Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Construction - Real Estate

Rating :
45/99

BSE: 533218 | NSE: EMAMIREAL

100.86
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  102.57
  •  102.57
  •  100.00
  •  101.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47263
  •  47.81
  •  152.15
  •  64.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 353.27
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,243.88
  • N/A
  • -9.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.46%
  • 8.28%
  • 24.60%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 3.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 93.60
  • 7.01
  • -19.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.72
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.04
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.53
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.52
  • 3.13
  • 3.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.65
  • 7.52
  • 5.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
17.45
26.30
-33.65%
24.22
12.97
86.74%
6.76
14.34
-52.86%
13.03
42.54
-69.37%
Expenses
93.65
60.57
54.61%
37.03
15.79
134.52%
18.03
14.53
24.09%
22.23
35.45
-37.29%
EBITDA
-76.20
-34.27
-
-12.81
-2.82
-
-11.27
-0.19
-
-9.20
7.09
-
EBIDTM
-436.68%
-130.30%
-52.89%
-21.74%
-166.72%
-1.32%
-70.61%
16.67%
Other Income
12.52
19.31
-35.16%
14.74
5.39
173.47%
5.91
-0.68
-
4.69
11.12
-57.82%
Interest
29.06
8.72
233.26%
28.76
16.64
72.84%
23.03
16.99
35.55%
14.42
16.10
-10.43%
Depreciation
0.33
0.37
-10.81%
0.32
0.30
6.67%
0.30
0.26
15.38%
0.28
0.28
0.00%
PBT
-93.07
-24.05
-
-27.15
-14.37
-
-28.69
-18.12
-
-19.21
1.83
-
Tax
-22.52
-6.26
-
-10.29
-3.66
-
-7.36
-4.09
-
-4.85
0.42
-
PAT
-70.55
-17.79
-
-16.86
-10.71
-
-21.33
-14.03
-
-14.36
1.41
-
PATM
-404.30%
-67.64%
-69.61%
-82.58%
-315.53%
-97.84%
-110.21%
3.31%
EPS
-18.59
-4.04
-
-4.45
-2.83
-
-5.64
-3.71
-
-3.79
0.37
-

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
61.46
96.15
196.52
186.46
1,040.87
68.52
1.47
0.93
241.81
27.74
0.13
Net Sales Growth
-36.08%
-51.07%
5.40%
-82.09%
1419.07%
4561.22%
58.06%
-99.62%
771.70%
21238.46%
 
Cost Of Goods Sold
-29.57
-48.90
8.72
4.38
756.56
-282.24
-265.65
-214.57
7.63
-259.82
-156.42
Gross Profit
91.03
145.05
187.80
182.08
284.32
350.77
267.11
215.50
234.18
287.55
156.55
GP Margin
148.11%
150.86%
95.56%
97.65%
27.32%
511.92%
18170.75%
23172.04%
96.84%
1036.59%
120423.08%
Total Expenditure
170.94
126.34
155.33
171.14
930.35
-74.60
-100.83
-67.23
197.01
-13.01
-24.43
Power & Fuel Cost
-
0.13
0.12
0.11
0.12
0.10
0.03
0.00
0.07
0.08
0.22
% Of Sales
-
0.14%
0.06%
0.06%
0.01%
0.15%
2.04%
0%
0.03%
0.29%
169.23%
Employee Cost
-
18.12
14.82
11.62
18.38
16.46
14.82
15.37
17.70
17.25
14.37
% Of Sales
-
18.85%
7.54%
6.23%
1.77%
24.02%
1008.16%
1652.69%
7.32%
62.18%
11053.85%
Manufacturing Exp.
-
150.33
121.39
142.67
139.17
186.87
141.67
129.42
166.32
228.20
115.42
% Of Sales
-
156.35%
61.77%
76.52%
13.37%
272.72%
9637.41%
13916.13%
68.78%
822.64%
88784.62%
General & Admin Exp.
-
5.14
6.64
10.56
1.07
1.87
3.91
1.95
1.62
1.16
0.82
% Of Sales
-
5.35%
3.38%
5.66%
0.10%
2.73%
265.99%
209.68%
0.67%
4.18%
630.77%
Selling & Distn. Exp.
-
0.03
2.38
1.42
12.89
0.43
0.10
0.01
0.02
0.00
0.01
% Of Sales
-
0.03%
1.21%
0.76%
1.24%
0.63%
6.80%
1.08%
0.01%
0%
7.69%
Miscellaneous Exp.
-
1.49
1.26
0.38
2.18
1.92
4.28
0.58
3.65
0.13
0.01
% Of Sales
-
1.55%
0.64%
0.20%
0.21%
2.80%
291.16%
62.37%
1.51%
0.47%
892.31%
EBITDA
-109.48
-30.19
41.19
15.32
110.52
143.12
102.30
68.16
44.80
40.75
24.56
EBITDA Margin
-178.13%
-31.40%
20.96%
8.22%
10.62%
208.87%
6959.18%
7329.03%
18.53%
146.90%
18892.31%
Other Income
37.86
35.14
45.17
144.75
186.99
128.15
116.78
110.11
85.82
45.21
20.60
Interest
95.27
58.45
67.94
152.07
371.10
268.73
216.08
163.44
136.69
95.77
50.77
Depreciation
1.23
1.21
1.08
1.60
2.26
0.73
0.43
0.35
0.64
0.72
0.39
PBT
-168.12
-54.71
17.34
6.40
-75.85
1.82
2.58
14.48
-6.70
-10.53
-6.00
Tax
-45.02
-13.59
2.34
5.84
-24.05
1.33
-1.02
3.75
0.04
0.01
0.09
Tax Rate
26.78%
24.84%
13.49%
91.25%
31.71%
73.08%
-39.53%
25.90%
-0.60%
-0.09%
-1.50%
PAT
-123.10
-41.12
15.00
0.56
-51.79
0.48
3.60
10.73
-6.75
-10.54
-6.09
PAT before Minority Interest
-123.10
-41.12
15.00
0.56
-51.79
0.48
3.60
10.73
-6.75
-10.54
-6.09
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
-200.29%
-42.77%
7.63%
0.30%
-4.98%
0.70%
244.90%
1153.76%
-2.79%
-38.00%
-4684.62%
PAT Growth
0.00%
-
2,578.57%
-
-
-86.67%
-66.45%
-
-
-
 
