Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Finance - Capital Markets

Rating :
55/99

BSE: 532737 | NSE: EMKAY

117.85
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  118.90
  •  119.05
  •  115.80
  •  116.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50259
  •  58.99
  •  139.80
  •  58.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 289.07
  • 13.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -36.73
  • 0.85%
  • 1.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.51%
  • 0.57%
  • 20.87%
  • FII
  • DII
  • Others
  • 0.48%
  • 0.00%
  • 3.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.80
  • 6.83
  • 0.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.22
  • -5.33
  • -13.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.16
  • -0.60
  • 12.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.69
  • 12.38
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 1.61
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.90
  • 5.94
  • 4.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
56.10
32.22
74.12%
50.59
34.33
47.36%
37.76
33.07
14.18%
41.78
33.24
25.69%
Expenses
38.78
29.71
30.53%
38.63
41.10
-6.01%
32.80
31.98
2.56%
33.42
33.00
1.27%
EBITDA
17.33
2.51
590.44%
11.96
-6.77
-
4.96
1.08
359.26%
8.35
0.24
3,379.17%
EBIDTM
30.88%
7.78%
23.65%
-19.72%
13.13%
3.27%
19.99%
0.73%
Other Income
0.33
0.47
-29.79%
0.62
0.32
93.75%
0.98
0.22
345.45%
0.43
0.77
-44.16%
Interest
2.82
0.99
184.85%
1.73
1.17
47.86%
1.44
1.31
9.92%
1.13
2.81
-59.79%
Depreciation
1.89
1.82
3.85%
2.02
2.10
-3.81%
1.92
2.13
-9.86%
1.87
1.85
1.08%
PBT
12.95
0.17
7,517.65%
8.84
-9.72
-
2.58
-2.14
-
5.79
-3.65
-
Tax
2.93
-0.07
-
2.66
-2.63
-
0.82
-0.73
-
2.12
-1.64
-
PAT
10.02
0.24
4,075.00%
6.17
-7.09
-
1.76
-1.41
-
3.67
-2.01
-
PATM
17.86%
0.73%
12.21%
-20.65%
4.66%
-4.27%
8.78%
-6.06%
EPS
3.97
0.04
9,825.00%
2.49
-3.09
-
0.51
-0.62
-
1.49
-0.83
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
186.23
146.41
133.57
145.26
155.40
105.23
103.04
112.08
81.56
96.47
111.08
Net Sales Growth
40.17%
9.61%
-8.05%
-6.53%
47.68%
2.13%
-8.07%
37.42%
-15.46%
-13.15%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
186.23
146.41
133.57
145.26
155.40
105.23
103.04
112.08
81.56
96.47
111.08
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
143.63
136.57
140.69
124.49
111.32
92.29
82.16
86.50
82.74
101.85
103.91
Power & Fuel Cost
-
0.92
1.19
1.23
1.34
1.62
1.83
2.17
1.94
2.08
1.71
% Of Sales
-
0.63%
0.89%
0.85%
0.86%
1.54%
1.78%
1.94%
2.38%
2.16%
1.54%
Employee Cost
-
86.92
75.35
69.78
62.99
47.76
44.25
43.04
36.95
40.02
47.86
% Of Sales
-
59.37%
56.41%
48.04%
40.53%
45.39%
42.94%
38.40%
45.30%
41.48%
43.09%
Manufacturing Exp.
-
33.68
32.10
30.38
28.85
21.93
22.64
23.26
22.56
29.39
31.47
% Of Sales
-
23.00%
24.03%
20.91%
18.56%
20.84%
21.97%
20.75%
27.66%
30.47%
28.33%
General & Admin Exp.
-
10.76
17.96
17.39
15.57
11.91
11.68
12.26
11.90
12.57
12.24
% Of Sales
-
7.35%
13.45%
11.97%
10.02%
11.32%
11.34%
10.94%
14.59%
13.03%
11.02%
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.
-
5.20
15.27
6.94
3.91
10.69
3.59
7.94
11.34
19.87
0.00
% Of Sales
-
3.55%
11.43%
4.78%
2.52%
10.16%
3.48%
7.08%
13.90%
20.60%
11.11%
EBITDA
42.60
9.84
-7.12
20.77
44.08
12.94
20.88
25.58
-1.18
-5.38
7.17
EBITDA Margin
22.87%
6.72%
-5.33%
14.30%
28.37%
12.30%
20.26%
22.82%
-1.45%
-5.58%
6.45%
Other Income
2.36
20.43
4.91
3.34
1.44
10.79
2.88
8.89
8.09
5.17
3.60
Interest
7.12
5.29
6.85
6.55
4.30
3.20
3.52
4.82
5.48
5.65
4.08
Depreciation
7.70
7.63
7.72
7.06
4.68
4.12
3.59
4.32
4.25
5.45
5.04
PBT
30.16
17.36
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
-11.31
1.65
Tax
8.53
5.53
-4.90
3.83
7.88
4.23
4.62
5.18
1.13
3.47
0.58
Tax Rate
28.28%
31.85%
29.20%
31.34%
21.57%
25.76%
27.73%
-49.10%
-40.07%
-30.68%
35.15%
PAT
21.62
11.83
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
-14.78
1.07
PAT before Minority Interest
21.62
11.83
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
-14.78
1.07
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
11.61%
8.08%
-8.89%
5.78%
18.44%
11.58%
11.68%
-14.03%
-4.84%
-15.32%
0.96%
PAT Growth
310.52%
-
-
-70.73%
135.11%
1.33%
-
-
-
-
 
