Nifty
Sensex
:
:
22338.75
73745.35
355.95 (1.62%)
1245.05 (1.72%)

Finance - Capital Markets

Rating :
51/99

BSE: 532737 | NSE: EMKAY

122.40
01-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  119.90
  •  122.40
  •  119.90
  •  120.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16004
  •  19.56
  •  169.40
  •  61.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 304.56
  • 18.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -116.07
  • 0.81%
  • 1.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.49%
  • 3.03%
  • 18.04%
  • FII
  • DII
  • Others
  • 0.76%
  • 0.00%
  • 3.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.55
  • 6.92
  • 7.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.68
  • -8.20
  • -11.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.78
  • 5.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 7.56
  • 10.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.43
  • 1.09
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.64
  • 0.50
  • -3.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
75.20
54.33
38.41%
70.54
56.61
24.61%
46.65
51.97
-10.24%
42.14
52.02
-18.99%
Expenses
64.70
47.70
35.64%
62.98
46.87
34.37%
52.21
42.96
21.53%
53.99
55.34
-2.44%
EBITDA
10.50
6.63
58.37%
7.56
9.75
-22.46%
-5.56
9.01
-
-11.84
-3.32
-
EBIDTM
13.97%
12.20%
10.72%
17.22%
-11.91%
17.33%
-28.11%
-6.38%
Other Income
8.20
1.73
373.99%
7.59
1.27
497.64%
7.50
1.13
563.72%
8.34
0.31
2,590.32%
Interest
1.29
1.25
3.20%
1.12
0.91
23.08%
0.83
0.78
6.41%
1.34
0.76
76.32%
Depreciation
2.68
2.44
9.84%
2.08
2.28
-8.77%
1.98
2.02
-1.98%
2.44
1.94
25.77%
PBT
14.73
4.67
215.42%
11.95
7.82
52.81%
-0.87
7.33
-
-7.28
-5.70
-
Tax
2.42
-3.95
-
2.25
1.53
47.06%
0.91
2.97
-69.36%
-2.01
-1.38
-
PAT
12.31
8.62
42.81%
9.70
6.29
54.21%
-1.78
4.36
-
-5.27
-4.32
-
PATM
16.37%
15.86%
13.74%
11.11%
-3.82%
8.39%
-12.50%
-8.31%
EPS
4.97
3.55
40.00%
3.76
2.48
51.61%
0.14
1.86
-92.47%
-2.18
-1.89
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
234.53
203.01
271.20
161.76
133.57
145.26
155.40
105.23
103.04
112.08
81.56
Net Sales Growth
9.12%
-25.14%
67.66%
21.11%
-8.05%
-6.53%
47.68%
2.13%
-8.07%
37.42%
 