EPS
-32.57
-10.88
3.97
0.15
-13.70
0.13
0.95
2.84
-1.79
-2.79
-1.61

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
87.18
127.46
112.50
95.16
147.03
144.03
26.49
14.32
45.53
33.28
Share Capital
7.57
7.57
5.59
7.57
5.59
4.86
4.86
4.86
4.86
4.86
Total Reserves
79.61
119.89
104.93
87.59
141.44
138.44
21.64
9.46
40.67
28.42
Non-Current Liabilities
872.12
237.77
243.48
802.73
725.71
969.87
954.08
685.27
724.96
355.39
Secured Loans
60.34
32.33
175.54
657.15
361.87
506.99
495.62
310.74
143.76
324.30
Unsecured Loans
806.45
185.89
50.06
135.56
357.29
466.47
457.12
373.00
580.25
30.25
Long Term Provisions
1.78
1.42
1.17
1.19
1.29
1.91
1.48
1.53
0.95
0.83
Current Liabilities
980.92
1,481.88
1,590.40
2,047.65
2,516.24
1,619.61
1,164.41
1,007.08
719.34
772.06
Trade Payables
3.94
4.51
16.71
19.85
9.91
11.38
18.86
22.58
28.25
9.50
Other Current Liabilities
327.88
305.60
325.68
602.81
1,305.28
1,042.31
894.26
758.72
606.47
529.95
Short Term Borrowings
648.17
1,156.37
1,232.69
1,390.23
1,199.72
565.77
251.19
225.67
69.53
229.23
Short Term Provisions
0.93
15.40
15.32
34.76
1.32
0.14
0.10
0.12
15.09
3.38
Total Liabilities
1,940.22
1,847.11
1,946.41
2,945.57
3,389.06
2,733.59
2,145.06
1,706.75
1,489.91
1,160.81
Net Block
26.58
26.81
21.51
20.70
13.12
13.41
12.76
12.94
10.60
11.18
Gross Block
31.87
31.12
25.14
24.43
15.80
15.78
14.94
14.77
12.55
12.38
Accumulated Depreciation
5.29
4.31
3.63
3.73
2.68
2.37
2.18
1.83
1.94
1.20
Non Current Assets
156.32
149.51
79.45
329.44
593.05
520.77
420.82
299.71
324.34
316.24
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.34
0.00
0.00
0.00
Non Current Investment
97.13
91.24
18.51
298.95
250.85
231.72
133.61
170.51
182.53
112.75
Long Term Loans & Adv.
9.96
8.43
8.48
8.40
327.68
272.64
270.56
111.51
129.79
188.89
Other Non Current Assets
0.16
0.00
0.00
1.39
1.39
3.00
3.56
4.75
1.42
3.42
Current Assets
1,783.90
1,697.60
1,866.96
2,616.13
2,796.01
2,212.82
1,724.25
1,407.04
1,165.57
844.57
Current Investments
8.26
12.47
71.16
4.00
4.00
3.86
3.90
4.20
9.06
0.00
Inventories
907.81
831.74
838.89
842.54
1,521.40
1,232.04
901.05
670.02
710.31
416.47
Sundry Debtors
12.62
13.78
38.41
71.25
15.09
0.00
0.00
0.50
0.00
0.00
Cash & Bank
17.82
11.32
15.00
16.97
12.84
11.46
13.33
14.08
10.12
12.08
Other Current Assets
837.39
5.49
5.88
8.66
1,242.68
965.47
805.97
718.24
436.07
416.01
Short Term Loans & Adv.
761.07
822.80
897.62
1,672.71
1,242.62
956.70
803.41
698.96
428.74
411.93
Net Current Assets
802.98
215.72
276.56
568.48
279.77
593.21
559.84
399.97
446.23
72.51
Total Assets
1,940.22
1,847.11
1,946.41
2,945.57
3,389.06
2,733.59
2,145.07
1,706.75
1,489.91
1,160.81

