Nifty

:

25069.20

Sensex

:

81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Login

Nifty
Sensex

:
:

25069.20
81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Emami Paper Mills Ltd.

Paper & Paper Products

Rating :

48/99

BSE: 533208 | NSE: EMAMIPAP

Watchlist

NSE BSE

103.24

15-Sep-2025

Open
High
Low
Previous Close

104.45
105.89
102.05
103.91

Volume
Traded Value (lacs)
52 Week High
52 Week Low

37738
3923223.74
131.17
82.51

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

626.17
32.08
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,395.10
1.55%
1.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.60
9.65
-6.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.62
-4.36
-8.55

PAT CAGR (%)

10 Years
5 Years
3 Years

-0.71
-12.62
-27.82

P:E (Median)

8 Years
5 Years
3 Years

13.09
8.18
10.44

P:BV (Average)

8 Years
5 Years
3 Years

1.86
1.87
1.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.33
7.66
7.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 459.76 503.69 -8.72% 474.95 484.47 -1.97% 454.31 515.26 -11.83% 495.09 454.86 8.84%
Expenses 422.08 460.46 -8.34% 443.84 414.45 7.09% 425.12 433.82 -2.01% 457.83 404.82 13.09%
EBITDA 37.68 43.23 -12.84% 31.11 70.02 -55.57% 29.19 81.44 -64.16% 37.26 50.04 -25.54%
EBIDTM 8.20% 8.58% 6.55% 14.45% 6.43% 15.81% 7.53% 11.00%
Other Income 1.60 0.65 146.15% 1.75 1.81 -3.31% 1.49 0.84 77.38% 0.57 0.21 171.43%
Interest 17.05 13.86 23.02% 15.80 15.50 1.94% 15.72 16.24 -3.20% 14.79 15.60 -5.19%
Depreciation 12.88 12.56 2.55% 13.05 20.93 -37.65% 13.17 13.24 -0.53% 12.91 12.49 3.36%
PBT 9.35 17.46 -46.45% 4.01 35.40 -88.67% 1.79 52.80 -96.61% 10.13 22.16 -54.29%
Tax 3.04 4.66 -34.76% 0.09 8.21 -98.90% 0.09 13.43 -99.33% 2.54 5.76 -55.90%
PAT 6.31 12.80 -50.70% 3.92 27.19 -85.58% 1.70 39.37 -95.68% 7.59 16.40 -53.72%
PATM 1.37% 2.54% 0.83% 5.61% 0.37% 7.64% 1.53% 3.61%
EPS 1.04 2.12 -50.94% 0.65 4.49 -85.52% 0.28 6.51 -95.70% 1.25 2.71 -53.87%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,884.11 1,928.04 1,993.84 2,380.86 1,957.71 1,216.27 1,515.32 1,538.38 1,356.08 1,140.00 538.80 Net Sales Growth -3.79% -3.30% -16.26% 21.61% 60.96% -19.74% -1.50% 13.44% 18.95% 111.58% Cost Of Goods Sold 1,302.68 1,311.40 1,306.77 1,646.82 1,234.28 752.64 914.68 911.84 855.43 713.01 328.30 Gross Profit 581.43 616.64 687.07 734.04 723.43 463.63 600.64 626.54 500.65 426.99 210.51 GP Margin 30.86% 31.98% 34.46% 30.83% 36.95% 38.12% 39.64% 40.73% 36.92% 37.46% 39.07% Total Expenditure 1,748.87 1,786.23 1,757.50 2,159.20 1,643.79 1,039.01 1,306.78 1,299.71 1,199.33 1,011.76 491.56 Power & Fuel Cost - 136.79 130.92 164.79 119.81 91.39 130.11 152.74 137.35 108.33 58.33 % Of Sales - 7.09% 6.57% 6.92% 6.12% 7.51% 8.59% 9.93% 10.13% 9.50% 10.83% Employee Cost - 89.32 83.01 80.51 78.95 63.86 70.18 66.76 62.46 57.50 34.07 % Of Sales - 4.63% 4.16% 3.38% 4.03% 5.25% 4.63% 4.34% 4.61% 5.04% 6.32% Manufacturing Exp. - 107.51 105.83 101.56 90.95 66.82 86.23 87.20 81.60 76.41 38.56 % Of Sales - 5.58% 5.31% 4.27% 4.65% 5.49% 5.69% 5.67% 6.02% 6.70% 7.16% General & Admin Exp. - 22.37 23.52 23.13 22.70 19.85 20.39 21.23 22.28 15.03 10.98 % Of Sales - 1.16% 1.18% 0.97% 1.16% 1.63% 1.35% 1.38% 1.64% 1.32% 2.04% Selling & Distn. Exp. - 88.44 87.84 111.06 77.67 37.00 36.54 22.58 26.29 27.74 14.03 % Of Sales - 4.59% 4.41% 4.66% 3.97% 3.04% 2.41% 1.47% 1.94% 2.43% 2.60% Miscellaneous Exp. - 30.40 19.61 31.33 19.43 7.45 48.65 37.36 13.92 13.74 14.03 % Of Sales - 1.58% 0.98% 1.32% 0.99% 0.61% 3.21% 2.43% 1.03% 1.21% 1.36% EBITDA 135.24 141.81 236.34 221.66 313.92 177.26 208.54 238.67 156.75 128.24 47.24 EBITDA Margin 7.18% 7.36% 11.85% 9.31% 16.04% 14.57% 13.76% 15.51% 11.56% 11.25% 8.77% Other Income 5.41 4.46 3.32 2.46 2.05 20.88 10.96 11.37 15.12 23.86 12.86 Interest 63.36 61.19 67.24 63.43 82.76 95.84 124.50 114.40 83.63 70.13 22.62 Depreciation 52.01 51.69 60.27 67.59 73.88 72.14 72.53 69.40 64.31 55.84 26.68 PBT 25.28 33.39 112.15 93.10 159.33 30.16 22.47 66.24 23.93 26.13 10.81 Tax 5.76 7.38 27.85 23.93 38.59 51.56 5.93 22.25 7.55 7.05 -17.11 Tax Rate 22.78% 22.10% 24.83% 25.70% 25.16% 50.24% -131.19% 33.59% 31.55% 26.98% -158.28% PAT 19.52 26.01 84.30 69.17 114.80 51.06 -10.45 43.99 16.38 19.08 27.92 PAT before Minority Interest 19.52 26.01 84.30 69.17 114.80 51.06 -10.45 43.99 16.38 19.08 27.92 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 1.04% 1.35% 4.23% 2.91% 5.86% 4.20% -0.69% 2.86% 1.21% 1.67% 5.18% PAT Growth -79.62% -69.15% 21.87% -39.75% 124.83% - - 168.56% -14.15% -31.66% EPS 3.23 4.30 13.93 11.43 18.98 8.44 -1.73 7.27 2.71 3.15 4.61