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
234.53
203.01
271.20
161.76
133.57
145.26
155.40
105.23
103.04
112.08
81.56
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
233.88
189.47
216.92
136.28
140.69
124.49
111.32
92.29
82.16
86.50
82.74
Power & Fuel Cost
-
1.08
0.99
0.92
1.19
1.23
1.34
1.62
1.83
2.17
1.94
% Of Sales
-
0.53%
0.37%
0.57%
0.89%
0.85%
0.86%
1.54%
1.78%
1.94%
2.38%
Employee Cost
-
115.09
109.08
86.92
75.35
69.78
62.99
47.76
44.25
43.04
36.95
% Of Sales
-
56.69%
40.22%
53.73%
56.41%
48.04%
40.53%
45.39%
42.94%
38.40%
45.30%
Manufacturing Exp.
-
53.52
83.24
33.68
32.10
30.38
28.85
21.93
22.64
23.26
22.56
% Of Sales
-
26.36%
30.69%
20.82%
24.03%
20.91%
18.56%
20.84%
21.97%
20.75%
27.66%
General & Admin Exp.
-
18.37
22.65
10.76
17.96
17.39
15.57
11.91
11.68
12.26
11.90
% Of Sales
-
9.05%
8.35%
6.65%
13.45%
11.97%
10.02%
11.32%
11.34%
10.94%
14.59%
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.
-
2.49
1.94
4.90
15.27
6.94
3.91
10.69
3.59
7.94
0.00
% Of Sales
-
1.23%
0.72%
3.03%
11.43%
4.78%
2.52%
10.16%
3.48%
7.08%
13.90%
EBITDA
0.66
13.54
54.28
25.48
-7.12
20.77
44.08
12.94
20.88
25.58
-1.18
EBITDA Margin
0.28%
6.67%
20.01%
15.75%
-5.33%
14.30%
28.37%
12.30%
20.26%
22.82%
-1.45%
Other Income
31.63
12.47
2.56
2.51
4.91
3.34
1.44
10.79
2.88
8.89
8.09
Interest
4.58
4.28
3.16
3.00
6.85
6.55
4.30
3.20
3.52
4.82
5.48
Depreciation
9.18
9.18
7.58
7.63
7.72
7.06
4.68
4.12
3.59
4.32
4.25
PBT
18.53
12.55
46.11
17.37
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
Tax
3.57
-1.46
11.22
5.53
-4.90
3.83
7.88
4.23
4.62
5.18
1.13
Tax Rate
19.27%
-11.63%
24.33%
31.84%
29.20%
31.34%
21.57%
25.76%
27.73%
-49.10%
-40.07%
PAT
14.96
14.00
34.89
11.84
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
PAT before Minority Interest
14.96
14.00
34.89
11.84
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
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
6.38%
6.90%
12.87%
7.32%
-8.89%
5.78%
18.44%
11.58%
11.68%
-14.03%
-4.84%
PAT Growth
0.07%
-59.87%
194.68%
-
-
-70.73%
135.11%
1.33%
-
-
 
