Nifty
Sensex
:
:
15800.60
52746.55
22.15 (0.14%)
93.48 (0.18%)

Finance - Capital Markets

Rating :
49/99

BSE: 532737 | NSE: EMKAY

119.70
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  120.00
  •  123.40
  •  119.25
  •  119.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  178525
  •  215.84
  •  137.00
  •  41.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 294.57
  • 26.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 88.63
  • 0.84%
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 0.65%
  • 18.70%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 5.33
  • -4.92

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.06
  • 12.32
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.35
  • 1.59
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 6.14
  • 4.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
50.59
34.33
47.36%
37.76
33.07
14.18%
41.78
33.24
25.69%
32.39
33.78
-4.11%
Expenses
38.63
41.10
-6.01%
32.80
31.98
2.56%
33.42
33.00
1.27%
29.88
32.11
-6.94%
EBITDA
11.96
-6.77
-
4.96
1.08
359.26%
8.35
0.24
3,379.17%
2.51
1.67
50.30%
EBIDTM
23.65%
-19.72%
13.13%
3.27%
19.99%
0.73%
7.74%
4.93%
Other Income
0.62
0.32
93.75%
0.98
0.22
345.45%
0.43
0.77
-44.16%
0.47
0.28
67.86%
Interest
1.73
1.17
47.86%
1.44
1.31
9.92%
1.13
2.81
-59.79%
0.99
1.56
-36.54%
Depreciation
2.02
2.10
-3.81%
1.92
2.13
-9.86%
1.87
1.85
1.08%
1.82
1.64
10.98%
PBT
8.84
-9.72
-
2.58
-2.14
-
5.79
-3.65
-
0.17
-1.25
-
Tax
2.66
-2.63
-
0.82
-0.73
-
2.12
-1.64
-
-0.07
0.09
-
PAT
6.17
-7.09
-
1.76
-1.41
-
3.67
-2.01
-
0.23
-1.35
-
PATM
12.21%
-20.65%
4.66%
-4.27%
8.78%
-6.06%
0.72%
-3.99%
EPS
2.49
-3.09
-
0.51
-0.62
-
1.49
-0.83
-
0.04
-0.58
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
162.52
133.58
145.26
155.40
105.23
103.04
112.08
81.56
96.47
111.08
127.29
Net Sales Growth
20.90%
-8.04%
-6.53%
47.68%
2.13%
-8.07%
37.42%
-15.46%
-13.15%
-12.73%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
162.51
133.58
145.26
155.40
105.23
103.04
112.08
81.56
96.47
111.08
127.29
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
134.73
140.75
124.49
111.32
92.29
82.16
86.50
82.74
101.85
103.91
106.36
Power & Fuel Cost
-
1.19
1.23
1.34
1.62
1.83
2.17
1.94
2.08
1.71
1.96
% Of Sales
-
0.89%
0.85%
0.86%
1.54%
1.78%
1.94%
2.38%
2.16%
1.54%
1.54%
Employee Cost
-
75.35
69.78
62.99
47.76
44.25
43.04
36.95
40.02
47.86
48.61
% Of Sales
-
56.41%
48.04%
40.53%
45.39%
42.94%
38.40%
45.30%
41.48%
43.09%
38.19%
Manufacturing Exp.
-
32.16
30.38
28.85
21.93
22.64
23.26
22.56
29.39
31.47
36.41
% Of Sales
-
24.08%
20.91%
18.56%
20.84%
21.97%
20.75%
27.66%
30.47%
28.33%
28.60%
General & Admin Exp.
-
18.18
17.39
15.57
11.91
11.68
12.26
11.90
12.57
12.24
12.71
% Of Sales
-
13.61%
11.97%
10.02%
11.32%
11.34%
10.94%
14.59%
13.03%
11.02%
9.99%
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.
-
15.06
6.94
3.91
10.69
3.59
7.94
11.34
19.87
12.34
0.00
% Of Sales
-
11.27%
4.78%
2.52%
10.16%
3.48%
7.08%
13.90%
20.60%
11.11%
6.78%
EBITDA
27.78
-7.17
20.77
44.08
12.94
20.88
25.58
-1.18
-5.38
7.17
20.93
EBITDA Margin
17.09%
-5.37%
14.30%
28.37%
12.30%
20.26%
22.82%
-1.45%
-5.58%
6.45%
16.44%
Other Income
2.50
4.96
3.34
1.44
10.79
2.88
8.89
8.09
5.17
3.60
4.71
Interest
5.29
6.85
6.55
4.30
3.20
3.52
4.82
5.48
5.65
4.08
3.46
Depreciation
7.63
7.72
7.06
4.68
4.12
3.59
4.32
4.25
5.45
5.04
3.94
PBT
17.38
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
-11.31
1.65
18.25
Tax
5.53
-4.90
3.83
7.88
4.23
4.62
5.18
1.13
3.47
0.58
6.40
Tax Rate
31.82%
29.20%
31.34%
21.57%
25.76%
27.73%
-49.10%
-40.07%
-30.68%
35.15%
35.07%
PAT
11.83
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
-14.78
1.07
11.84
PAT before Minority Interest
11.83
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
-14.78
1.07
11.84
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
7.28%
-8.89%
5.78%
18.44%
11.58%
11.68%
-14.03%
-4.84%
-15.32%
0.96%
9.30%
PAT Growth
199.75%
-
-70.73%
135.11%
1.33%
-
-
-
-
-90.96%
 
