Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Finance - Capital Markets

Rating :
38/99

BSE: 532737 | NSE: EMKAY

73.80
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 74.30
  • 74.60
  • 70.85
  • 73.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21947
  •  16.15
  •  155.00
  •  60.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 182.95
  • 7.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -218.91
  • 1.68%
  • 0.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.49%
  • 0.50%
  • 20.58%
  • FII
  • DII
  • Others
  • 0.76%
  • 0.00%
  • 3.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 11.78
  • 26.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.51
  • 4.05
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.02
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 9.04
  • 4.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.37
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.22
  • 3.64
  • 2.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
56.61
72.53
-21.95%
51.97
54.00
-3.76%
52.62
49.26
6.82%
95.00
37.53
153.13%
Expenses
46.98
57.87
-18.82%
43.22
38.78
11.45%
55.87
38.33
45.76%
64.93
32.57
99.36%
EBITDA
9.64
14.66
-34.24%
8.76
15.22
-42.44%
-3.25
10.93
-
30.07
4.96
506.25%
EBIDTM
17.03%
20.21%
16.85%
28.19%
-6.18%
22.19%
31.65%
13.21%
Other Income
1.37
1.39
-1.44%
1.38
0.33
318.18%
0.84
0.62
35.48%
0.53
0.98
-45.92%
Interest
0.91
0.89
2.25%
0.78
0.72
8.33%
1.35
0.70
92.86%
3.14
1.44
118.06%
Depreciation
2.28
1.90
20.00%
2.02
1.89
6.88%
1.94
2.02
-3.96%
1.85
1.92
-3.65%
PBT
7.82
13.25
-40.98%
7.33
12.95
-43.40%
-5.70
8.84
-
25.61
2.58
892.64%
Tax
1.53
3.30
-53.64%
2.97
2.93
1.37%
-1.38
2.66
-
6.35
0.82
674.39%
PAT
6.29
9.96
-36.85%
4.36
10.02
-56.49%
-4.32
6.17
-
19.26
1.76
994.32%
PATM
11.11%
13.72%
8.39%
18.55%
-8.22%
12.53%
20.27%
4.69%
EPS
2.48
3.81
-34.91%
1.86
3.97
-53.15%
-1.89
2.49
-
7.84
0.51
1,437.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
256.20
271.20
161.76
133.57
145.26
155.40
105.23
103.04
112.08
81.56
96.47
Net Sales Growth
20.10%
67.66%
21.11%
-8.05%
-6.53%
47.68%
2.13%
-8.07%
37.42%
-15.46%
 
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
256.20
271.20
161.76
133.57
145.26
155.40
105.23
103.04
112.08
81.56
96.47
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
211.00
217.44
136.28
140.69
124.49
111.32
92.29
82.16
86.50
82.74
101.85
Power & Fuel Cost
-
0.99
0.92
1.19
1.23
1.34
1.62
1.83
2.17
1.94
2.08
% Of Sales
-
0.37%
0.57%
0.89%
0.85%
0.86%
1.54%
1.78%
1.94%
2.38%
2.16%
Employee Cost
-
109.61
86.92
75.35
69.78
62.99
47.76
44.25
43.04
36.95
40.02
% Of Sales
-
40.42%
53.73%
56.41%
48.04%
40.53%
45.39%
42.94%
38.40%
45.30%
41.48%
Manufacturing Exp.
-
83.24
33.68
32.10
30.38
28.85
21.93
22.64
23.26
22.56
29.39
% Of Sales
-
30.69%
20.82%
24.03%
20.91%
18.56%
20.84%
21.97%
20.75%
27.66%
30.47%
General & Admin Exp.
-
22.65
10.76
17.96
17.39
15.57
11.91
11.68
12.26
11.90
12.57
% Of Sales
-
8.35%
6.65%
13.45%
11.97%
10.02%
11.32%
11.34%
10.94%
14.59%
13.03%
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.
-
1.94
4.90
15.27
6.94
3.91
10.69
3.59
7.94
11.34
0.00
% Of Sales
-
0.72%
3.03%
11.43%
4.78%
2.52%
10.16%
3.48%
7.08%
13.90%
20.60%
EBITDA
45.22
53.76
25.48
-7.12
20.77
44.08
12.94
20.88
25.58
-1.18
-5.38
EBITDA Margin
17.65%
19.82%
15.75%
-5.33%
14.30%
28.37%
12.30%
20.26%
22.82%
-1.45%
-5.58%
Other Income
4.12
3.09
2.51
4.91
3.34
1.44
10.79
2.88
8.89
8.09
5.17
Interest
6.18
3.16
3.00
6.85
6.55
4.30
3.20
3.52
4.82
5.48
5.65
Depreciation
8.09
7.58
7.63
7.72
7.06
4.68
4.12
3.59
4.32
4.25
5.45
PBT
35.06
46.11
17.37
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
-11.31
Tax
9.47
11.20
5.53
-4.90
3.83
7.88
4.23
4.62
5.18
1.13
3.47
Tax Rate
27.01%
24.29%
31.84%
29.20%
31.34%
21.57%
25.76%
27.73%
-49.10%
-40.07%
-30.68%
PAT
25.59
34.91
11.84
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
-14.78
PAT before Minority Interest
25.59
34.91
11.84
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
-14.78
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
9.99%
12.87%
7.32%
-8.89%
5.78%
18.44%
11.58%
11.68%
-14.03%
-4.84%
-15.32%
PAT Growth
-8.31%
194.85%
-
-
-70.73%
135.11%
1.33%
-
-
-
 