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 677.72 774.11 698.72 653.02 539.46 218.92 258.01 243.09 234.41 449.55 Share Capital 178.47 255.62 255.62 255.62 255.62 12.10 12.10 12.10 12.10 73.35 Total Reserves 499.25 518.49 443.10 397.40 283.84 206.82 245.91 230.99 222.31 376.20 Non-Current Liabilities 488.78 396.73 434.56 490.88 506.75 854.90 978.84 1,037.66 998.31 743.44 Secured Loans 194.30 230.02 275.27 347.57 405.12 470.73 595.73 961.59 917.93 707.08 Unsecured Loans 120.10 0.00 0.00 0.00 0.00 309.60 298.72 0.00 0.00 0.00 Long Term Provisions 23.97 19.80 18.92 16.40 10.74 16.03 11.52 9.27 4.38 3.32 Current Liabilities 650.64 543.58 842.84 635.04 742.09 844.00 873.76 683.58 579.47 465.12 Trade Payables 144.52 116.92 209.25 158.81 182.15 190.08 188.33 84.52 82.13 75.20 Other Current Liabilities 179.33 155.39 189.17 162.84 257.02 189.10 204.68 184.17 137.25 110.56 Short Term Borrowings 322.30 265.69 440.72 309.73 298.90 464.82 480.75 413.94 357.75 269.09 Short Term Provisions 4.49 5.58 3.70 3.66 4.02 0.00 0.00 0.95 2.34 10.27 Total Liabilities 1,817.14 1,714.42 1,976.12 1,778.94 1,788.30 1,917.82 2,110.61 1,964.33 1,812.19 1,658.11 Net Block 1,058.74 1,085.48 1,148.19 1,161.37 1,225.41 1,298.06 1,297.13 1,281.76 1,219.95 1,195.36 Gross Block 1,613.82 1,590.14 1,617.72 1,566.25 1,558.23 1,559.53 1,486.19 1,401.88 1,275.79 1,494.05 Accumulated Depreciation 555.08 504.66 469.53 404.88 332.82 261.47 189.06 120.12 55.84 298.69 Non Current Assets 1,132.66 1,149.63 1,200.24 1,251.43 1,289.73 1,335.18 1,462.55 1,372.46 1,317.68 1,249.76 Capital Work in Progress 3.77 9.72 3.70 31.33 0.10 0.98 102.90 8.74 4.79 4.58 Non Current Investment 54.12 44.95 38.84 48.67 53.52 24.04 43.82 56.33 55.71 0.57 Long Term Loans & Adv. 16.03 9.38 9.23 9.88 10.37 10.67 13.20 18.95 29.32 45.60 Other Non Current Assets 0.00 0.10 0.28 0.18 0.33 1.43 5.50 6.68 7.91 3.65 Current Assets 679.75 554.42 775.88 527.51 498.57 582.64 648.06 591.87 494.51 408.34 Current Investments 5.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Inventories 368.90 247.07 408.81 227.10 222.53 278.40 332.06 261.06 229.01 172.80 Sundry Debtors 253.32 261.03 262.57 217.66 201.01 209.38 208.91 221.47 149.16 102.66 Cash & Bank 0.56 5.31 0.34 1.75 13.72 20.49 10.36 16.14 33.64 80.52 Other Current Assets 51.62 9.62 10.11 15.57 61.31 74.37 96.73 93.20 82.70 52.36 Short Term Loans & Adv. 43.99 31.39 94.05 65.43 23.01 49.28 86.90 31.13 29.49 17.46 Net Current Assets 29.11 10.84 -66.96 -107.53 -243.52 -261.36 -225.70 -91.71 -84.96 -56.78 Total Assets 1,812.41 1,704.05 1,976.12 1,778.94 1,788.30 1,917.82 2,110.61 1,964.33 1,812.19 1,658.10

