Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Breweries & Distilleries

Rating :
N/A

BSE: 532920 | NSE: EDL

8.55
-0.40 (-4.47%)
19-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.75
  •  9.35
  •  8.55
  •  8.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  360683
  •  30.84
  •  71.80
  •  8.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.86
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 227.29
  • N/A
  • 0.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.07%
  • 5.18%
  • 32.13%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 8.55%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.49
  • -
  • -5.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.19
  • -
  • -35.66

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.23
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.30
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.56
  • 13.51
  • 18.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Sep 12
Mar 11
Mar 10
Mar 09
Jun 08
Net Sales
-
620.54
671.09
869.50
1,256.45
1,083.30
1,379.75
590.80
619.20
488.20
216.35
Net Sales Growth
-
-7.53%
-22.82%
-30.80%
15.98%
-21.49%
133.54%
-4.59%
26.83%
125.65%
 
Cost Of Goods Sold
-
204.29
224.95
272.58
462.19
488.81
605.85
186.71
206.58
168.35
147.07
Gross Profit
-
416.25
446.15
596.92
794.25
594.50
773.90
404.09
412.63
319.85
69.29
GP Margin
-
67.08%
66.48%
68.65%
63.21%
54.88%
56.09%
68.40%
66.64%
65.52%
32.03%
Total Expenditure
-
610.68
647.94
797.18
1,167.79
967.30
1,274.55
550.34
570.80
459.35
190.42
Power & Fuel Cost
-
0.00
0.00
0.00
11.73
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0.93%
0%
0%
0%
0%
0%
0%
Employee Cost
-
22.34
23.77
38.33
52.09
29.51
36.82
11.69
15.24
12.65
10.12
% Of Sales
-
3.60%
3.54%
4.41%
4.15%
2.72%
2.67%
1.98%
2.46%
2.59%
4.68%
Manufacturing Exp.
-
15.50
20.32
48.48
32.61
21.43
21.55
9.30
11.32
8.82
9.31
% Of Sales
-
2.50%
3.03%
5.58%
2.60%
1.98%
1.56%
1.57%
1.83%
1.81%
4.30%
General & Admin Exp.
-
13.67
17.53
26.38
536.88
380.59
555.90
18.98
16.22
11.36
5.64
% Of Sales
-
2.20%
2.61%
3.03%
42.73%
35.13%
40.29%
3.21%
2.62%
2.33%
2.61%
Selling & Distn. Exp.
-
344.66
356.12
398.17
53.62
40.51
42.89
321.34
318.18
254.92
15.03
% Of Sales
-
55.54%
53.07%
45.79%
4.27%
3.74%
3.11%
54.39%
51.39%
52.22%
6.95%
Miscellaneous Exp.
-
10.21
5.25
13.24
18.67
6.45
11.54
2.32
3.27
3.25
15.03
% Of Sales
-
1.65%
0.78%
1.52%
1.49%
0.60%
0.84%
0.39%
0.53%
0.67%
1.51%
EBITDA
-
9.86
23.15
72.32
88.66
116.00
105.20
40.46
48.40
28.85
25.93
EBITDA Margin
-
1.59%
3.45%
8.32%
7.06%
10.71%
7.62%
6.85%
7.82%
5.91%
11.99%
Other Income
-
3.00
3.98
3.06
12.87
6.57
10.97
3.23
3.14
6.75
6.68
Interest
-
48.91
39.62
40.40
111.47
100.67
129.62
15.26
16.54
11.12
10.55
Depreciation
-
12.20
19.70
43.39
62.60
40.82
49.57
6.26
10.81
7.89
3.70
PBT
-
-48.24
-32.19
-8.41
-72.54
-18.92
-63.01
22.16
24.20
16.59
18.37
Tax
-
36.27
-26.10
2.29
-26.42
-7.72
-11.49
6.76
8.79
5.52
6.30
Tax Rate
-
-75.19%
49.42%
-27.23%
36.42%
40.80%
18.24%
24.17%
36.32%
33.27%
34.30%
PAT
-
-84.52
-26.72
-10.70
-46.11
-11.48
-51.34
21.20
16.14
10.72
11.82
PAT before Minority Interest
-
-84.52
-26.72
-10.70
-46.11
-11.19
-51.53
21.20
15.41
11.07
12.07
Minority Interest
-
0.00
0.00
0.00
0.00
-0.29
0.19
0.00
0.73
-0.35
-0.25
PAT Margin
-
-13.62%
-3.98%
-1.23%
-3.67%
-1.06%
-3.72%
3.59%
2.61%
2.20%
5.46%
PAT Growth
-
-
-
-
-
-
-
31.35%
50.56%
-9.31%
 
