Nifty
Sensex
:
:
24331.80
79826.79
-81.70 (-0.33%)
-322.09 (-0.40%)

Finance - Capital Markets

Rating :
60/99

BSE: 532737 | NSE: EMKAY

168.73
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  169.00
  •  171.80
  •  165.10
  •  167.76
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45683
  •  77.28
  •  197.81
  •  74.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 430.36
  • 13.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -119.89
  • 0.86%
  • 1.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.27%
  • 3.51%
  • 18.40%
  • FII
  • DII
  • Others
  • 0.76%
  • 0.00%
  • 3.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 16.16
  • 1.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.41
  • -
  • -14.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -4.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.15
  • 7.65
  • 11.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.45
  • 1.12
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.41
  • 0.05
  • -3.62

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
90.17
42.14
113.98%
75.20
54.33
38.41%
70.54
56.61
24.61%
46.65
51.97
-10.24%
Expenses
78.09
53.99
44.64%
64.70
47.70
35.64%
62.98
46.87
34.37%
52.21
42.96
21.53%
EBITDA
12.08
-11.85
-
10.50
6.63
58.37%
7.56
9.75
-22.46%
-5.56
9.01
-
EBIDTM
13.40%
-28.11%
13.97%
12.20%
10.72%
17.22%
-11.91%
17.33%
Other Income
9.24
8.34
10.79%
8.20
1.73
373.99%
7.59
1.27
497.64%
7.50
1.13
563.72%
Interest
1.66
1.34
23.88%
1.29
1.25
3.20%
1.12
0.91
23.08%
0.83
0.78
6.41%
Depreciation
3.06
2.44
25.41%
2.68
2.44
9.84%
2.08
2.28
-8.77%
1.98
2.02
-1.98%
PBT
16.60
-7.28
-
14.73
4.67
215.42%
11.95
7.82
52.81%
-0.87
7.33
-
Tax
6.20
-2.01
-
2.42
-3.95
-
2.25
1.53
47.06%
0.91
2.97
-69.36%
PAT
10.40
-5.27
-
12.31
8.62
42.81%
9.70
6.29
54.21%
-1.78
4.36
-
PATM
11.54%
-12.50%
16.37%
15.86%
13.74%
11.11%
-3.82%
8.39%
EPS
4.28
-2.18
-
4.97
3.55
40.00%
3.76
2.48
51.61%
0.14
1.86
-92.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
282.48
203.01
271.20
161.76
133.57
145.26
155.40
105.23
103.04
112.08
Net Sales Growth
-
39.15%
-25.14%
67.66%
21.11%
-8.05%
-6.53%
47.68%
2.13%
-8.07%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
282.48
203.01
271.20
161.76
133.57
145.26
155.40
105.23
103.04
112.08
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
257.93
189.47
216.92
136.28
140.69
124.49
111.32
92.29
82.16
86.50
Power & Fuel Cost
-
1.16
1.08
0.99
0.92
1.19
1.23
1.34
1.62
1.83
2.17
% Of Sales
-
0.41%
0.53%
0.37%
0.57%
0.89%
0.85%
0.86%
1.54%
1.78%
1.94%
Employee Cost
-
150.84
115.09
109.08
86.92
75.35
69.78
62.99
47.76
44.25
43.04
% Of Sales
-
53.40%
56.69%
40.22%
53.73%
56.41%
48.04%
40.53%
45.39%
42.94%
38.40%
Manufacturing Exp.
-
83.29
53.52
83.24
33.68
32.10
30.38
28.85
21.93
22.64
23.26
% Of Sales
-
29.49%
26.36%
30.69%
20.82%
24.03%
20.91%
18.56%
20.84%
21.97%
20.75%
General & Admin Exp.
-
21.21
18.37
22.65
10.76
17.96
17.39
15.57
11.91
11.68
12.26
% Of Sales
-
7.51%
9.05%
8.35%
6.65%
13.45%
11.97%
10.02%
11.32%
11.34%
10.94%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.59
2.49
1.94
4.90
15.27
6.94
3.91
10.69
3.59
0.00
% Of Sales
-
0.92%
1.23%
0.72%
3.03%
11.43%
4.78%
2.52%
10.16%
3.48%
7.08%
EBITDA
-
24.55
13.54
54.28
25.48
-7.12
20.77
44.08
12.94
20.88
25.58
EBITDA Margin
-
8.69%
6.67%
20.01%
15.75%
-5.33%
14.30%
28.37%
12.30%
20.26%
22.82%
Other Income
-
32.58
12.47
2.56
2.51
4.91
3.34
1.44
10.79
2.88
8.89
Interest
-
4.91
4.28
3.16
3.00
6.85
6.55
4.30
3.20
3.52
4.82
Depreciation
-
9.80
9.18
7.58
7.63
7.72
7.06
4.68
4.12
3.59
4.32
PBT
-
42.42
12.55
46.11
17.37
-16.78
10.51
36.53
16.42
16.66
25.32
Tax
-
11.79
-1.46
11.22
5.53
-4.90
3.83
7.88
4.23
4.62
5.18
Tax Rate
-
27.79%
-11.63%
24.33%
31.84%
29.20%
31.34%
21.57%
25.76%
27.73%
-49.10%
PAT
-
30.63
14.00
34.89
11.84
-11.88
8.39
28.66
12.19
12.03
-15.73
PAT before Minority Interest
-
30.63
14.00
34.89
11.84
-11.88
8.39
28.66
12.19
12.03
-15.73
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.84%
6.90%
12.87%
7.32%
-8.89%
5.78%
18.44%
11.58%
11.68%
-14.03%
PAT Growth
-
118.79%
-59.87%
194.68%
-
-
-70.73%
135.11%
1.33%
-
 