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 43.78 351.34 32.46 328.75 246.29 313.31 275.05 68.74 -14.76 -79.72 PBT 33.39 112.15 93.10 153.39 102.62 -4.52 66.24 23.93 26.13 10.81 Adjustment 110.03 127.94 145.73 172.43 56.95 240.39 164.92 142.39 94.53 35.89 Changes in Working Capital -92.11 121.40 -188.34 3.98 83.58 79.65 57.37 -89.87 -130.87 -123.81 Cash after chg. in Working capital 51.31 361.49 50.49 329.80 243.15 315.52 288.53 76.45 -10.21 -77.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.53 -10.15 -18.03 -1.05 3.14 -2.21 -13.48 -7.71 -4.55 -2.62 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 -16.95 -10.23 -23.52 -33.74 -7.26 31.20 -156.58 -124.04 -60.38 -101.84 Net Fixed Assets -17.73 21.56 -23.84 -39.25 2.18 28.58 -178.47 -130.04 218.05 -158.89 Net Investments -14.52 -6.11 9.83 4.85 -29.48 19.78 12.51 -0.62 -55.13 0.00 Others 15.30 -25.68 -9.51 0.66 20.04 -17.16 9.38 6.62 -223.30 57.05 Cash from Financing Activity -31.81 -336.15 -8.98 -306.77 -246.25 -334.74 -122.92 39.26 29.65 167.48 Net Cash Inflow / Outflow -4.98 4.96 -0.04 -11.76 -7.22 9.77 -4.45 -16.04 -45.49 -14.08 Opening Cash & Equivalents 5.08 0.12 0.16 11.92 19.15 9.38 13.83 29.87 75.36 89.45 Closing Cash & Equivalent 0.10 5.08 0.12 0.16 11.93 19.15 9.38 13.83 29.87 75.37

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 84.52 87.70 75.24 67.69 48.92 36.19 42.65 40.18 38.75 64.18 ROA 1.47% 4.57% 3.68% 6.44% 2.76% -0.52% 2.16% 0.87% 1.10% 1.82% ROE 4.99% 17.10% 16.00% 32.55% 19.83% -4.38% 17.56% 6.86% 6.13% 7.36% ROCE 6.69% 12.21% 10.45% 16.37% 12.94% 7.01% 10.10% 6.33% 6.11% 2.40% Fixed Asset Turnover 1.20 1.24 1.50 1.25 0.78 1.00 1.07 1.02 0.86 0.49 Receivable days 48.69 47.93 36.81 39.03 61.58 50.38 51.06 49.50 38.78 49.08 Inventory Days 58.31 60.03 48.74 41.92 75.16 73.52 70.36 65.46 61.88 96.60 Payable days 36.38 45.55 40.79 50.41 90.26 53.96 36.70 25.11 27.15 54.57 Cash Conversion Cycle 70.61 62.41 44.77 30.53 46.48 69.94 84.72 89.85 73.51 91.10 Total Debt/Equity 1.14 0.78 1.23 1.20 1.68 6.40 6.00 6.29 5.94 2.39 Interest Cover 1.55 2.67 2.47 2.85 2.07 0.96 1.58 1.29 1.37 1.48

Top Investors:

bpc tradecom private limited

anand rathi global finance limited

kamna credits and promoters pvt ltd

east india securities limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Emami Paper Mills - Quarterly Results
29th Jul 2025, 14:36 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.

Feedback