Unadjusted EPS
-
-41.89
-13.24
-5.63
-24.26
-6.04
-27.00
11.15
8.11
5.64
6.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Sep 12
Mar 11
Mar 10
Mar 09
Jun 08
Shareholder's Funds
235.38
286.05
405.36
404.54
213.93
226.02
265.94
260.72
257.92
258.32
Share Capital
20.18
20.18
19.01
19.01
19.01
19.01
19.01
19.01
19.01
19.01
Total Reserves
215.21
265.87
386.35
385.48
192.60
206.16
246.93
241.71
238.91
239.31
Non-Current Liabilities
219.93
138.09
339.52
377.09
571.72
585.28
131.32
519.99
221.60
107.46
Secured Loans
94.74
110.81
321.19
339.01
563.82
564.67
92.85
485.20
183.90
80.44
Unsecured Loans
7.47
15.99
38.81
57.24
17.37
19.42
16.17
19.79
22.53
15.50
Long Term Provisions
1.62
1.51
1.73
1.21
2.22
2.15
0.75
0.00
0.00
0.00
Current Liabilities
356.61
300.66
337.02
317.25
524.18
496.61
142.44
97.64
68.13
63.49
Trade Payables
69.55
87.99
103.57
90.91
172.57
150.44
5.83
50.85
17.13
19.60
Other Current Liabilities
40.42
54.46
54.81
66.66
58.75
61.87
31.57
31.89
37.94
38.21
Short Term Borrowings
79.04
81.26
85.41
99.47
233.87
226.46
59.02
0.00
0.00
0.00
Short Term Provisions
167.59
76.95
93.22
60.21
58.99
57.84
46.02
14.90
13.06
5.69
Total Liabilities
813.80
728.86
1,006.56
1,102.92
1,313.26
1,311.05
539.98
884.60
554.63
435.65
Net Block
408.81
257.91
618.96
730.78
729.53
679.86
100.04
232.28
134.36
131.87
Gross Block
408.81
371.22
712.37
958.43
900.21
813.81
132.60
294.65
186.00
175.62
Accumulated Depreciation
0.00
113.31
93.41
227.65
170.68
133.95
32.56
62.37
51.64
43.75
Non Current Assets
609.21
503.87
796.40
893.28
861.67
833.53
380.68
654.89
274.90
198.20
Capital Work in Progress
0.00
7.25
7.17
6.95
21.76
88.54
85.65
364.30
114.88
22.88
Non Current Investment
142.06
189.06
142.82
142.78
95.41
44.33
41.53
58.31
25.66
43.44
Long Term Loans & Adv.
58.34
49.66
27.45
12.77
14.96
20.79
153.46
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
204.59
225.00
210.16
209.64
451.59
477.53
151.57
229.40
279.39
237.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
70.82
91.63
75.08
65.42
153.16
153.04
27.46
49.48
50.52
41.78
Sundry Debtors
84.51
75.61
72.91
62.20
228.67
216.17
33.72
25.22
24.22
21.13
Cash & Bank
2.08
7.81
12.22
9.90
13.10
8.78
7.14
11.79
25.30
11.30
Other Current Assets
47.18
0.51
0.59
0.41
56.65
99.54
83.25
142.92
179.36
162.88
Short Term Loans & Adv.
46.80
49.43
49.35
71.70
55.83
98.79
82.83
140.55
177.24
158.78
Net Current Assets
-152.02
-75.67
-126.86
-107.61
-72.59
-19.08
9.12
131.76
211.26
173.59
Total Assets
813.80
