Elixir Capital (BSE 531278)₹103.14+4.23%Other Financial Services
In the Jun 2026 quarter (consolidated), Elixir Capital reported sales of ₹20.47 Cr, up 86.8% from Jun 2025, and net profit of ₹8.31 Cr, up 125.8% year on year. For the year to Mar 2026, sales were ₹35.92 Cr and net profit ₹4.09 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6.11 | 5.93 | 15.87 | 14.77 | 18.62 | 6.06 | 0.39 | 10.96 | 11.13 | 13.34 | −1.11 | 20.47 |
| Expenses | 1.69 | 1.63 | 2.42 | 3.05 | 3.01 | 3.71 | 9.95 | 6.68 | 6.63 | 5.95 | 8.65 | 7.67 |
| Operating Profit | 4.40 | 4.28 | 13.39 | 11.66 | 15.55 | 2.33 | −9.54 | 4.24 | 4.46 | 7.36 | −9.71 | 12.75 |
| OPM % | 72.4% | 72.6% | 84.8% | 79.3% | 83.9% | 38.7% | −2,513.2% | 38.9% | 40.3% | 55.4% | — | 62.6% |
| Other Income | 0.88 | 0.21 | 1.19 | 0.26 | 0.15 | 0.21 | −0.12 | 1.16 | 0.08 | 0.39 | 0.21 | 0.19 |
| Interest | 0.41 | 0.34 | 0.46 | 0.44 | 0.57 | 0.67 | 0.39 | 0.63 | 0.60 | 0.59 | 0.66 | 0.69 |
| Depreciation | 0.10 | 0.09 | 0.10 | 0.08 | 0.10 | 0.09 | 0.27 | 0.12 | 0.12 | 0.12 | 0.17 | 0.13 |
| Profit before tax | 4.82 | 4.11 | 14.08 | 11.47 | 15.09 | 1.83 | −10.33 | 4.70 | 3.87 | 7.09 | −10.32 | 12.19 |
| Tax % | 15.4% | 22.5% | 24.4% | 25.0% | 25.1% | 34.7% | −18.2% | 21.6% | 40.0% | 23.0% | −28.9% | 31.8% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 4.09 | 3.18 | 10.62 | 8.58 | 11.31 | 1.20 | −8.45 | 3.68 | 2.30 | 5.43 | −7.33 | 8.31 |
| EPS (Rs) | 5.40 | 4.08 | 13.57 | 10.96 | 14.43 | 1.53 | −10.81 | 4.71 | 2.96 | 6.94 | −9.37 | 10.57 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 4.47 | 12.46 | 10.18 | 3.71 | −0.41 | 19.67 | 24.60 | 4.34 | 34.75 | 42.20 | 35.92 | 43.83 |
| Expenses | 2.27 | 2.65 | 3.77 | 3.37 | 3.74 | 4.62 | 5.55 | 5.72 | 7.27 | 21.35 | 27.94 | 28.90 |
| Operating Profit | 2.18 | 9.75 | 6.38 | 0.33 | −4.12 | 14.98 | 18.97 | −1.37 | 27.36 | 20.71 | 7.95 | 14.86 |
| OPM % | 49.2% | 78.7% | 62.9% | 9.2% | — | 76.5% | 77.5% | −31.9% | 79.1% | 49.3% | 22.2% | 33.9% |
| Other Income | 1.53 | 0.03 | 0.09 | 0.05 | 0.04 | 0.01 | 0.02 | 0.17 | 0.55 | −0.18 | 0.28 | 0.87 |
| Interest | 0.08 | 0.14 | 0.16 | 0.26 | 0.20 | 0.96 | 1.67 | 1.14 | 1.53 | 2.04 | 2.45 | 2.54 |
| Depreciation | 0.47 | 0.49 | 0.48 | 0.46 | 0.41 | 0.42 | 0.38 | 0.35 | 0.35 | 0.51 | 0.50 | 0.54 |
| Profit before tax | 3.21 | 9.21 | 5.88 | −0.31 | −4.68 | 13.68 | 17.03 | −2.68 | 26.11 | 18.04 | 5.33 | 12.83 |
| Tax % | 24.4% | 25.1% | 28.3% | −10.0% | 10.5% | 10.6% | 23.7% | 28.5% | 19.7% | 29.9% | 22.8% | — |
| Exceptional items | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 2.42 | 6.91 | 4.20 | −0.20 | −3.84 | 12.21 | 12.99 | −3.44 | 20.95 | 12.66 | 4.09 | 8.71 |
| EPS (Rs) | 2.90 | 11.91 | 5.37 | −0.37 | −6.61 | 15.75 | 22.41 | −5.92 | 26.95 | 16.10 | 5.23 | 11.10 |
| Dividend payout % | 11.7% | 10.4% | 23.3% | −345.3% | −19.0% | 7.9% | 5.6% | −21.2% | 4.6% | 7.7% | 23.9% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 |
| Reserves | 13.43 | 13.91 | 17.63 | 21.17 | 19.73 | 14.72 | 22.87 | 31.46 | 28.01 | 42.62 | 50.97 | 53.35 |
