Nifty
:
22402.40
Sensex
:
73852.94
34.40 (0.15%)
114.49 (0.16%)
Nifty
Sensex
:
:
22402.40
73852.94
34.40 (0.15%)
114.49 (0.16%)

Emergent Industrial Solutions Ltd.

Miscellaneous

Rating :
N/A

BSE: 506180 | NSE: Not Listed

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 41.24
  • 23.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27.61
  • N/A
  • 1.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.84%
  • 11.44%
  • 3.72%
  • FII
  • DII
  • Others
  • 9.3%
  • 0.00%
  • 1.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 110.06
  • 10.20
  • -33.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.10
  • 2.12
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.39
  • 21.73
  • -30.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 76.70
  • 40.70
  • 19.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.65
  • 2.91
  • 2.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.25
  • 18.28
  • 14.29

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
165.21
26.76
517.38%
13.45
32.47
-58.58%
4.61
11.27
-59.09%
80.04
32.96
142.84%
Expenses
163.18
27.78
487.40%
13.96
32.41
-56.93%
4.95
11.45
-56.77%
81.02
34.12
137.46%
EBITDA
2.03
-1.02
-
-0.51
0.06
-
-0.34
-0.17
-
-0.98
-1.16
-
EBIDTM
1.23%
-3.83%
-3.79%
0.19%
-7.44%
-1.55%
-1.23%
-3.52%
Other Income
0.31
1.11
-72.07%
0.30
0.66
-54.55%
0.90
0.68
32.35%
1.65
1.31
25.95%
Interest
0.74
0.00
0
0.00
0.00
0
0.00
0.00
0
0.01
0.00
0
Depreciation
0.02
0.03
-33.33%
0.02
0.02
0.00%
0.02
0.03
-33.33%
0.02
0.01
100.00%
PBT
1.58
0.06
2,533.33%
-0.23
0.70
-
0.54
0.48
12.50%
0.63
0.14
350.00%
Tax
0.52
0.00
0
-0.06
0.18
-
0.13
0.12
8.33%
0.16
0.07
128.57%
PAT
1.06
0.05
2,020.00%
-0.17
0.51
-
0.40
0.36
11.11%
0.47
0.07
571.43%
PATM
0.64%
0.19%
-1.23%
1.57%
8.76%
3.19%
0.59%
0.21%
EPS
2.33
0.11
2,018.18%
-0.37
1.12
-
0.89
0.79
12.66%
1.04
0.15
593.33%

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
Mar 14
Net Sales
263.31
150.54
104.73
513.91
165.79
92.64
0.11
0.11
0.13
0.11
0.09
Net Sales Growth
154.50%
43.74%
-79.62%
209.98%
78.96%
84118.18%
0%
-15.38%
18.18%
22.22%
 
