Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Empower India Ltd.

IT - Hardware

Rating :
66/99

BSE: 504351 | NSE: Not Listed

NSE BSE
2.27
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2.25
  •  2.27
  •  2.20
  •  2.17
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6663
  •  255.72
  •  3.86
  •  0.23

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 264.18
  • 59.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 263.89
  • N/A
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.02%
  • 13.00%
  • 66.12%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.86%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.65
  • 60.27
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.65
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.77
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 193.97
  • 271.08
  • 160.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.22
  • 0.30
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2025.93
  • 1816.67
  • 485.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
17.12
4.30
298.14%
9.20
0.64
1,337.50%
3.47
2.81
23.49%
1.98
1.99
-0.50%
Expenses
13.76
4.28
221.50%
8.55
0.60
1,325.00%
3.06
2.71
12.92%
1.96
2.14
-8.41%
EBITDA
3.36
0.02
16,700.00%
0.65
0.04
1,525.00%
0.40
0.10
300.00%
0.02
-0.15
-
EBIDTM
19.63%
0.49%
7.05%
5.65%
11.66%
3.59%
0.86%
-7.29%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.02
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.01
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
3.36
0.02
16,700.00%
0.65
0.04
1,525.00%
0.40
0.10
300.00%
0.04
-0.14
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.04
0.00
0
PAT
3.36
0.02
16,700.00%
0.65
0.04
1,525.00%
0.40
0.10
300.00%
0.00
-0.14
-
PATM
19.64%
0.49%
7.05%
5.65%
11.66%
3.59%
-0.20%
-7.29%
EPS
0.03
0.00
0
0.01
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
31.77
9.73
6.36
0.00
0.06
0.92
28.09
90.37
102.61
107.40
Net Sales Growth
226.18%
52.99%
0
-100%
-93.48%
-96.72%
-68.92%
-11.93%
-4.46%
 
Cost Of Goods Sold
27.06
9.25
6.26
0.00
0.00
0.88
27.51
89.71
102.07
106.77
Gross Profit
4.71
0.48
0.11
0.00
0.06
0.03
0.58
0.66
0.54
0.63
GP Margin
14.82%
4.93%
1.73%
0
100%
3.26%
2.06%
0.73%
0.53%
0.59%
Total Expenditure
27.33
9.55
6.45
0.10
0.35
1.09
28.03
85.03
102.69
107.12
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.01
0.04
0.02
0.01
% Of Sales
-
0%
0%
0
0%
0%
0.04%
0.04%
0.02%
0.01%
Employee Cost
-
0.13
0.07
0.04
0.22
0.11
0.15
0.02
0.25
0.21
% Of Sales
-
1.34%
1.10%
0
366.67%
11.96%
0.53%
0.02%
0.24%
0.20%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
% Of Sales
-
0%
0%
0
0%
0%
0%
0.03%
0%
0%
General & Admin Exp.
-
0.15
0.12
0.06
0.11
0.09
0.10
1.47
0.32
0.13
% Of Sales
-
1.54%
1.89%
0
183.33%
9.78%
0.36%
1.63%
0.31%
0.12%
Selling & Distn. Exp.
-
0.02
0.00
0.00
0.01
0.00
0.00
0.02
0.03
0.01
% Of Sales
-
0.21%
0%
0
16.67%
0%
0%
0.02%
0.03%
0.01%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.01
0.00
0.25
0.01
0.00
0.00
% Of Sales
-
0%
0%
0
16.67%
0%
0.89%
0.01%
0%
0%
EBITDA
4.43
0.18
-0.09
-0.10
-0.29
-0.17
0.06
5.34
-0.08
0.28
EBITDA Margin
13.94%
1.85%
-1.42%
0
-483.33%
-18.48%
0.21%
5.91%
-0.08%
0.26%
Other Income
0.02
0.02
0.00
0.00
0.00
0.23
0.06
0.02
0.10
0.43
Interest
0.01
0.01
0.00
0.00
0.01
0.01
0.06
5.10
0.01
0.01
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.12
0.16
0.88
PBT
4.45
0.20
-0.09
-0.10
-0.30
0.04
-0.06
0.13
-0.14
-0.19
Tax
0.04
0.04
0.00
0.00
0.00
0.01
0.00
0.09
0.07
-0.34
Tax Rate
0.90%
20.00%
0.00%
0.00%
0.00%
25.00%
0.00%
69.23%
-50.00%
178.95%
PAT
4.41
0.16
-0.09
-7.65
-13.43
0.03
-0.06
0.04
-0.21
0.15
PAT before Minority Interest
4.41
0.16
-0.09
-7.65
-13.43
0.03
-0.06
0.04
-0.21
0.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.88%
1.64%
-1.42%
0
-22383.33%
3.26%
-0.21%
0.04%
-0.20%
0.14%
PAT Growth
21,950.00%
-
-
-
-
-
-
-
-
 
