Nifty
:
25637.80
Sensex
:
84058.90
88.80 (0.35%)
303.03 (0.36%)
Nifty
Sensex
:
:
25637.80
84058.90
88.80 (0.35%)
303.03 (0.36%)

Electronics Mart India Ltd.

Retailing

Rating :
44/99

BSE: 543626 | NSE: EMIL

NSE BSE
148.68
27-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  149.75
  •  151.52
  •  147.1
  •  148.37
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1878962
  •  280290895.17
  •  262
  •  111.11

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,721.21
  • 35.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,674.67
  • N/A
  • 3.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.17%
  • 0.54%
  • 6.64%
  • FII
  • DII
  • Others
  • 8.68%
  • 18.39%
  • 0.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.65
  • 13.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.57
  • 9.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.65
  • 20.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 35.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 15.46

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
4.78
4.22
4.99
6.11
P/E Ratio
31.10
35.23
29.80
24.33
Revenue
6285
6959
7908
9063
EBITDA
449
450
536
634
Net Income
184
162
193
237
ROA
6.4
4.8
4.9
5.1
P/B Ratio
4.18
3.73
3.32
2.96
ROE
14.4
11.07
11.78
12.95
FCFF
-109
-93
145
118
FCFF Yield
-1.81
-1.56
2.42
1.97
Net Debt
1484
804
800
803
BVPS
35.6
39.89
44.72
50.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,718.95
1,524.23
12.77%
1,884.84
1,774.52
6.22%
1,386.10
1,303.04
6.37%
1,974.94
1,683.62
17.30%
Expenses
1,605.08
1,416.61
13.30%
1,785.89
1,659.25
7.63%
1,302.17
1,206.43
7.94%
1,821.16
1,553.67
17.22%
EBITDA
113.88
107.62
5.82%
98.95
115.27
-14.16%
83.93
96.61
-13.12%
153.78
129.95
18.34%
EBIDTM
6.62%
7.06%
5.25%
6.50%
6.06%
7.41%
7.79%
7.72%
Other Income
2.12
2.97
-28.62%
2.46
2.12
16.04%
2.39
2.48
-3.63%
2.18
2.50
-12.80%
Interest
36.50
28.04
30.17%
29.99
29.09
3.09%
22.47
23.48
-4.30%
28.55
27.06
5.51%
Depreciation
35.46
29.29
21.07%
29.76
26.30
13.16%
31.33
25.48
22.96%
30.15
24.61
22.51%
PBT
44.03
53.26
-17.33%
41.66
62.01
-32.82%
32.52
50.12
-35.12%
97.25
80.77
20.40%
Tax
12.57
12.71
-1.10%
10.11
16.24
-37.75%
7.97
12.75
-37.49%
24.76
20.52
20.66%
PAT
31.46
40.55
-22.42%
31.55
45.77
-31.07%
24.54
37.38
-34.35%
72.49
60.26
20.30%
PATM
1.83%
2.66%
1.67%
2.58%
1.77%
2.87%
3.67%
3.58%
EPS
0.82
1.05
-21.90%
0.82
1.19
-31.09%
0.64
0.97
-34.02%
1.88
1.57
19.75%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
6,964.83
6,285.41
5,445.71
4,349.32
3,201.88
3,172.48
Net Sales Growth
10.81%
15.42%
25.21%
35.84%
0.93%
 
Cost Of Goods Sold
5,967.92
5,370.67
4,705.03
3,755.39
2,767.32
2,702.22
Gross Profit
996.91
914.74
740.69
593.93
434.55
470.26
GP Margin
14.31%
14.55%
13.60%
13.66%
13.57%
14.82%
Total Expenditure
6,514.30
5,835.96
5,109.64
4,057.38
2,997.99
2,944.84
Power & Fuel Cost
-
40.07
33.24
23.96
16.45
15.50
% Of Sales
-
0.64%
0.61%
0.55%
0.51%
0.49%
Employee Cost
-
111.48
94.05
78.80
61.43
58.63
% Of Sales
-
1.77%
1.73%
1.81%
1.92%
1.85%
Manufacturing Exp.
-
45.76
40.50
30.11
23.93
25.27
% Of Sales
-
0.73%
0.74%
0.69%
0.75%
0.80%
General & Admin Exp.
-
23.12
18.00
15.04
13.54
14.43
% Of Sales
-
0.37%
0.33%
0.35%
0.42%
0.45%
Selling & Distn. Exp.
-
241.56
215.79
150.43
106.59
123.33
% Of Sales
-
3.84%
3.96%
3.46%
3.33%
3.89%
Miscellaneous Exp.
-
3.29
3.05
3.66
8.73
5.46
% Of Sales
-
0.05%
0.06%
0.08%
0.27%
0.17%
EBITDA
450.54
449.45
336.07
291.94
203.89
227.64
EBITDA Margin
6.47%
7.15%
6.17%
6.71%
6.37%
7.18%
Other Income
9.15
10.07
11.04
3.75
5.49
6.54
Interest
117.51
107.67
98.54
84.61
71.67
63.38
Depreciation
126.70
105.69
85.38
71.32
58.14
50.76
PBT
215.46
246.16
163.19
139.76
79.56
120.04
Tax
55.41
62.22
40.39
35.87
20.94
30.57
Tax Rate
25.72%
25.28%
24.75%
25.67%
26.32%
27.25%
PAT
160.04
183.95
122.80
103.89
58.62
81.61
PAT before Minority Interest
160.04
183.95
122.80
103.89
58.62
81.61
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.30%
2.93%
2.25%
2.39%
1.83%
2.57%
PAT Growth
-13.00%
49.80%
18.20%
77.23%
-28.17%
 