EPS
10.40
14.19
4.81
-4.83
3.41
11.65
4.96
4.89
-6.39
-1.61
-6.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
200.63
166.40
152.84
167.12
161.55
135.14
122.89
113.79
129.60
133.55
Share Capital
24.64
24.62
24.62
24.62
24.53
24.44
24.44
24.44
24.44
24.44
Total Reserves
167.15
136.02
124.51
140.50
136.89
110.64
98.45
89.36
105.17
109.11
Non-Current Liabilities
31.32
1.70
-4.13
1.73
2.22
2.56
2.10
2.57
-1.09
-1.17
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
1.72
1.38
0.00
0.00
0.10
0.12
0.06
0.15
0.12
0.10
Current Liabilities
540.02
399.16
226.05
157.42
200.93
161.80
101.34
144.28
141.43
133.19
Trade Payables
136.66
116.93
122.40
67.61
96.72
68.34
51.03
56.85
53.20
48.00
Other Current Liabilities
361.45
254.66
91.85
59.00
56.00
44.16
38.77
51.79
53.49
43.95
Short Term Borrowings
10.99
10.00
8.00
21.75
34.01
48.63
11.31
35.35
34.46
41.06
Short Term Provisions
30.93
17.57
3.80
9.06
14.21
0.66
0.23
0.29
0.27
0.18
Total Liabilities
771.97
567.26
374.76
326.27
364.70
299.50
226.33
260.64
269.94
265.57
Net Block
32.09
34.46
38.14
35.47
32.67
35.34
34.70
35.91
38.93
42.53
Gross Block
52.89
47.84
50.41
40.06
64.73
67.24
64.58
67.18
67.08
68.71
Accumulated Depreciation
20.80
13.38
12.26
4.60
32.06
31.90
29.89
31.26
28.15
26.17
Non Current Assets
118.31
103.21
84.90
123.78
80.77
70.08
57.82
55.31
56.62
59.28
Capital Work in Progress
1.78
0.29
0.27
0.02
0.05
0.29
0.00
0.00
0.00
0.00
Non Current Investment
34.24
28.83
14.24
27.73
30.61
22.86
8.02
0.88
0.72
0.50
Long Term Loans & Adv.
4.62
4.62
3.08
2.49
7.00
11.01
14.82
18.42
16.91
16.21
Other Non Current Assets
5.40
7.34
10.06
14.05
10.44
0.58
0.29
0.09
0.06
0.04
Current Assets
653.66
464.05
289.85
202.49
283.94
229.42
168.50
205.33
213.32
206.28
Current Investments
0.00
0.00
1.32
0.03
5.81
3.54
3.24
2.87
2.57
0.54
Inventories
1.47
0.00
1.63
0.00
0.25
2.91
5.31
2.42
0.00
0.00
Sundry Debtors
88.76
66.90
53.43
58.49
89.19
65.04
19.07
54.22
38.87
34.16
Cash & Bank
412.86
335.80
213.93
137.17
141.42
115.40
110.24
76.91
70.67
79.05
Other Current Assets
150.58
1.05
0.32
0.14
47.28
42.53
30.63
68.91
101.21
92.54
Short Term Loans & Adv.
149.54
60.30
19.22
6.66
40.45
38.72
26.70
61.99
98.35
87.70
Net Current Assets
113.64
64.88
63.81
45.06
83.01
67.62
67.16
61.05
71.90
73.10
Total Assets
771.97
567.26
374.75
326.27