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
72.92
117.76
-265.78
583.36
-176.51
-190.07
-273.77
236.50
-147.45
55.46
PBT
-54.71
17.34
6.40
-75.85
1.82
2.58
14.48
-6.70
-10.53
-6.00
Adjustment
48.30
31.90
18.25
196.51
152.44
109.53
60.30
59.19
54.69
33.20
Changes in Working Capital
79.33
69.26
-291.23
462.65
-330.67
-303.20
-344.80
184.05
-191.59
28.34
Cash after chg. in Working capital
72.92
118.50
-266.58
583.31
-176.41
-191.09
-270.02
236.54
-147.44
55.55
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
-0.74
0.80
0.05
-0.10
1.02
-3.75
-0.04
-0.01
-0.09
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
-66.57
92.64
1,204.34
-15.54
-247.13
-130.90
45.13
-211.72
31.52
-325.85
Net Fixed Assets
-0.75
0.05
-0.71
-1.14
-0.02
-0.51
-0.50
-3.12
0.00
0.00
Net Investments
0.81
-14.00
213.32
-48.10
-19.26
-114.72
39.07
-150.07
0.00
0.00
Others
-66.63
106.59
991.73
33.70
-227.85
-15.67
6.56
-58.53
31.52
-325.85
Cash from Financing Activity
-0.47
-213.50
-940.14
-562.10
99.56
186.61
203.98
-20.81
113.97
274.69
Net Cash Inflow / Outflow
5.88
-3.10
-1.58
5.72
-324.08
-134.35
-24.66
3.96
-1.97
4.30
Opening Cash & Equivalents
9.21
12.31
13.89
8.16
-166.06
-20.36
4.30
10.12
12.08
7.79
Closing Cash & Equivalent
15.09
9.21
12.31
13.89
-490.13
-166.06
-20.36
14.08
10.12
12.08

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.)
23.03
33.67
38.95
24.71
49.16
54.99
10.90
5.89
18.74
13.70
ROA
-2.17%
0.79%
0.02%
-1.64%
0.02%
0.15%
0.56%
-0.42%
-0.80%
-0.72%
ROE
-38.32%
12.69%
0.55%
-44.87%
0.36%
4.50%
52.58%
-22.55%
-26.76%
-20.63%
ROCE
0.22%
4.96%
7.32%
11.26%
11.14%
11.68%
12.75%
11.96%
9.88%
8.33%
Fixed Asset Turnover
3.05
6.99
7.52
51.74
4.34
0.10
0.06
17.70
2.23
0.01
Receivable days
50.11
48.47
107.33
15.14
80.36
0.00
0.00
0.76
0.00
0.00
Inventory Days
3301.80
1551.45
1645.72
414.48
7333.13
0.00
0.00
1041.77
7412.75
0.00
Payable days
-31.54
444.11
1523.40
4.83
-51.69
-53.66
-109.05
39.85
-508.59
-148.68
Cash Conversion Cycle
3383.44
1155.80
229.66
424.79
7465.18
53.66
109.05
1002.68
7921.34
148.68
Total Debt/Equity
18.20
11.98
15.35
26.25
18.62
15.17
58.73
83.44
20.18
21.90
Interest Cover
0.06
1.26
1.04
0.80
1.01
1.01
1.09
0.95
0.89
0.88

News Update:


  • Emami Realty - Quarterly Results
    30th May 2024, 14:34 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.