EPS
4.16
4.78
3.19
2.70
1.52
2.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,369.66
1,184.31
596.51
491.92
433.08
Share Capital
384.75
384.75
300.00
300.00
300.00
Total Reserves
984.91
799.56
296.51
191.91
133.07
Non-Current Liabilities
876.16
743.12
562.10
454.29
394.03
Secured Loans
97.98
100.75
55.16
62.13
62.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.24
1.71
0.70
2.05
1.26
Current Liabilities
781.55
741.38
655.74
565.75
513.75
Trade Payables
43.05
24.60
35.18
7.59
6.66
Other Current Liabilities
132.07
102.04
74.51
82.42
59.00
Short Term Borrowings
588.06
601.35
531.76
473.91
448.09
Short Term Provisions
18.37
13.39
14.29
1.84
0.00
Total Liabilities
3,027.37
2,668.81
1,814.35
1,511.96
1,340.86
Net Block
1,356.35
1,142.12
784.95
673.65
571.48
Gross Block
1,558.14
1,292.99
850.44
756.49
630.36
Accumulated Depreciation
201.78
150.88
65.50
82.84
58.88
Non Current Assets
1,485.78
1,260.88
857.77
708.62
619.13
Capital Work in Progress
44.94
13.88
23.84
2.04
2.43
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
84.42
50.09
48.90
32.85
45.14
Other Non Current Assets
0.06
54.79
0.09
0.08
0.08
Current Assets
1,541.60
1,407.93
956.57
803.33
721.72
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
969.28
773.53
613.82
481.37
401.78
Sundry Debtors
181.42
138.41
115.17
95.39
84.60
Cash & Bank
85.47
203.16
34.40
35.02
87.07
Other Current Assets
305.43
14.54
6.93
2.36
148.27
Short Term Loans & Adv.
294.46
278.29
186.26
189.19
145.91
Net Current Assets
760.04
666.55
300.83
237.58
207.97
Total Assets
3,027.38
2,668.81
1,814.34
1,511.95
1,340.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
159.83
-0.58
116.17
64.01
36.01
PBT
246.16
163.19
139.76
79.56
112.18
Adjustment
202.51
171.73
152.58
130.36
119.58
Changes in Working Capital
-218.53
-286.96
-138.58
-125.83
-152.99
Cash after chg. in Working capital
230.14
47.96
153.75
84.08
78.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.31
-48.54
-37.58
-20.07
-42.76
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-116.86
-300.65
-67.85
-59.95
-70.35
Net Fixed Assets
-296.21
-432.59
-115.75
-125.74
Net Investments
0.00
0.00
0.00
-0.01
Others
179.35
131.94
47.90
65.80
Cash from Financing Activity
-160.65
469.99
-48.94
-56.12
70.64
Net Cash Inflow / Outflow
-117.68
168.76
-0.62
-52.05
36.30
Opening Cash & Equivalents
203.16
34.40
35.02
87.07
50.77
Closing Cash & Equivalent
85.47
203.16
34.40
35.02
87.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
35.60
30.78
19.88
16.40
14.44
ROA
6.46%
5.48%
6.25%
4.11%
6.69%
ROE
14.40%
13.79%
19.09%
12.67%
21.10%
ROCE
17.72%
16.88%
20.12%
15.06%
20.69%
Fixed Asset Turnover
4.50
5.19
5.53
4.77
5.50
Receivable days
9.11
8.32
8.64
9.92
9.72
Inventory Days
49.62
45.52
44.97
48.69
41.97
Payable days
2.30
2.32
2.08
0.94
2.57
Cash Conversion Cycle
56.43
51.53
51.53
57.68
49.12
Total Debt/Equity
0.52
0.61
1.00
1.11
1.24
Interest Cover
3.29
2.66
2.65
2.11
2.77

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021

News Update:


  • Electronics Mart India commences commercial operations of new store in Andhra Pradesh
    23rd Jun 2025, 09:42 AM

    The area of the store is 5,600 Square feet

    Read More
  • Electronics Mart India commences commercial operations of new store in Delhi
    2nd Jun 2025, 14:13 PM

    The area of the store is 5,200 Square feet

    Read More
  • Electronics Mart India commences commercial operations of new store in Andhra Pradesh
    8th May 2025, 17:35 PM

    The area of the store is 7,500 Square feet

    Read More
  • Electronics Mart India commences commercial operations of new store in Telangana
    21st Apr 2025, 09:29 AM

    The area of the store is 7,200 Square feet

    Read More
  • Electronics Mart India starts commercial operations of new store in Andhra Pradesh
    15th Apr 2025, 10:42 AM

    The area of the store is 5,500 Square feet

    Read More
  • Electronics Mart starts commercial operations of new store in Andhra Pradesh
    5th Apr 2025, 10:58 AM

    The area of the store is 1,900 Square feet

    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.