 0.46 -1.78 -1.38 5.45
Employee Cost 25 26 30 35 36
Other Expense 38 43 46 51 48
EBITDA 16 21 30 36 33.75
OPM 9% 11% 14% 16% 15.00%
Other Income 2 0.4 0.5 2.8 2.7
Interest Cost 3 3 2 2 1
Depreciation 9 10 9 10 9
Exceptional Item 0 0.12 0.22 0 0
Profit before tax 6.68 9.33 20 27 24
Tax 1.67 3.33 7.64 7.19 5.55
Share of Associates 0 0 0 0 0
Net Profit 5 6 12 20 18
NPM 3% 3% 6% 9% 8%
Shares 0.25 0.25 0.25 0.25 0.25
EPS in Rs 20 24 48 81 70

C) Key ratios

 Key ratios Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Current Ratio 1.08 1.23 1.35 1.71 2.35
Trade receivables days 35 33 43 48 37
RONW 9% 10% 17% 22% 16%
CFO/EBITDA 73% 74% 41% 50% 90%

Elofic Industries Limited Annual Report 2019-20

Elofic Industries Limited Unlisted Shares – Company Overview

Elofic Industries Limited is a leading Indian manufacturer and supplier of automotive filters, lubricants, and other related products. The company was founded in 1951 and has its headquarters in Faridabad, India. With over seven decades of experience in the industry, Elofic Industries has established itself as a trusted and reliable brand in India and abroad.

Elofic Industries offers a wide range of products, including oil filters, fuel filters, air filters, cabin filters, lubricants, brake fluids, and coolants. The company’s products are designed for various applications, including automotive, industrial, and agricultural use.

Elofic Industries has a robust distribution network in India and exports its products to over 70 countries worldwide. The company’s commitment to quality has earned it several awards and recognitions over the years. Elofic Industries is ISO 9001:2015 certified, which reflects its adherence to international quality standards.

Apart from its core business of automotive filters and lubricants, Elofic Industries has diversified into other areas such as renewable energy, healthcare, and personal protective equipment (PPE). With its focus on innovation, quality, and customer satisfaction, Elofic Industries is poised to continue its growth trajectory in the years to come.

Elofic Industries Limited Unlisted Share Details as of March 31, 2022

Elofic Outstanding Shares Including CCPS:                                   2,508,370
Face Value of Elofic Unlisted Share: Rs. 10 Per Equity Share
ISIN of Elofic Unlisted Share: INE02YY01015
Lot Size of Elofic Unlisted Share: 100 Shares
Elofic Current Share Price: Best in Industry
PAN Number of Elofic: AAACE0425C

Incorporation Details of Elofic Industries Limited

CIN of Elofic

U74999HR1973PLC070262

Registration Date of Elofic

02-Jun-73

Category/Sub-category of Elofic

Company Limited by Shares

Elofic Registered office address and contact details

14/4, Mathura Road,
Faridabad – 121003, 
Haryana

Elofic Registrar and Transfer Agent address 

Alankit Assignments Limited,
Alankit House, 3E/7, Jhandewalan Extn.,
New Delhi – 110055

Principal Business Activities of Elofic Industries Limited

Name and Description of main products/services NIC Code of the product/service % to the total turnover of the Company
Automobile Filters 97.44%

Board of Directors of Elofic

Mr. Mohan Bir Sahni, Chairman cum Managing Director

Mr. Kanwal Deep Sahni, Vice Chairman cum Joint Managing Director

Mr. Prem Arora, Director

Mr. Mohanjit Singh, Director

Maj. Gen. Jatinder Singh Bedi (Retired), Director

Mr. Subodh Kumar Jain, Non-Executive Independent Director

Particulars of Subsidiary Companies of Elofic

Name of the Company % of shares held
Elofic USA, LLC, USA 100%

Industry Outlook of Automotive Filter

India automotive filter market is projected to grow at a CAGR of more than 10% during 2017 to 2023. Growth in the market is expected to be fueled by growing automobile sales, expanding vehicle fleet size and increasing purchasing power of consumers in the country. Moreover, government support in the form of numerous initiatives such as National Automotive Testing and R&D Infrastructure Project (NATRiP), Focus Market Scheme (FMS), Automotive Mission Plan 2016-2026, National Electric Mobility Mission Plan (NEMMP) 2020 and ‘Make in India’ program are anticipated to have a positive impact on the country’s automotive filter market during forecast period.