EPS
0.04
0.00
0.00
-0.07
-0.12
0.00
0.00
0.00
0.00
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
292.81
292.75
258.75
267.05
338.37
338.44
355.37
363.83
338.45
Share Capital
116.38
116.38
116.38
116.38
116.38
116.38
116.38
116.38
116.38
Total Reserves
176.43
176.37
142.37
150.67
222.00
222.07
238.99
247.45
222.07
Non-Current Liabilities
0.02
0.02
0.02
0.02
0.02
0.02
42.22
42.98
-0.02
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
42.19
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.96
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
5.58
4.12
2.07
194.34
200.29
217.57
47.63
34.78
42.59
Trade Payables
4.50
4.04
1.96
28.23
34.13
47.31
45.00
34.54
42.40
Other Current Liabilities
0.17
0.08
0.09
0.10
0.11
0.20
0.00
0.04
0.00
Short Term Borrowings
0.86
0.00
0.01
166.00
166.04
170.06
0.00
0.00
0.00
Short Term Provisions
0.05
0.01
0.01
0.01
0.01
0.01
2.64
0.20
0.19
Total Liabilities
298.40
296.88
260.83
461.40
538.71
556.07
483.83
470.00
381.02
Net Block
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.44
0.00
Gross Block
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.61
0.00
Accumulated Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.16
0.00
Non Current Assets
292.61
291.34
255.30
292.09
367.69
370.57
475.43
461.93
362.61
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
113.97
106.29
0.00
Non Current Investment
206.71
207.98
196.69
230.41
273.23
273.23
254.20
255.92
272.40
Long Term Loans & Adv.
85.36
82.81
58.07
61.14
93.91
96.79
106.60
98.73
89.69
Other Non Current Assets
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.53
Current Assets
5.79
5.55
5.53
169.31
171.04
185.51
8.41
8.06
18.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.22
5.17
5.17
5.17
5.17
5.17
4.67
3.82
3.42
Sundry Debtors
0.00
0.00
0.00
0.00
0.51
10.05
0.54
0.54
14.68
Cash & Bank
0.19
0.06
0.07
0.11
1.13
1.05
3.11
3.60
0.22
Other Current Assets
0.38
0.00
0.00
0.00
164.22
169.24
0.09
0.09
0.08
Short Term Loans & Adv.
0.38
0.31
0.29
164.02
164.02
169.14
0.09
0.09
0.08
Net Current Assets
0.21
1.42
3.46
-25.03
-29.25
-32.06
-39.22
-26.72
-24.18
Total Assets
298.40
296.89
260.83
461.40
538.73
556.08
483.84
469.99
381.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-1.26
-15.76
-23.32
14.10
-1.21
-10.05
5.48
8.24
PBT
0.20
-0.09
-7.65
-13.43
0.04
-0.06
0.13
-0.21
Adjustment
-0.10
6.89
6.89
-0.04
-0.19
0.11
0.02
0.01
Changes in Working Capital
-1.36
-22.57
-22.57
27.57
-1.05
-10.10
5.25
8.44
Cash after chg. in Working capital
-1.26
-15.76
-23.32
14.10
-1.21
-10.04
5.40
8.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.01
-0.01
0.08
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.53
189.26
189.26
-15.08
5.31
-34.15
-6.74
-31.44
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.24
0.12
Net Investments
1.08
-11.48
33.72
43.85
0.00
-0.83
-4.49
Others
-0.55
200.74
155.54
-58.93
5.31
-33.56
-2.37
Cash from Financing Activity
0.86
-165.99
-165.99
0.00
-4.01
42.14
0.76
24.97
Net Cash Inflow / Outflow
0.13
7.51
-0.05
-0.97
0.08
-2.06
-0.49
1.77
Opening Cash & Equivalents
0.06
0.11
0.11
1.13
1.05
3.11
3.60
1.84
Closing Cash & Equivalent
0.19
7.63
0.07
0.16
1.13
1.05
3.11
3.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
2.52
2.52
2.22
2.29
2.91
2.91
3.05
3.13
2.91
ROA
0.05%
-0.03%
-2.12%
-2.68%
0.01%
-0.01%
0.01%
-0.05%
0.04%
ROE
0.05%
-0.03%
-2.91%
-4.44%
0.01%
-0.02%
0.01%
-0.06%
0.05%
ROCE
0.07%
-0.03%
-2.21%
-2.86%
0.01%
0.00%
1.30%
-0.04%
-0.05%
Fixed Asset Turnover
0.00
0.00
0.00
0.00
0.00
0.00
212.84
169.04
0.00
Receivable days
0.00
0.00
0.00
0.00
2105.92
68.83
2.19
27.07
49.89
Inventory Days
194.96
296.72
0.00
0.00
2063.11
63.95
17.15
12.89
11.64
Payable days
168.33
174.79
0.00
0.00
0.00
595.18
159.41
136.41
143.40
Cash Conversion Cycle
26.64
121.93
0.00
0.00
4169.03
-462.40
-140.08
-96.44
-81.87
Total Debt/Equity
0.00
0.00
0.00
0.62
0.49
0.50
0.12
0.12
0.00
Interest Cover
36.14
-108.75
-5460.07
-2631.51
3.93
0.04
1.03
-25.27
-25.12

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Empower India - Quarterly Results
    12th Feb 2024, 19:05 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.