EPS
8.79
4.81
-4.83
3.41
11.65
4.96
4.89
-6.39
-1.61
-6.01
0.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
166.40
152.84
167.12
161.55
135.14
122.89
113.79
129.60
133.55
148.33
Share Capital
24.62
24.62
24.62
24.53
24.44
24.44
24.44
24.44
24.44
24.44
Total Reserves
136.02
124.51
140.50
136.89
110.64
98.45
89.36
105.17
109.11
123.89
Non-Current Liabilities
-2.30
-4.13
1.73
2.22
2.56
2.10
2.57
-1.09
-1.17
-3.18
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
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
0.00
0.10
0.12
0.06
0.15
0.12
0.10
0.14
Current Liabilities
396.75
226.05
157.42
200.93
161.80
101.34
144.28
141.43
133.19
158.76
Trade Payables
116.93
122.40
67.61
96.72
68.34
51.03
56.85
53.20
48.00
75.58
Other Current Liabilities
257.28
91.85
59.00
56.00
44.16
38.77
51.79
53.49
43.95
44.48
Short Term Borrowings
10.00
8.00
21.75
34.01
48.63
11.31
35.35
34.46
41.06
36.55
Short Term Provisions
12.54
3.80
9.06
14.21
0.66
0.23
0.29
0.27
0.18
2.14
Total Liabilities
560.85
374.76
326.27
364.70
299.50
226.33
260.64
269.94
265.57
303.91
Net Block
34.46
38.14
35.47
32.67
35.34
34.70
35.91
38.93
42.53
47.85
Gross Block
54.34
50.41
40.06
64.73
67.24
64.58
67.18
67.08
68.71
73.33
Accumulated Depreciation
19.88
12.26
4.60
32.06
31.90
29.89
31.26
28.15
26.17
25.48
Non Current Assets
101.82
84.90
123.78
80.77
70.08
57.82
55.31
56.62
59.28
63.71
Capital Work in Progress
0.29
0.27
0.02
0.05
0.29
0.00
0.00
0.00
0.00
0.13
Non Current Investment
28.83
14.24
27.73
30.61
22.86
8.02
0.88
0.72
0.50
0.00
Long Term Loans & Adv.
3.23
3.08
2.49
7.00
11.01
14.82
18.42
16.91
16.21
15.71
Other Non Current Assets
7.34
10.06
14.05
10.44
0.58
0.29
0.09
0.06
0.04
0.02
Current Assets
459.03
289.85
202.49
283.94
229.42
168.50
205.33
213.32
206.28
240.20
Current Investments
0.00
1.32
0.03
5.81
3.54
3.24
2.87
2.57
0.54
3.06
Inventories
0.00
1.63
0.00
0.25
2.91
5.31
2.42
0.00
0.00
0.00
Sundry Debtors
66.90
53.43
58.49
89.19
65.04
19.07
54.22
38.87
34.16
60.02
Cash & Bank
335.80
213.93
137.17
141.42
115.40
110.24
76.91
70.67
79.05
107.82
Other Current Assets
56.34
0.32
0.14
6.83
42.53
30.63
68.91
101.21
92.54
69.31
Short Term Loans & Adv.
55.27
19.22
6.66
40.45
38.72
26.70
61.99
98.35
87.70
64.82
Net Current Assets
62.28
63.81
45.06
83.01
67.62
67.16
61.05
71.90
73.10
81.44
