Elixir Capital Financials

BSE: 531278

₹98.40

₹-2.00 (-1.99%)

As on 28-Aug-2026 12:19IST

Market cap

₹57 Cr

Revenue (TTM)

₹44 Cr

P/E Ratio

8.9

P/B Ratio

0.9

Div. Yield

1.3 %

Income Statement (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Operating Income	43.71	34.21	41.34	32.54	3.76	23.17
Other Income	0.92	1.88	0.83	2.13	0.74	1.39
Total Income	44.63	36.10	42.17	34.66	4.50	24.56
Interest Expense	2.50	2.44	2.03	1.52	1.13	1.66
Operating Expenses	28.83	27.85	21.30	7.24	5.70	5.52
Exceptional Income/Expenses	--	--	-0.32	0.52	--	--
Profit before Tax	12.79	5.31	18.02	26.08	-2.66	17.00
Taxes	4.07	1.21	5.38	5.12	0.76	4.02
Profit after Tax	8.72	4.11	12.64	20.96	-3.43	12.98
Minority Interest	-2.28	-1.07	-3.32	-5.35	0.99	-3.39
Share of Associate	--	--	--	--	--	--
Consolidated Profit	6.44	3.03	9.33	15.61	-2.44	9.60

Liabilities (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Shareholder's Funds	59.09	59.09	56.77	48.43	33.82	37.24
Minority Interest	-2.28	24.17	23.10	19.78	14.43	15.42
Non-Current Liabilities	0.82	-1.92	0.32	0.03	0.03	0.03
Current Liabilities	47.04	47.05	35.40	28.14	19.26	29.95
Total Liabilities	131.12	131.12	115.58	96.38	67.53	82.64

Assets (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Non-Current Assets	26.52	33.80	31.68	25.47	24.57	13.54
Current Assets	94.58	94.58	83.91	70.92	42.96	69.10
Total Assets	131.12	131.12	115.58	96.38	67.53	82.64
Contingent Liabilities	--	--	--	--	--	--

Cashflow (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Cash From Operating Activities	--	2.83	2.00	-17.02	5.96	4.58
Cash Flow from Investing Activities	--	-0.60	-5.42	1.79	1.68	0.41
Cash from Financing Activities	--	5.74	4.70	13.75	-12.46	-2.41
Net Cash Inflow / Outflow	--	7.97	1.29	-1.49	-4.82	2.58

Financials Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Adjusted EPS (₹)	11.08	5.23	16.07	26.89	-4.20	16.54
Cash EPS (₹)	11.08	7.92	22.64	36.70	-5.32	23.00
Adjusted Book Value (₹)	115.48	101.35	97.83	83.46	58.27	64.17
Dividend per Share (₹)	1.25	1.25	1.25	1.25	1.25	1.25
Cash Flow per Share (₹)	--	4.88	3.45	-29.33	10.27	7.90
Free Cash Flow per Share (₹)	--	8.28	1.80	-27.84	10.83	4.15

Profitability Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
ROCE (%)	--	8.26	25.05	48.77	-3.19	36.97
ROE (%)	10.80	7.10	24.03	50.96	-9.64	39.42
ROA (%)	7.07	3.37	11.93	25.57	-4.56	16.70
EBIT Margin (%)	32.87	17.16	47.27	76.70	-60.46	74.57
Net Margin (%)	19.53	11.37	29.98	60.46	-76.12	52.87
Cash Profit Margin (%)	0.00	13.44	31.78	65.45	-82.19	57.63

Growth Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Revenue Growth (%)	21.76	-17.24	27.05	765.43	-83.77	27.40
EBIT Growth (%)	19.15	-69.96	-21.70	1,197.94	-113.16	31.45
Net Profit Growth (%)	22.38	-67.52	-39.68	711.74	-126.39	6.18
EPS Growth (%)	12.81	-67.48	-40.24	740.52	-125.39	5.17
Book Value Growth (%)	--	3.60	17.22	43.23	-9.20	30.07

Valuation Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Price / Earnings	8.88	15.18	8.38	3.29	--	2.29
Price / Book Value	0.85	0.78	1.38	1.06	0.59	0.59
Dividend Yield (%)	1.27	1.58	0.93	1.41	3.66	3.29
EV/EBITDA	4.99	8.21	4.73	2.38	-13.44	1.25
Close Price (₹)	120.05	79.35	134.75	88.35	34.20	37.95
High Price (₹)	143.80	143.80	351.05	101.10	78.15	63.90
Low Price (₹)	78.10	78.10	78.00	32.80	32.80	25.05
Market Cap (₹ Cr)	57.19	46.05	78.20	51.27	19.85	22.02

Solvency Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22
Debt to Equity	--	0.69	0.55	0.49	0.22	0.47
Short term debt to equity ratio	--	0.69	0.55	0.49	0.22	0.47
Current Ratio	2.01	2.01	2.37	2.52	2.23	2.31
Quick Ratio	0.63	0.65	0.75	0.60	0.84	1.14
Interest Coverage	6.13	3.18	9.86	18.14	-1.35	11.22

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement (₹ Cr)