Elofic Industries Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2023

31-03-2022

Equity and liabilities

 

 

Shareholders’ Funds

 

 

Share Capital

250.84

250.84

Reserves and Surplus

20,670.13

16905.30

Non-current liabilities

 

 

Deferred tax liabilities (Net)

31.47

9.83

Long term provisions

0.26

0.67

Current liabilities

 

 

Short term borrowings

9.60

Total outstanding dues of micro enterprises and small enterprises

521.77

10.56

Total outstanding dues of creditors other than micro enterprises and small enterprises

2639.27

3841.54

Other current liabilities

514.25

595.85

short term provisions

307.51

316.97

Total Liabilities

24935.5

21941.16

Assets

 

 

Non-current assets

 

 

Property, plant and equipment

5646.17

4825.48

Intangible assets

17.33

24.44

Capital work-in-progress

563.29

1062.66

Intangible assets under development

136.35

59.41

Long-term loans and advances

278.64

222.68

Other non-current assets

1100.89

88.97

Current assets

 

 

Current investments

20.00

20.00

Inventories

5677.3

5910.93

Trade receivables

4170.7

3811.71

Cash and bank balances

5221.85

3488.43

Short-term loans and advances

1653.2

1923.78

Other current assets

449.78

502.67

Total Assets

24935.50

21941.16

Elofic Industries Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2023

31-03-2022

Revenue from operations

35972.17

33001.54

Other income

201.67

168.67

Total Income

36173.84

33170.21

Expenses

 

 

Cost of materials consumed

17123.8

14984.05

Purchases of stock-in-trade

583.26

581.98

Changes in inventories of Finished goods, work-in-progress and stock-in-trade

-328.46

-335.47

Employee benefits expense

4740.64

4261.52

Finance costs

34.11

25

Depreciation and amortization expense

980.11

879.36

Other expenses

7665.29

7106.68

Total expenses

30798.75

27503.12

Profit before tax

5375.09

5667.09

Tax expense

 

 

Current tax

1597.09

1724.8

Deferred tax

21.64

-10.18

Net tax expense

1618.73

1714.62

Profit after tax for the year

3756.36

3952.47

Earnings per equity share

 

 

Basic

149.75

157.57

Diluted

149.75

157.57

Elofic Industries Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2023

31-03-2022

Cash flow from operating activities

 

 

Net profit before tax

5375.09

5667.09

Adjustment for

 

 

Depreciation and amortization expense

980.11

879.36

Finance costs

34.11

25

Interest income

-176.51

-93.63

Profit/ loss on sale of property, plant and equipment

0.82

-2.85

Income of deferred government grant

-0.65

-0.8

Sundry balances written back

-4.36

-52.04

Net gain/ loss on foreign currency transaction and translation

-47.47

-93.08

Balances written off

5.12

26.43

Operating profit before working capital changes

6166.26

6355.48

Changes in working capital:

 

 

Adjustments for increase/ decrease in operating assets:

 

 

inventories

442.15

-735.63

Trade receivables

-228.48

-704.1

Long-term loans and advances

0.59

0.99

Short-term loans and advances

270.92

-1080.14

Other assets

49.16

-129.82

Adjustments for increase/ decrease in operating liabilities:

 

 

Long-term provisions

-0.41

-0.34

Trade payables

-899.44

-24.61

Other current liabilities

-82.75

1.52

Short term provisions

18.1

10.84

Cash generated from operations

5736.1

3694.19

Income taxes paid (Net)

-1632.42

-1714.39

Net cash generated from / used in operating activities

4103.68

1979.8

cash flow from investing activities

 

 

Purchase of property, plant and equipment/ intangible assets including capital work-in-progress

-1425.31

-2075.29

Proceeds from sale of property, plant and equipment

4.79

5.52

Bank balances not considered as cash and cash equivalents

-2485.06

-63.49

interest received

156.77

93.71

Net cash generated from / used in investing activities

-3748.81

-2039.55

Cash flow from Financing activities

 

 

Repayment of long term borrowings

-9.6

Repayment of short term borrowings

-9.6

-8.13

interest paid

-33.3

-26.05

Dividend paid

-75.25

-50.17

Net cash generated from / used in financing activities

-118.15

-93.95

Net increase/ decrease in cash and cash equivalents

236.72

-153.7

Cash and cash equivalents at the beginning of the year

258.92

408.49

Effect of exchange differences on balances with banks in foreign currency

0.09

4.13

Cash and cash equivalents at the end of the year

495.73

258.92

Cash and cash equivalents at the end of the year comprises

 

 

Cash on hand

0.25

1.17

Balance with banks in current accounts

495.48

257.75

 

495.73

258.92

Here is the analysis of cash flow statement of 2023 and 2022:

Cash Flow from Operating Activities

Net Profit before Tax:

2023: ₹5375.09 million

2022: ₹5667.09 million

There was a slight decrease in the net profit before tax by ₹292 million in 2023.

Adjustments for Non-Cash and Non-Operating Items:

Depreciation and Amortization Expense:

2023: ₹980.11 million

2022: ₹879.36 million

Increase in depreciation and amortization expense indicates higher allocation of costs to the period, reflecting increased capital investments.