364.71
299.50
226.32
260.64
269.94
265.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
59.74
-44.27
94.23
21.21
29.78
-22.45
61.19
-3.73
17.51
-4.78
PBT
46.07
17.36
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
-11.31
Adjustment
6.69
-1.62
23.99
14.41
6.83
-3.96
3.75
-1.25
1.76
15.93
Changes in Working Capital
14.77
-56.50
88.70
-3.81
-5.71
-32.81
42.25
10.69
20.21
-7.07
Cash after chg. in Working capital
67.52
-40.75
95.91
21.11
37.66
-20.35
62.65
34.76
19.15
-2.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.78
-3.52
-1.69
-1.60
-7.88
-2.10
-1.46
-2.62
-1.64
-2.33
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
1.71
0.00
0.00
0.00
-35.87
0.00
0.00
Cash From Investing Activity
-4.02
-3.00
-1.29
4.21
-7.93
-14.77
-7.66
2.92
-1.67
3.70
Net Fixed Assets
-6.02
-0.68
-6.76
23.84
-0.17
-0.16
-0.05
2.73
1.64
4.80
Net Investments
-11.27
-13.11
0.05
-8.55
-6.83
1.85
-1.00
0.00
-0.10
0.00
Others
13.27
10.79
5.42
-11.08
-0.93
-16.46
-6.61
0.19
-3.21
-1.10
Cash from Financing Activity
-7.29
-3.41
-26.48
-26.75
-19.61
34.70
-29.73
-2.44
-11.23
-0.39
Net Cash Inflow / Outflow
48.44
-50.69
66.45
-1.33
2.24
-2.52
23.80
-3.25
4.61
-1.48
Opening Cash & Equivalents
46.30
96.99
30.51
31.86
29.61
32.13
8.33
11.59
7.00
8.47
Closing Cash & Equivalent
94.73
46.30
96.99
30.51
31.85
29.61
32.13
8.33
11.61
7.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
77.84
65.25
60.58
67.07
65.80
55.27
50.29
46.57
53.03
54.65
ROA
5.21%
2.51%
-3.39%
2.43%
8.63%
4.64%
4.94%
-5.93%
-1.47%
-5.19%
ROE
19.81%
7.64%
-7.56%
5.14%
19.33%
9.45%
10.17%
-12.92%
-3.00%
-10.49%
ROCE
25.40%
12.08%
-5.68%
9.76%
21.53%
12.34%
14.24%
-3.66%
1.57%
-3.15%
Fixed Asset Turnover
5.38
3.29
2.95
2.77
2.36
1.60
1.56
1.67
1.20
1.36
Receivable days
104.75
135.76
152.92
185.54
181.13
145.88
129.80
151.57
163.40
178.15
Inventory Days
1.98
0.00
4.45
0.00
3.71
14.26
13.70
3.95
0.00
0.00
Payable days
0.00
0.00
297.74
275.98
307.12
288.03
271.55
275.21
280.20
292.72
Cash Conversion Cycle
106.73
135.76
-140.37
-90.44
-122.28
-127.89
-128.05
-119.70
-116.80
-114.57
Total Debt/Equity
0.06
0.06
0.05
0.13
0.21
0.36
0.09
0.31
0.27
0.31
Interest Cover
15.61
6.78
-1.45
2.87
9.49
6.14
5.74
-1.19
0.49
-1.00

Top Investors:

News Update:


No Latest News!

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.