Nifty
:
24894.25
Sensex
:
81207.17
57.95 (0.23%)
223.86 (0.28%)
Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Electronics Mart India Ltd.

Retailing

Rating :
43/99

BSE: 543626 | NSE: EMIL

NSE BSE
143.29
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  143.34
  •  146
  •  140.51
  •  142.87
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1215792
  •  173616494.12
  •  225.5
  •  111.11

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,507.68
  • 50.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,461.13
  • N/A
  • 3.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.17%
  • 1.93%
  • 7.90%
  • FII
  • DII
  • Others
  • 7.18%
  • 17.21%
  • 0.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.82
  • 8.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.18
  • 6.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 22.25
  • 9.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 36.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 15.37

Earnings Forecasts:

(Updated: 27-09-2025)
Description
2024
2025
2026
2027
Adj EPS
4.16
3.95
5.66
6.55
P/E Ratio
34.44
36.28
25.32
21.88
Revenue
6964.83
7582.16
8718.11
9803.08
EBITDA
450.53
472.33
586.61
635
Net Income
160.05
149.22
223.17
261.3
ROA
4.74
3.03
4.05
4.79
P/B Ratio
3.60
3.32
2.96
2.65
ROE
11.04
9.49
12.17
12.85
FCFF
-276.26
185.46
89.03
-22.11
FCFF Yield
-3.49
2.34
1.12
-0.28
Net Debt
1945.91
920.35
986.8
964.05
BVPS
39.79
43.17
48.34
54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,739.39
1,926.67
-9.72%
1,718.95
1,524.23
12.77%
1,884.84
1,774.52
6.22%
1,386.10
1,303.04
6.37%
Expenses
1,629.34
1,766.99
-7.79%
1,605.08
1,416.61
13.30%
1,785.89
1,659.25
7.63%
1,302.17
1,206.43
7.94%
EBITDA
110.05
159.68
-31.08%
113.88
107.62
5.82%
98.95
115.27
-14.16%
83.93
96.61
-13.12%
EBIDTM
6.33%
8.29%
6.62%
7.06%
5.25%
6.50%
6.06%
7.41%
Other Income
1.26
2.18
-42.20%
2.12
2.97
-28.62%
2.46
2.12
16.04%
2.39
2.48
-3.63%
Interest
37.41
28.55
31.03%
36.50
28.04
30.17%
29.99
29.09
3.09%
22.47
23.48
-4.30%
Depreciation
36.83
30.15
22.16%
35.46
29.29
21.07%
29.76
26.30
13.16%
31.33
25.48
22.96%
PBT
28.90
103.16
-71.99%
44.03
53.26
-17.33%
41.66
62.01
-32.82%
32.52
50.12
-35.12%
Tax
7.28
26.25
-72.27%
12.57
12.71
-1.10%
10.11
16.24
-37.75%
7.97
12.75
-37.49%
PAT
21.62
76.91
-71.89%
31.46
40.55
-22.42%
31.55
45.77
-31.07%
24.54
37.38
-34.35%
PATM
1.24%
3.99%
1.83%
2.66%
1.67%
2.58%
1.77%
2.87%
EPS
0.56
2.00
-72.00%
0.82
1.05
-21.90%
0.82
1.19
-31.09%
0.64
0.97
-34.02%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
6,729.28
6,964.83
6,285.41
5,445.71
4,349.32
3,201.88
3,172.48
Net Sales Growth
3.08%
10.81%
15.42%
25.21%
35.84%
0.93%
 