EPS
4.81
-4.83
3.41
11.65
4.96
4.89
-6.39
-1.61
-6.01
0.43
4.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
152.84
167.12
161.55
135.14
122.89
113.79
129.60
133.55
148.33
148.67
Share Capital
24.62
24.62
24.53
24.44
24.44
24.44
24.44
24.44
24.44
24.43
Total Reserves
124.51
140.50
136.89
110.64
98.45
89.36
105.17
109.11
123.89
124.22
Non-Current Liabilities
-4.13
1.73
2.22
2.56
2.10
2.57
-1.09
-1.17
-3.18
-0.90
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
0.20
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
0.00
0.00
0.10
0.12
0.06
0.15
0.12
0.10
0.14
0.07
Current Liabilities
226.05
157.42
200.93
161.80
101.34
144.28
141.43
133.19
158.76
102.00
Trade Payables
122.40
67.61
96.72
68.34
51.03
56.85
53.20
48.00
75.58
57.45
Other Current Liabilities
91.85
59.00
56.00
44.16
38.77
51.79
53.49
43.95
44.48
38.04
Short Term Borrowings
8.00
21.75
34.01
48.63
11.31
35.35
34.46
41.06
36.55
2.64
Short Term Provisions
3.80
9.06
14.21
0.66
0.23
0.29
0.27
0.18
2.14
3.87
Total Liabilities
374.76
326.27
364.70
299.50
226.33
260.64
269.94
265.57
303.91
249.77
Net Block
38.14
35.47
32.67
35.34
34.70
35.91
38.93
42.53
47.85
7.82
Gross Block
50.41
40.06
64.73
67.24
64.58
67.18
67.08
68.71
73.33
33.17
Accumulated Depreciation
12.26
4.60
32.06
31.90
29.89
31.26
28.15
26.17
25.48
25.35
Non Current Assets
85.17
123.78
80.77
70.08
57.82
55.31
56.62
59.28
63.71
45.28
Capital Work in Progress
0.27
0.02
0.05
0.29
0.00
0.00
0.00
0.00
0.13
20.64
Non Current Investment
14.24
27.73
30.61
22.86
8.02
0.88
0.72
0.50
0.00
0.00
Long Term Loans & Adv.
3.35
2.49
7.00
11.01
14.82
18.42
16.91
16.21
15.71
16.80
Other Non Current Assets
10.06
14.05
10.44
0.58
0.29
0.09
0.06
0.04
0.02
0.01
Current Assets
289.59
202.49
283.94
229.42
168.50
205.33
213.32
206.28
240.20
204.49
Current Investments
1.32
0.03
5.81
3.54
3.24
2.87
2.57
0.54
3.06
3.00
Inventories
1.63
0.00
0.25
2.91
5.31
2.42
0.00
0.00
0.00
0.06
Sundry Debtors
53.43
58.49
89.19
65.04
19.07
54.22
38.87
34.16
60.02
39.79
Cash & Bank
213.93
137.17
141.42
115.40
110.24
76.91
70.67
79.05
107.82
127.48
Other Current Assets
19.28
0.14
6.83
3.81
30.63
68.91
101.21
92.54
69.31
34.16
Short Term Loans & Adv.
19.22
6.66
40.45
38.72
26.70
61.99
98.35
87.70
64.82
30.09
Net Current Assets
63.54
45.06
83.01
67.62
67.16
61.05
71.90
73.10
81.44
102.49