EPS
6.08
5.69
14.18
4.81
-4.83
3.41
11.65
4.96
4.89
-6.39
-1.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
210.39
200.63
166.40
152.84
167.12
161.55
135.14
122.89
113.79
129.60
Share Capital
24.64
24.64
24.62
24.62
24.62
24.53
24.44
24.44
24.44
24.44
Total Reserves
177.44
167.15
136.02
124.51
140.50
136.89
110.64
98.45
89.36
105.17
Non-Current Liabilities
10.17
29.61
1.70
-4.13
1.73
2.22
2.56
2.10
2.57
-1.09
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
0.00
0.00
1.38
0.00
0.00
0.10
0.12
0.06
0.15
0.12
Current Liabilities
505.61
537.30
399.16
226.05
157.42
200.93
161.80
101.34
144.28
141.43
Trade Payables
120.26
136.66
116.93
122.40
67.61
96.72
68.34
51.03
56.85
53.20
Other Current Liabilities
348.19
361.45
254.66
91.85
59.00
56.00
44.16
38.77
51.79
53.49
Short Term Borrowings
14.97
10.99
10.00
8.00
21.75
34.01
48.63
11.31
35.35
34.46
Short Term Provisions
22.20
28.20
17.57
3.80
9.06
14.21
0.66
0.23
0.29
0.27
Total Liabilities
726.17
767.54
567.26
374.76
326.27
364.70
299.50
226.33
260.64
269.94
Net Block
38.01
32.09
34.46
38.14
35.47
32.67
35.34
34.70
35.91
38.93
Gross Block
61.63
49.82
47.84
50.41
40.06
64.73
67.24
64.58
67.18
67.08
Accumulated Depreciation
23.61
17.72
13.38
12.26
4.60
32.06
31.90
29.89
31.26
28.15
Non Current Assets
132.14
116.05
103.21
84.90
123.78
80.77
70.08
57.82
55.31
56.62
Capital Work in Progress
0.00
1.78
0.29
0.27
0.02
0.05
0.29
0.00
0.00
0.00
Non Current Investment
23.68
34.24
28.83
14.24
27.73
30.61
22.86
8.02
0.88
0.72
Long Term Loans & Adv.
6.75
2.35
4.62
3.08
2.49
7.00
11.01
14.82
18.42
16.91
Other Non Current Assets
12.34
5.40
7.34
10.06
14.05
10.44
0.58
0.29
0.09
0.06
Current Assets
594.03
651.48
464.05
289.85
202.49
283.94
229.42
168.50
205.33
213.32
Current Investments
0.00
0.00
0.00
1.32
0.03
5.81
3.54
3.24
2.87
2.57
Inventories
0.72
1.47
0.00
1.63
0.00
0.25
2.91
5.31
2.42
0.00
Sundry Debtors
105.29
88.76
66.90
53.43
58.49
89.19
65.04
19.07
54.22
38.87
Cash & Bank
348.59
412.86
335.80
213.93
137.17
141.42
115.40
110.24
76.91
70.67
Other Current Assets
139.44
1.04
1.05
0.32
6.80
47.28
42.53
30.63
68.91
101.21
Short Term Loans & Adv.
137.74
147.36
60.30
19.22
6.66
40.45
38.72
26.70
61.99
98.35
Net Current Assets
88.42
114.19
64.88
63.81
45.06
83.01
67.62
67.16
61.05
71.90
Total Assets
726.17
767.53
567.26
374.75
326.27
364.71
299.50
226.32
260.64
269.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-63.42
59.74
-44.27
94.23
21.21
29.78
-22.45
61.19
-3.73
17.51
PBT
12.46
46.07
17.36
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
Adjustment
11.65
6.69
-1.62
23.99
14.41
6.83
-3.96
3.75
-1.25
1.76
Changes in Working Capital
-81.54
14.77
-56.50
88.70
-3.81
-5.71
-32.81
42.25
10.69
20.21
Cash after chg. in Working capital
-57.43
67.52
-40.75
95.91
21.11
37.66
-20.35
62.65
34.76
19.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.99
-7.78
-3.52
-1.69
-1.60
-7.88
-2.10
-1.46
-2.62
-1.64
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
1.71
0.00
0.00
0.00
-35.87
0.00
Cash From Investing Activity
5.07
-4.02
-3.00
-1.29
4.21
-7.93
-14.77
-7.66
2.92
-1.67
Net Fixed Assets
-9.93
-2.99
-0.68
-6.76
23.84
-0.17
-0.16
-0.05
2.73
1.64
Net Investments
19.44
-11.27
-13.11
0.05
-8.55
-6.83
1.85
-1.00
0.00
-0.10
Others
-4.44
10.24
10.79
5.42
-11.08
-0.93
-16.46
-6.61
0.19
-3.21
Cash from Financing Activity
-6.90
-7.29
-3.41
-26.48
-26.75
-19.61
34.70
-29.73
-2.44
-11.23
Net Cash Inflow / Outflow
-65.25
48.44
-50.69
66.45
-1.33
2.24
-2.52
23.80
-3.25
4.61
Opening Cash & Equivalents
94.73
46.30
96.99
30.51
31.86
29.61
32.13
8.33
11.59
7.00
Closing Cash & Equivalent
29.48
94.73
46.30
96.99
30.51
31.85
29.61
32.13
8.33
11.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
82.01
77.84
65.25
60.58
67.07
65.80
55.27
50.29
46.57
53.03
ROA
1.88%
5.23%
2.51%
-3.39%
2.43%
8.63%
4.64%
4.94%
-5.93%
-1.47%
ROE
7.11%
19.80%
7.64%
-7.56%
5.14%
19.33%
9.45%
10.17%
-12.92%
-3.00%
ROCE
7.70%
25.40%
12.08%
-5.68%
9.76%
21.53%
12.34%
14.24%
-3.66%
1.57%
Fixed Asset Turnover
3.64
5.55
3.29
2.95
2.77
2.36
1.60
1.56
1.67
1.20
Receivable days
174.45
104.75
135.76
152.92
185.54
181.13
145.88
129.80
151.57
163.40
Inventory Days
1.96
1.98
0.00
4.45
0.00
3.71
14.26
13.70
3.95
0.00
Payable days
0.00
0.00
0.00
297.74
275.98
307.12
288.03
271.55
275.21
280.20
Cash Conversion Cycle
176.42
106.73
135.76
-140.37
-90.44
-122.28
-127.89
-128.05
-119.70
-116.80
Total Debt/Equity
0.07
0.06
0.06
0.05
0.13
0.21
0.36
0.09
0.31
0.27
Interest Cover
3.93
15.61
6.78
-1.45
2.87
9.49
6.14
5.74
-1.19
0.49

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.