Cost Of Goods Sold
5,773.11
5,967.92
5,370.67
4,705.03
3,755.39
2,767.32
2,702.22
Gross Profit
956.17
996.91
914.74
740.69
593.93
434.55
470.26
GP Margin
14.21%
14.31%
14.55%
13.60%
13.66%
13.57%
14.82%
Total Expenditure
6,322.48
6,514.30
5,835.96
5,109.64
4,057.38
2,997.99
2,944.84
Power & Fuel Cost
-
49.83
40.07
33.24
23.96
16.45
15.50
% Of Sales
-
0.72%
0.64%
0.61%
0.55%
0.51%
0.49%
Employee Cost
-
133.09
111.48
94.05
78.80
61.43
58.63
% Of Sales
-
1.91%
1.77%
1.73%
1.81%
1.92%
1.85%
Manufacturing Exp.
-
58.05
45.76
40.50
30.11
23.93
25.27
% Of Sales
-
0.83%
0.73%
0.74%
0.69%
0.75%
0.80%
General & Admin Exp.
-
30.67
23.12
18.00
15.04
13.54
14.43
% Of Sales
-
0.44%
0.37%
0.33%
0.35%
0.42%
0.45%
Selling & Distn. Exp.
-
266.84
241.56
215.79
150.43
106.59
123.33
% Of Sales
-
3.83%
3.84%
3.96%
3.46%
3.33%
3.89%
Miscellaneous Exp.
-
7.90
3.29
3.05
3.66
8.73
5.46
% Of Sales
-
0.11%
0.05%
0.06%
0.08%
0.27%
0.17%
EBITDA
406.81
450.53
449.45
336.07
291.94
203.89
227.64
EBITDA Margin
6.05%
6.47%
7.15%
6.17%
6.71%
6.37%
7.18%
Other Income
8.23
9.14
10.07
11.04
3.75
5.49
6.54
Interest
126.37
117.52
107.67
98.54
84.61
71.67
63.38
Depreciation
133.38
126.69
105.69
85.38
71.32
58.14
50.76
PBT
147.11
215.46
246.16
163.19
139.76
79.56
120.04
Tax
37.93
55.41
62.22
40.39
35.87
20.94
30.57
Tax Rate
25.78%
25.72%
25.28%
24.75%
25.67%
26.32%
27.25%
PAT
109.17
160.05
183.95
122.80
103.89
58.62
81.61
PAT before Minority Interest
109.17
160.05
183.95
122.80
103.89
58.62
81.61
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.62%
2.30%
2.93%
2.25%
2.39%
1.83%
2.57%
PAT Growth
-45.58%
-12.99%
49.80%
18.20%
77.23%
-28.17%
 