Total Assets
374.76
326.27
364.71
299.50
226.32
260.64
269.94
265.56
303.91
249.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
95.79
21.21
29.78
-22.45
61.19
-3.73
17.51
-4.78
-23.97
41.92
PBT
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
-11.31
1.65
18.25
Adjustment
23.99
14.41
6.83
-3.96
3.75
-1.25
1.76
15.93
8.35
1.61
Changes in Working Capital
90.26
-3.81
-5.71
-32.81
42.25
10.69
20.21
-7.07
-32.76
27.23
Cash after chg. in Working capital
97.47
21.11
37.66
-20.35
62.65
34.76
19.15
-2.45
-22.76
47.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.69
-1.60
-7.88
-2.10
-1.46
-2.62
-1.64
-2.33
-1.21
-5.17
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
1.71
0.00
0.00
0.00
-35.87
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.29
4.21
-7.93
-14.77
-7.66
2.92
-1.67
3.70
-22.30
-14.37
Net Fixed Assets
-10.01
23.84
-0.17
-0.16
-0.05
2.73
1.64
4.80
-19.44
-23.61
Net Investments
0.05
-8.55
-6.83
1.85
-1.00
0.00
-0.10
0.00
1.00
0.50
Others
8.67
-11.08
-0.93
-16.46
-6.61
0.19
-3.21
-1.10
-3.86
8.74
Cash from Financing Activity
-26.48
-26.75
-19.61
34.70
-29.73
-2.44
-11.23
-0.39
28.73
-21.26
Net Cash Inflow / Outflow
68.02
-1.33
2.24
-2.52
23.80
-3.25
4.61
-1.48
-17.54
6.29
Opening Cash & Equivalents
30.51
31.86
29.61
32.13
8.33
11.59
7.00
8.47
26.02
19.73
Closing Cash & Equivalent
98.55
30.51
31.85
29.61
32.13
8.33
11.61
7.00
8.47
26.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
60.58
67.07
65.80
55.27
50.29
46.57
53.03
54.65
60.70
60.85
ROA
-3.39%
2.43%
8.63%
4.64%
4.94%
-5.93%
-1.47%
-5.19%
0.39%
4.70%
ROE
-7.56%
5.14%
19.33%
9.45%
10.17%
-12.92%
-3.00%
-10.49%
0.72%
8.23%
ROCE
-5.68%
9.76%
21.53%
12.34%
14.24%
-3.66%
1.57%
-3.15%
3.40%
14.03%
Fixed Asset Turnover
2.95
2.77
2.36
1.60
1.56
1.67
1.20
1.36
2.09
4.04
Receivable days
152.91
185.54
181.13
145.88
129.80
151.57
163.40
178.15
163.98
128.18
Inventory Days
4.45
0.00
3.71
14.26
13.70
3.95
0.00
0.00
0.10
0.23
Payable days
297.60
275.98
307.12
288.03
271.55
275.21
280.20
292.72
281.53
256.62
Cash Conversion Cycle
-140.23
-90.44
-122.28
-127.89
-128.05
-119.70
-116.80
-114.57
-117.45
-128.21
Total Debt/Equity
0.05
0.13
0.21
0.36
0.09
0.31
0.27
0.31
0.25
0.02
Interest Cover
-1.45
2.87
9.49
6.14
5.74
-1.19
0.49
-1.00
1.40
6.28

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.