Cost Of Goods Sold
260.02
147.92
103.86
510.27
162.05
91.98
0.00
0.00
0.00
0.00
0.00
Gross Profit
3.29
2.62
0.87
3.64
3.75
0.65
0.11
0.11
0.13
0.11
0.09
GP Margin
1.25%
1.74%
0.83%
0.71%
2.26%
0.70%
100%
100%
100%
100%
100%
Total Expenditure
263.11
152.45
106.05
512.97
166.34
94.36
0.55
0.50
0.92
1.40
0.82
Power & Fuel Cost
-
0.04
0.04
0.02
0.02
0.00
0.00
0.00
0.02
0.02
0.00
% Of Sales
-
0.03%
0.04%
0.00%
0.01%
0%
0%
0%
15.38%
18.18%
0%
Employee Cost
-
1.37
0.86
0.62
0.78
0.58
0.29
0.17
0.46
0.73
0.58
% Of Sales
-
0.91%
0.82%
0.12%
0.47%
0.63%
263.64%
154.55%
353.85%
663.64%
644.44%
Manufacturing Exp.
-
2.34
0.16
1.34
2.69
0.92
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.55%
0.15%
0.26%
1.62%
0.99%
0%
0%
0%
0%
0%
General & Admin Exp.
-
0.76
1.02
0.68
0.74
0.31
0.25
0.31
0.37
0.51
0.19
% Of Sales
-
0.50%
0.97%
0.13%
0.45%
0.33%
227.27%
281.82%
284.62%
463.64%
211.11%
Selling & Distn. Exp.
-
0.02
0.04
0.04
0.04
0.01
0.00
0.01
0.06
0.13
0.06
% Of Sales
-
0.01%
0.04%
0.01%
0.02%
0.01%
0%
9.09%
46.15%
118.18%
66.67%
Miscellaneous Exp.
-
0.00
0.06
0.00
0.01
0.55
0.00
0.00
0.01
0.01
0.06
% Of Sales
-
0%
0.06%
0%
0.01%
0.59%
0%
0%
7.69%
9.09%
0%
EBITDA
0.20
-1.91
-1.32
0.94
-0.55
-1.72
-0.44
-0.39
-0.79
-1.29
-0.73
EBITDA Margin
0.08%
-1.27%
-1.26%
0.18%
-0.33%
-1.86%
-400%
-354.55%
-607.69%
-1172.73%
-811.11%
Other Income
3.16
3.89
3.24
5.13
1.24
2.84
0.88
0.91
0.86
0.96
1.02
Interest
0.75
0.02
0.01
0.38
0.06
0.17
0.00
0.00
0.00
0.00
0.00
Depreciation
0.08
0.10
0.06
0.06
0.02
0.01
0.01
0.02
0.06
0.08
0.00
PBT
2.52
1.86
1.85
5.63
0.61
0.94
0.42
0.51
0.02
-0.42
0.29
Tax
0.75
0.47
0.49
1.45
0.15
0.42
0.14
0.16
0.03
-0.13
0.09
Tax Rate
29.76%
25.27%
26.49%
25.75%
24.59%
44.68%
33.33%
31.37%
-16.67%
30.95%
31.03%
PAT
1.76
1.39
1.36
4.18
0.45
0.52
0.28
0.34
-0.21
-0.29
0.20
PAT before Minority Interest
1.76
1.39
1.36
4.18
0.45
0.52
0.28
0.34
-0.21
-0.29
0.20
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.67%
0.92%
1.30%
0.81%
0.27%
0.56%
254.55%
309.09%
-161.54%
-263.64%
222.22%
PAT Growth
77.78%
2.21%
-67.46%
828.89%
-13.46%
85.71%
-17.65%
-
-
-
 
EPS
3.83
3.02
2.96
9.09
0.98
1.13
0.61
0.74
-0.46
-0.63
0.43

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
Mar 14
Shareholder's Funds
22.27
20.87
19.53
15.32
14.88
14.36
14.07
13.74
13.96
14.25
Share Capital
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
Total Reserves
17.70
16.30
14.96
10.75
10.31
9.79
9.51
9.17
9.39
9.68
Non-Current Liabilities
-0.22
-0.19
-0.19
-0.15
-0.14
-0.20
-0.24
-0.27
-0.17
0.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.13
0.13
0.09
0.10
0.05
0.04
0.02
0.01
0.02
0.01
Current Liabilities
6.86
14.96
17.64
328.45
21.09
0.29
0.43
0.27
0.35
0.47
Trade Payables
5.35
10.30
0.42
7.01
13.53
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
0.99
4.13
17.07
321.26
7.06
0.17
0.29
0.14
0.22
0.18
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.51
0.53
0.15
0.18
0.50
0.12
0.14
0.13
0.13
0.29
Total Liabilities
28.91
35.64
36.98
343.62
35.83
14.45
14.26
13.74
14.14
14.73
Net Block
0.20
0.21
0.16
0.09
0.03
0.03
0.05
0.06
0.32
0.00
Gross Block
0.48
0.39
0.28
0.14
0.07
0.06
0.06
0.12
0.41
0.01
Accumulated Depreciation
0.28
0.18
0.12
0.06
0.04
0.03
0.02
0.06
0.09
0.00
Non Current Assets
0.20
0.21
0.16
0.09
0.03
0.58
1.58
3.25
12.70
12.64
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.55
0.55
0.55
0.55
0.44
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.99
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.63
11.82
11.82
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
Current Assets
28.71
35.43
36.82
343.53
35.80
13.86
12.68
10.49
1.44
2.09
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.86
10.11
10.60
6.84
10.52
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
12.20
6.04
6.12
14.62
24.12
13.38
12.15
9.48
0.18
1.54
Other Current Assets
14.65
0.65
1.72
0.22
1.17
0.48
0.53
1.01
1.26
0.55
Short Term Loans & Adv.
13.83
18.62
18.32
321.86
1.11
0.27
0.18
0.18
0.40
0.49
Net Current Assets
21.85
20.47
19.18
15.08
14.71
13.58
12.25
10.23
1.09
1.61
Total Assets
28.91
35.64
36.98
343.62
35.83
14.44
14.26
13.74
14.14
14.73