EPS
-
12.40
5.67
14.13
4.79
-4.81
3.40
11.60
4.94
4.87
-6.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
240.88
210.39
200.63
166.40
152.84
167.12
161.55
135.14
122.89
113.79
Share Capital
24.69
24.64
24.64
24.62
24.62
24.62
24.53
24.44
24.44
24.44
Total Reserves
208.72
177.44
167.15
136.02
124.51
140.50
136.89
110.64
98.45
89.36
Non-Current Liabilities
34.11
36.19
29.61
1.70
-4.13
1.73
2.22
2.56
2.10
2.57
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
17.48
26.02
0.00
1.38
0.00
0.00
0.10
0.12
0.06
0.15
Current Liabilities
810.07
505.61
537.30
399.16
226.05
157.42
200.93
161.80
101.34
144.28
Trade Payables
208.89
120.26
136.66
116.93
122.40
67.61
96.72
68.34
51.03
56.85
Other Current Liabilities
529.03
348.19
361.45
254.66
91.85
59.00
56.00
44.16
38.77
51.79
Short Term Borrowings
32.55
14.97
10.99
10.00
8.00
21.75
34.01
48.63
11.31
35.35
Short Term Provisions
39.58
22.20
28.20
17.57
3.80
9.06
14.21
0.66
0.23
0.29
Total Liabilities
1,085.06
752.19
767.54
567.26
374.76
326.27
364.70
299.50
226.33
260.64
Net Block
42.79
38.01
32.09
34.46
38.14
35.47
32.67
35.34
34.70
35.91
Gross Block
79.16
64.66
49.82
47.84
50.41
40.06
64.73
67.24
64.58
67.18
Accumulated Depreciation
36.37
26.65
17.72
13.38
12.26
4.60
32.06
31.90
29.89
31.26
Non Current Assets
140.26
157.70
116.05
103.21
84.90
123.78
80.77
70.08
57.82
55.31
Capital Work in Progress
0.00
0.00
1.78
0.29
0.27
0.02
0.05
0.29
0.00
0.00
Non Current Investment
26.16
23.68
34.24
28.83
14.24
27.73
30.61
22.86
8.02
0.88
Long Term Loans & Adv.
23.03
33.84
2.35
4.62
3.08
2.49
7.00
11.01
14.82
18.42
Other Non Current Assets
8.70
10.80
5.40
7.34
10.06
14.05
10.44
0.58
0.29
0.09
Current Assets
944.80
594.49
651.48
464.05
289.85
202.49
283.94
229.42
168.50
205.33
Current Investments
0.00
0.00
0.00
0.00
1.32
0.03
5.81
3.54
3.24
2.87
Inventories
1.30
0.72
1.47
0.00
1.63
0.00
0.25
2.91
5.31
2.42
Sundry Debtors
125.15
105.29
88.76
66.90
53.43
58.49
89.19
65.04
19.07
54.22
Cash & Bank
582.80
348.59
412.86
335.80
213.93
137.17
141.42
115.40
110.24
76.91
Other Current Assets
235.54
1.70
1.04
1.05
19.54
6.80
47.28
42.53
30.63
68.91
Short Term Loans & Adv.
233.33
138.19
147.36
60.30
19.22
6.66
40.45
38.72
26.70
61.99
Net Current Assets
134.73
88.88
114.19
64.88
63.81
45.06
83.01
67.62
67.16