Finance Costs:

2023: ₹34.11 million

2022: ₹25 million

Higher finance costs in 2023 indicate an increase in borrowings or interest rates.

Interest Income:

2023: -₹176.51 million

2022: -₹93.63 million

Higher interest income suggests more interest-earning investments or deposits.

Profit/Loss on Sale of Property, Plant and Equipment:

2023: ₹0.82 million

2022: -₹2.85 million

Gain in 2023 compared to a loss in 2022 implies better disposal of assets.

Income from Deferred Government Grant:

2023: -₹0.65 million

2022: -₹0.8 million

Slight decrease in deferred government grant income.

Sundry Balances Written Back:

2023: -₹4.36 million

2022: -₹52.04 million

Significant reduction in written-back balances.

Net Gain/Loss on Foreign Currency Transactions and Translations:

2023: -₹47.47 million

2022: -₹93.08 million

Lesser foreign currency losses indicate favorable currency movements.

Balances Written Off:

2023: ₹5.12 million

2022: ₹26.43 million

Reduced balances written off reflect better receivables management.

Operating Profit before Working Capital Changes:

2023: ₹6166.26 million

2022: ₹6355.48 million

The slight decrease shows a consistent operating performance with minor variations.

Changes in Working Capital:

Inventories:

2023: ₹442.15 million increase

2022: -₹735.63 million decrease

Positive change in 2023 reflects better inventory management.

Trade Receivables:

2023: -₹228.48 million

2022: -₹704.1 million

Less increase in trade receivables in 2023, showing improved collection.

Long-Term Loans and Advances:

2023: ₹0.59 million

2022: ₹0.99 million

Minor changes with slight decreases.

Short-Term Loans and Advances:

2023: ₹270.92 million

2022: -₹1080.14 million

Significant improvement in 2023 with recovery of advances.

Other Assets:

2023: ₹49.16 million

2022: -₹129.82 million

Improved asset management in 2023.

Long-Term Provisions:

2023: -₹0.41 million

2022: -₹0.34 million

Minimal changes.

Trade Payables:

2023: -₹899.44 million

2022: -₹24.61 million

Significant reduction in payables in 2023, indicating better payments.

Other Current Liabilities:

2023: -₹82.75 million

2022: ₹1.52 million

Decrease in liabilities in 2023.

Short-Term Provisions:

2023: ₹18.1 million

2022: ₹10.84 million

Slight increase in provisions for 2023.

Cash Generated from Operations:

2023: ₹5736.1 million

2022: ₹3694.19 million

Significant improvement due to better working capital management.

Income Taxes Paid:

2023: -₹1632.42 million

2022: -₹1714.39 million

Slight decrease in tax outflows.

Net Cash Generated from Operating Activities:

2023: ₹4103.68 million

2022: ₹1979.8 million

Major improvement due to operational efficiencies and working capital management.

Cash Flow from Investing Activities

Purchase of Property, Plant, and Equipment/Intangible Assets:

2023: -₹1425.31 million

2022: -₹2075.29 million

Reduced capital expenditures in 2023.

Proceeds from Sale of Property, Plant, and Equipment:

2023: ₹4.79 million

2022: ₹5.52 million

Slight decrease in proceeds.

Bank Balances Not Considered as Cash and Cash Equivalents:

2023: -₹2485.06 million

2022: -₹63.49 million

Major outflow in 2023, possibly due to higher fixed deposits.

Interest Received:

2023: ₹156.77 million

2022: ₹93.71 million

Increase in interest income due to higher interest-bearing investments.

Net Cash Used in Investing Activities:

2023: -₹3748.81 million

2022: -₹2039.55 million

Higher outflow due to significant increase in bank balances.

Cash Flow from Financing Activities

Repayment of Long-Term Borrowings:

2023: ₹0

2022: -₹9.6 million

No repayments in 2023.

Repayment of Short-Term Borrowings:

2023: -₹9.6 million

2022: -₹8.13 million

Slight increase in short-term debt repayment.

Interest Paid:

2023: -₹33.3 million

2022: -₹26.05 million

Increase in interest payments.

Dividend Paid:

2023: -₹75.25 million

2022: -₹50.17 million

Higher dividends paid in 2023.

Net Cash Used in Financing Activities:

2023: -₹118.15 million

2022: -₹93.95 million

Higher outflow due to increased dividend and interest payments.

Net Increase/Decrease in Cash and Cash Equivalents

2023: ₹236.72 million increase

2022: -₹153.7 million decrease

Overall increase in cash position in 2023 due to strong operating cash flow despite higher investment outflows.