Total Assets
560.85
374.75
326.27
364.71
299.50
226.32
260.64
269.94
265.56
303.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
60.77
94.23
21.21
29.78
-22.45
61.19
-3.73
17.51
-4.78
-23.97
PBT
17.36
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
-11.31
1.65
Adjustment
0.67
23.99
14.41
6.83
-3.96
3.75
-1.25
1.76
15.93
8.35
Changes in Working Capital
46.26
88.70
-3.81
-5.71
-32.81
42.25
10.69
20.21
-7.07
-32.76
Cash after chg. in Working capital
64.29
95.91
21.11
37.66
-20.35
62.65
34.76
19.15
-2.45
-22.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.52
-1.69
-1.60
-7.88
-2.10
-1.46
-2.62
-1.64
-2.33
-1.21
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
1.71
0.00
0.00
0.00
-35.87
0.00
0.00
0.00
Cash From Investing Activity
-3.00
-1.29
4.21
-7.93
-14.77
-7.66
2.92
-1.67
3.70
-22.30
Net Fixed Assets
-0.68
-6.76
23.84
-0.17
-0.16
-0.05
2.73
1.64
4.80
-19.44
Net Investments
-13.11
0.05
-8.55
-6.83
1.85
-1.00
0.00
-0.10
0.00
1.00
Others
10.79
5.42
-11.08
-0.93
-16.46
-6.61
0.19
-3.21
-1.10
-3.86
Cash from Financing Activity
-5.70
-26.48
-26.75
-19.61
34.70
-29.73
-2.44
-11.23
-0.39
28.73
Net Cash Inflow / Outflow
52.07
66.45
-1.33
2.24
-2.52
23.80
-3.25
4.61
-1.48
-17.54
Opening Cash & Equivalents
96.99
30.51
31.86
29.61
32.13
8.33
11.59
7.00
8.47
26.02
Closing Cash & Equivalent
149.06
96.99
30.51
31.85
29.61
32.13
8.33
11.61
7.00
8.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
65.25
60.58
67.07
65.80
55.27
50.29
46.57
53.03
54.65
60.70
ROA
2.53%
-3.39%
2.43%
8.63%
4.64%
4.94%
-5.93%
-1.47%
-5.19%
0.39%
ROE
7.64%
-7.56%
5.14%
19.33%
9.45%
10.17%
-12.92%
-3.00%
-10.49%
0.72%
ROCE
13.43%
-5.68%
9.76%
21.53%
12.34%
14.24%
-3.66%
1.57%
-3.15%
3.40%
Fixed Asset Turnover
2.80
2.95
2.77
2.36
1.60
1.56
1.67
1.20
1.36
2.09
Receivable days
149.99
152.92
185.54
181.13
145.88
129.80
151.57
163.40
178.15
163.98
Inventory Days
0.00
4.45
0.00
3.71
14.26
13.70
3.95
0.00
0.00
0.10
Payable days
337.61
297.74
275.98
307.12
288.03
271.55
275.21
280.20
292.72
281.53
Cash Conversion Cycle
-187.61
-140.37
-90.44
-122.28
-127.89
-128.05
-119.70
-116.80
-114.57
-117.45
Total Debt/Equity
0.06
0.05
0.13
0.21
0.36
0.09
0.31
0.27
0.31
0.25
Interest Cover
4.28
-1.45
2.87
9.49
6.14
5.74
-1.19
0.49
-1.00
1.40

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.