| Borrowings | 0.56 | 1.94 | 1.71 | 1.58 | 1.21 | 1.23 | 17.38 | 17.62 | 7.31 | 23.51 | 31.19 | 40.33 |
| Other Liabilities | 8.50 | 8.35 | 11.16 | 11.62 | 11.65 | 16.67 | 26.64 | 27.59 | 26.25 | 24.24 | 27.37 | 31.40 |
| Total Liabilities | 28.27 | 29.98 | 36.28 | 40.15 | 38.37 | 38.40 | 72.67 | 82.45 | 67.35 | 96.15 | 115 | 131 |
| Fixed Assets | 5.65 | 5.28 | 4.73 | 4.86 | 4.53 | 4.18 | 3.92 | 3.68 | 3.53 | 3.25 | 3.63 | 3.25 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.70 | 0.84 | 0.00 | 0.00 | 0.00 | 9.90 | 12.50 | 11.92 | 11.06 | 12.23 | 17.94 | 20.52 |
| Other Assets | 21.92 | 23.86 | 31.55 | 35.29 | 33.84 | 24.32 | 56.25 | 66.85 | 52.76 | 80.67 | 93.74 | 107 |
| Inventories | 15.99 | 17.01 | 24.99 | 28.02 | 27.03 | 8.01 | 35.01 | 41.03 | 31.01 | 54.07 | 59.01 | 65.05 |
| Trade receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.02 |
| Cash & equivalents | 2.99 | 3.99 | 1.99 | 0.99 | 1.99 | 3.99 | 12.96 | 15.97 | 10.98 | 9.97 | 10.98 | 18.94 |
| Total Assets | 28.27 | 29.98 | 36.28 | 40.15 | 38.37 | 38.40 | 72.67 | 82.45 | 67.35 | 96.15 | 115 | 131 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1.07 | 1.26 | −2.91 | 2.01 | 2.31 | 12.79 | −2.01 | 4.59 | 5.95 | −17.00 | 1.99 | 2.82 |
| Cash from investing activity | −0.12 | −2.10 | 2.86 | −1.58 | 0.31 | −9.10 | −3.36 | 0.42 | 1.67 | 1.80 | −5.43 | −0.59 |
| Cash from financing activity | −0.60 | 1.38 | −0.18 | −0.13 | −1.79 | −1.38 | 14.23 | −2.40 | −12.44 | 13.72 | 4.69 | 5.73 |
| Net cash flow | 0.36 | 0.54 | −0.23 | 0.28 | 0.81 | 2.29 | 8.86 | 2.57 | −4.81 | −1.48 | 1.28 | 7.95 |
| Capex | 0.29 | 0.09 | 0.15 | 0.58 | 0.13 | 0.04 | 0.14 | 0.11 | 0.17 | 0.00 | 0.86 | 0.11 |
| Free cash flow | 0.77 | 1.16 | −3.07 | 1.42 | 2.19 | 12.73 | −2.16 | 4.45 | 5.77 | −16.54 | 1.12 | 2.70 |
| CFO / OP % | 37.9% | 94.0% | −6.0% | 58.0% | 682.0% | −319.0% | −4.0% | 42.9% | −520.0% | −46.0% | 39.0% | 84.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 0 | 1 | 3 | 6 | 2 | −2,646 | 0 | 5 | 21 | 2 | 1 | 50 |
| Inventory days | — | — | — | — | — | −7,419 | — | — | — | — | — | — |
| Cash conversion cycle | 0 | 1 | 3 | 6 | 2 | −10,065 | 0 | 5 | 21 | 2 | 1 | 50 |
| Working capital days | 443 | 1,234 | 650 | 931 | 2,436 | 3,104 | 389 | 432 | 1,686 | 599 | 599 | 706 |
| ROCE % | 38.3% | 6.3% | 29.1% | 16.4% | −0.1% | −13.2% | 33.0% | 29.1% | −2.4% | 36.8% | 20.1% | 6.6% |
For the Jun 2026 quarter, Elixir Capital reported sales of ₹20.47 Cr, up 86.8% year on year and net profit of ₹8.31 Cr, up 125.8% year on year. The operating margin was 62.6%.
Elixir Capital's sales for the year to Mar 2026 were ₹35.92 Cr; over the last twelve months they were ₹43.83 Cr.
Net profit for the year to Mar 2026 was ₹4.09 Cr, and ₹8.71 Cr over the last twelve months. Earnings per share over the same trailing period were ₹11.10.
Elixir Capital reported borrowings of ₹40.33 Cr at Mar 2026, against cash and equivalents of ₹18.94 Cr.
Cash from operations was ₹2.82 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹2.70 Cr.