EPS
2.84
4.16
4.78
3.19
2.70
1.52
2.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,530.90
1,369.66
1,184.31
596.51
491.92
433.08
Share Capital
384.75
384.75
384.75
300.00
300.00
300.00
Total Reserves
1,146.16
984.91
799.56
296.51
191.91
133.07
Non-Current Liabilities
1,100.10
876.16
743.12
562.10
454.29
394.03
Secured Loans
205.54
97.98
100.75
55.16
62.13
62.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.71
0.24
1.71
0.70
2.05
1.26
Current Liabilities
1,025.82
781.55
741.38
655.74
565.75
513.75
Trade Payables
103.98
43.05
24.60
35.18
7.59
6.66
Other Current Liabilities
169.96
132.07
102.04
74.51
82.42
59.00
Short Term Borrowings
744.53
588.06
601.35
531.76
473.91
448.09
Short Term Provisions
7.35
18.37
13.39
14.29
1.84
0.00
Total Liabilities
3,656.82
3,027.37
2,668.81
1,814.35
1,511.96
1,340.86
Net Block
1,758.30
1,356.35
1,142.12
784.95
673.65
571.48
Gross Block
2,018.29
1,558.14
1,292.99
850.44
756.49
630.36
Accumulated Depreciation
259.99
201.78
150.88
65.50
82.84
58.88
Non Current Assets
1,900.75
1,485.78
1,260.88
857.77
708.62
619.13
Capital Work in Progress
30.36
44.94
13.88
23.84
2.04
2.43
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
112.03
84.42
50.09
48.90
32.85
45.14
Other Non Current Assets
0.06
0.06
54.79
0.09
0.08
0.08
Current Assets
1,756.08
1,541.60
1,407.93
956.57
803.33
721.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,242.18
969.28
773.53
613.82
481.37
401.78
Sundry Debtors
177.38
181.42
138.41
115.17
95.39
84.60
Cash & Bank
30.53
85.47
203.16
34.40
35.02
87.07
Other Current Assets
305.98
10.97
14.54
6.93
191.55
148.27
Short Term Loans & Adv.
293.79
294.46
278.29
186.26
189.19
145.91
Net Current Assets
730.25
760.04
666.55
300.83
237.58
207.97
Total Assets
3,656.83
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 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
175.79
159.83
-0.58
116.17
64.01
36.01
PBT
215.46
246.16
163.19
139.76
79.56
112.18
Adjustment
236.83
202.51
171.73
152.58
130.36
119.58
Changes in Working Capital
-215.66
-218.53
-286.96
-138.58
-125.83
-152.99
Cash after chg. in Working capital
236.63
230.14
47.96
153.75
84.08
78.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.84
-70.31
-48.54
-37.58
-20.07
-42.76
Other Direct Exp. Paid
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
Cash From Investing Activity
-331.98
-116.86
-300.65
-67.85
-59.95
-70.35
Net Fixed Assets
-445.57
-296.21
-432.59
-115.75
-125.74
Net Investments
0.00
0.00
0.00
0.00
-0.01
Others
113.59
179.35
131.94
47.90
65.80
Cash from Financing Activity
101.24
-160.65
469.99
-48.94
-56.12
70.64
Net Cash Inflow / Outflow
-54.94
-117.68
168.76
-0.62
-52.05
36.30
Opening Cash & Equivalents
85.47
203.16
34.40
35.02
87.07
50.77
Closing Cash & Equivalent
30.53
85.47
203.16
34.40
35.02
87.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
39.79
35.60
30.78
19.88
16.40
14.44
ROA
4.79%
6.46%
5.48%
6.25%
4.11%
6.69%
ROE
11.04%
14.40%
13.79%
19.09%
12.67%
21.10%
ROCE
14.49%
17.72%
16.88%
20.12%
15.06%
20.69%
Fixed Asset Turnover
3.96
4.50
5.19
5.53
4.77
5.50
Receivable days
9.25
9.11
8.32
8.64
9.92
9.72
Inventory Days
57.00
49.62
45.52
44.97
48.69
41.97
Payable days
4.50
2.30
2.32
2.08
0.94
2.57
Cash Conversion Cycle
61.75
56.43
51.53
51.53
57.68
49.12
Total Debt/Equity
0.64
0.52
0.61
1.00
1.11
1.24
Interest Cover
2.83
3.29
2.66
2.65
2.11
2.77

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021

News Update:


  • Electronics Mart India commences commercial operations of new store in Andhra Pradesh
    10th Sep 2025, 10:48 AM

    The area of the store is 6,750 Square feet

    Read More
  • Electronics Mart India commences commercial operations of new store in Telangana
    8th Sep 2025, 09:30 AM

    The area of the store is 8,760 square feet

    Read More
  • Electronics Mart India to divest IQ division
    25th Aug 2025, 12:08 PM

    Through the divestment, the company is eyeing to focus on strengthening its own retail brands and innovative retail concepts

    Read More
  • Electronics Mart India commences commercial operations of new store in Andhra Pradesh
    18th Aug 2025, 10:30 AM

    The area of the store is 5,000 square feet

    Read More
  • Electronics Mart Ind - Quarterly Results
    5th Aug 2025, 13:27 PM

    Read More
  • Electronics Mart India commences commercial operations of new store in Telangana
    5th Aug 2025, 12:29 PM

    The area of the store is 5,000 Square feet

    Read More
  • Electronics Mart India commences commercial operations of new store in New Delhi
    8th Jul 2025, 09:59 AM

    The area of the store is 10,500 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.