Cash and Cash Equivalents

Beginning of the Year:

2023: ₹258.92 million

2022: ₹408.49 million

Decrease at the start of 2023.

Effect of Exchange Differences:

2023: ₹0.09 million

2022: ₹4.13 million

Minor impact due to currency exchange differences.

End of the Year:

2023: ₹495.73 million

2022: ₹258.92 million

Substantial increase by the end of 2023.

Composition of Cash and Cash Equivalents

Cash on Hand:

2023: ₹0.25 million

2022: ₹1.17 million

Reduced cash on hand.

Balance with Banks in Current Accounts:

2023: ₹495.48 million

2022: ₹257.75 million

Significant increase in bank balances in 2023.

Financial Ratios of Elofic Industries Limited

Ratios

2023

2022

Current ratio

4.32

3.28

Debt equity ratio

0.001

Debt coverage ratio

3118.03

453.91

Return on equity ratio

0.18

0.23

Inventory turnover ratio

3.99

3.68

Trade receivables turnover ratio

8.69

9.26

Trade payables turnover ratio

4.87

4.17

Net capital turnover ratio

2.62

2.9

Net profit ratio

0.11

0.13

Return on capital employed

0.26

0.33

Here is the summary of financial and operational metrics for Elofic Industries Limited for year 2023 & 2022:

Liquidity Ratios

Current Ratio:

2023: 4.32

2022: 3.28

Analysis: The current ratio improved significantly in 2023, indicating a stronger liquidity position and an enhanced ability to cover short-term liabilities with short-term assets.

Solvency Ratios

Debt Equity Ratio:

2023: Not available (NA)

2022: 0.001

Analysis: The debt equity ratio is extremely low in 2022, showing minimal reliance on debt financing. The absence of this ratio in 2023 suggests either negligible or no debt, indicating a strong equity base or reduced borrowings.

Debt Coverage Ratio:

2023: 3118.03

2022: 453.91

Analysis: The debt coverage ratio has increased dramatically in 2023, suggesting an exceptionally high ability to cover debt obligations from operating income. This implies improved financial stability and reduced debt burden.

Profitability Ratios

Return on Equity (ROE) Ratio:

2023: 0.18 (or 18%)

2022: 0.23 (or 23%)

Analysis: ROE has declined, indicating a lower return generated on shareholders ‘ equity. This suggests a slight decrease in profitability or efficiency in generating profits from equity.

Net Profit Ratio:

2023: 0.11 (or 11%)

2022: 0.13 (or 13%)

Analysis: The net profit ratio has decreased, showing a reduction in the percentage of profit earned per unit of revenue. This could indicate higher costs or lower margins.

Efficiency Ratios

Inventory Turnover Ratio:

2023: 3.99

2022: 3.68

Analysis: The inventory turnover ratio has improved, indicating faster movement of inventory and better inventory management in 2023.

Trade Receivables Turnover Ratio:

2023: 8.69

2022: 9.26

Analysis: There is a slight decline in the trade receivables turnover ratio, implying slower collection of receivables in 2023 compared to 2022.

Trade Payables Turnover Ratio:

2023: 4.87

2022: 4.17

Analysis: The trade payables turnover ratio has increased, indicating that the company is paying off its suppliers faster in 2023 than in 2022.

Net Capital Turnover Ratio:

2023: 2.62

2022: 2.9

Analysis: The net capital turnover ratio has decreased, showing that the company is generating slightly less revenue per unit of net working capital in 2023 compared to 2022.

Dividend History

Particulars

2023

2022

Dividend per share (in Rs.)

3

3

Elofic Industries Limited Recent Financial Performance:

Dividend per Share: The specific dividend per share figure for March 2023 is Rs. 3 and 2022 is also Rs. 3, Dividend per share represents the portion of a company ‘s earnings that is distributed to shareholders in the form of dividends. A higher dividend per share may indicate that the company is sharing more of its profits with shareholders.

To provide a more comprehensive analysis, it would be necessary to consider additional financial metrics such as revenue, net profit, assets, liabilities, and cash flows. Additionally, an analysis of trends over multiple years and a comparison to industry benchmarks and competitors would help in assessing the company ‘s financial health and performance.

Industry overview

The automotive components industry registered a CAGR of 6%, reaching $49.3 billion in FY20. Exports grew at a CAGR of 7.6% during 2016-2020, to reach $14.5 billion during the same financial year. It was found that this industry accounted for 2.3% of India’s Gross Domestic Product (GDP) by 2020. According to the Automobile Component Manufacturers Association (ACMA), automobile component export from India is expected to reach $80 billion by 2026. Thus, we can see that this industry is vital not just for automobile manufacturers but also for the overall economic development of our country. 

 

 Annual Report-

Leave a Reply

    Our customer support team is here to answer your questions. Ask us anything!