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
Mar 15
Mar 14
Cash From Operating Activity
-1.09
-2.00
-0.03
-5.69
9.30
-0.78
-0.35
-0.78
-1.43
-0.90
PBT
1.86
1.85
5.63
0.61
0.94
0.42
0.51
-0.19
-0.42
0.29
Adjustment
-2.15
-1.98
-1.73
-1.13
-0.77
-0.86
-0.88
-0.59
-0.87
-1.00
Changes in Working Capital
-0.08
-1.41
-2.59
-1.73
9.43
-0.12
0.16
0.00
-0.12
0.02
Cash after chg. in Working capital
-0.36
-1.55
1.31
-2.25
9.60
-0.56
-0.21
-0.77
-1.40
-0.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.73
-0.45
-1.34
-3.44
-0.30
-0.22
-0.14
-0.01
-0.02
-0.20
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
10.34
1.37
-5.42
-8.27
11.34
-0.24
1.33
10.08
-0.30
1.03
Net Fixed Assets
-0.09
-0.10
-0.14
-0.08
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
-0.27
0.00
0.04
1.50
1.40
-3.03
0.00
0.00
0.00
Others
10.43
1.74
-5.28
-8.23
9.84
-1.64
4.36
10.08
-0.30
1.03
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
9.25
-0.62
-5.44
-13.95
20.65
-1.02
0.98
9.30
-1.73
0.13
Opening Cash & Equivalents
0.77
1.39
6.83
20.79
0.14
1.16
0.18
0.18
1.91
1.78
Closing Cash & Equivalent
10.01
0.77
1.39
6.83
20.79
0.14
1.16
9.48
0.18
1.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
48.74
45.67
42.74
33.53
32.57
31.43
30.80
30.08
30.55
31.18
ROA
4.32%
3.74%
2.20%
0.24%
2.08%
1.98%
2.45%
-1.53%
-2.00%
1.35%
ROE
6.47%
6.72%
23.99%
3.01%
3.58%
2.00%
2.47%
-1.54%
-2.05%
1.39%
ROCE
8.71%
9.21%
34.50%
4.41%
7.64%
2.99%
3.66%
-1.35%
-2.95%
2.02%
Fixed Asset Turnover
348.96
314.56
2424.11
1578.19
1426.19
1.69
1.21
0.49
0.51
17.14
Receivable days
0.00
0.00
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
14.52
36.09
6.19
19.11
41.43
0.00
0.00
0.00
0.00
0.00
Payable days
19.31
18.84
2.66
23.14
23.74
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
-4.80
17.26
3.57
-4.03
17.69
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
121.99
221.35
15.94
11.28
6.41
997.50
576.10
-311.21
-574.49
750.67

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Emergent Ind Soln - Quarterly Results
    12th Feb 2024, 16:35 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.