728.87
1,006.56
1,102.92
1,313.26
1,311.06
539.99
884.60
554.64
435.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Sep 12
Mar 11
Mar 10
Mar 09
Jun 08
Cash From Operating Activity
0.00
-52.23
27.97
258.28
177.78
169.08
79.01
107.72
9.64
-53.20
PBT
0.00
-52.81
-8.41
-72.54
-18.92
-63.01
22.16
24.20
16.59
18.37
Adjustment
0.00
58.95
84.09
173.30
141.79
174.00
19.65
26.50
18.34
14.09
Changes in Working Capital
0.00
-58.06
-45.16
158.74
52.56
76.02
44.33
65.99
-23.42
-80.20
Cash after chg. in Working capital
0.00
-51.92
30.53
259.50
175.44
187.01
86.14
116.68
11.51
-47.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.31
-2.56
-1.21
2.34
-17.94
-7.14
-8.96
-1.87
-5.47
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
0.00
-0.21
-121.51
181.71
-80.63
-138.50
261.95
-390.81
-84.59
-75.92
Net Fixed Assets
-61.61
-0.80
0.65
-4.47
-10.82
-49.60
-53.78
-9.51
-12.76
-14.03
Net Investments
47.01
48.31
0.00
0.00
-51.08
-161.84
117.97
-81.31
-58.58
-37.06
Others
14.60
-47.72
-122.16
186.18
-18.73
72.94
197.76
-299.99
-13.25
-24.83
Cash from Financing Activity
0.00
54.02
90.15
-433.08
-98.49
-34.49
-345.61
269.57
88.96
136.05
Net Cash Inflow / Outflow
0.00
1.58
-3.40
6.92
-1.35
-3.92
-4.64
-13.51
14.00
6.93
Opening Cash & Equivalents
0.00
6.11
9.51
2.59
3.94
7.85
11.79
25.30
11.30
4.37
Closing Cash & Equivalent
0.00
7.69
6.11
9.51
2.59
3.94
7.14
11.79
25.30
11.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Sep 12
Mar 11
Mar 10
Mar 09
Jun 08
Book Value (Rs.)
108.97
133.98
204.87
204.30
102.74
109.76
127.03
128.13
126.64
126.83
ROA
-10.96%
-3.08%
-1.01%
-3.82%
-0.85%
-5.57%
2.98%
2.14%
2.24%
3.52%
ROE
-34.48%
-8.10%
-2.75%
-15.80%
-5.54%
-22.89%
8.74%
6.36%
4.60%
7.99%
ROCE
0.14%
-1.94%
3.66%
4.03%
7.80%
8.97%
7.35%
6.81%
7.07%
11.12%
Fixed Asset Turnover
2.33
1.77
1.41
1.82
1.64
4.04
4.08
3.75
3.95
1.57
Receivable days
32.09
28.28
20.92
31.47
57.72
23.83
12.34
10.02
11.58
37.48
Inventory Days
32.56
31.75
21.76
23.65
39.73
17.21
16.10
20.27
23.58
56.02
Payable days
48.34
53.24
43.60
70.24
99.72
37.12
19.19
21.98
14.70
29.50
Cash Conversion Cycle
16.31
6.78
-0.91
-15.13
-2.27
3.92
9.25
8.31
20.46
64.00
Total Debt/Equity
0.96
0.87
1.20
1.30
4.31
4.06
0.77
2.07
0.86
0.40
Interest Cover
0.01
-0.33
0.79
0.35
0.81
0.51
2.83
2.46
2.49
2.74

Annual Reports:

News Update:


  • Empee Distilleries - Quarterly Results
    13th Aug 2018, 18:43 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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