61.05
Total Assets
1,085.06
752.19
767.53
567.26
374.75
326.27
364.71
299.50
226.32
260.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
22.17
-63.41
59.74
-44.27
94.23
21.21
29.78
-22.45
61.19
-3.73
PBT
44.49
12.46
46.07
17.36
-16.78
10.51
36.53
16.42
16.66
25.32
Adjustment
11.37
11.65
6.69
-1.62
23.99
14.41
6.83
-3.96
3.75
-1.25
Changes in Working Capital
-28.19
-81.53
14.77
-56.50
88.70
-3.81
-5.71
-32.81
42.25
10.69
Cash after chg. in Working capital
27.67
-57.42
67.52
-40.75
95.91
21.11
37.66
-20.35
62.65
34.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.51
-5.99
-7.78
-3.52
-1.69
-1.60
-7.88
-2.10
-1.46
-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
1.71
0.00
0.00
0.00
-35.87
Cash From Investing Activity
-6.24
5.07
-4.02
-3.00
-1.29
4.21
-7.93
-14.77
-7.66
2.92
Net Fixed Assets
-8.44
-12.92
-2.99
-0.68
-6.76
23.84
-0.17
-0.16
-0.05
2.73
Net Investments
-2.61
19.44
-11.27
-13.11
0.05
-8.55
-6.83
1.85
-1.00
0.00
Others
4.81
-1.45
10.24
10.79
5.42
-11.08
-0.93
-16.46
-6.61
0.19
Cash from Financing Activity
2.41
-6.90
-7.29
-3.41
-26.48
-26.75
-19.61
34.70
-29.73
-2.44
Net Cash Inflow / Outflow
18.34
-65.24
48.44
-50.69
66.45
-1.33
2.24
-2.52
23.80
-3.25
Opening Cash & Equivalents
29.49
94.73
46.30
96.99
30.51
31.86
29.61
32.13
8.33
11.59
Closing Cash & Equivalent
47.82
29.49
94.73
46.30
96.99
30.51
31.85
29.61
32.13
8.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
94.52
82.01
77.84
65.25
60.58
67.07
65.80
55.27
50.29
46.57
ROA
3.33%
1.84%
5.23%
2.51%
-3.39%
2.43%
8.63%
4.64%
4.94%
-5.93%
ROE
14.07%
7.11%
19.80%
7.64%
-7.56%
5.14%
19.33%
9.45%
10.17%
-12.92%
ROCE
18.98%
7.70%
25.40%
12.08%
-5.68%
9.76%
21.53%
12.34%
14.24%
-3.66%
Fixed Asset Turnover
3.93
3.55
5.55
3.29
2.95
2.77
2.36
1.60
1.56
1.67
Receivable days
148.88
174.45
104.75
135.76
152.92
185.54
181.13
145.88
129.80
151.57
Inventory Days
1.30
1.96
1.98
0.00
4.45
0.00
3.71
14.26
13.70
3.95
Payable days
0.00
0.00
0.00
0.00
297.74
275.98
307.12
288.03
271.55
275.21
Cash Conversion Cycle
150.18
176.42
106.73
135.76
-140.37
-90.44
-122.28
-127.89
-128.05
-119.70
Total Debt/Equity
0.14
0.07
0.06
0.06
0.05
0.13
0.21
0.36
0.09
0.31
Interest Cover
9.64
3.93
15.61
6.78
-1.45
2.87
9.49
6.14
5.74
-1.19

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.