Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Finance - Capital Markets

Rating :
40/99

BSE: 532737 | NSE: EMKAY

80.80
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 80.80
  • 81.40
  • 79.45
  • 79.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  96629
  •  77.67
  •  155.00
  •  60.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 198.85
  • 6.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -203.02
  • 1.55%
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.49%
  • 0.51%
  • 20.33%
  • FII
  • DII
  • Others
  • 0.81%
  • 0.00%
  • 3.86%

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
  • 10.38
  • 9.88
  • 4.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.54
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 4.79
  • 3.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
51.97
54.00
-3.76%
52.62
49.26
6.82%
95.00
37.53
153.13%
75.62
41.78
81.00%
Expenses
43.22
38.78
11.45%
55.87
38.33
45.76%
64.93
32.57
99.36%
57.87
33.42
73.16%
EBITDA
8.76
15.22
-42.44%
-3.25
10.93
-
30.07
4.96
506.25%
17.74
8.35
112.46%
EBIDTM
16.85%
28.19%
-6.18%
22.19%
31.65%
13.21%
23.46%
19.99%
Other Income
1.38
0.33
318.18%
0.84
0.62
35.48%
0.53
0.98
-45.92%
1.39
0.43
223.26%
Interest
0.78
0.72
8.33%
1.35
0.70
92.86%
3.14
1.44
118.06%
3.97
1.13
251.33%
Depreciation
2.02
1.89
6.88%
1.94
2.02
-3.96%
1.85
1.92
-3.65%
1.90
1.87
1.60%
PBT
7.33
12.95
-43.40%
-5.70
8.84
-
25.61
2.58
892.64%
13.25
5.79
128.84%
Tax
2.97
2.93
1.37%
-1.38
2.66
-
6.35
0.82
674.39%
3.30
2.12
55.66%
PAT
4.36
10.02
-56.49%
-4.32
6.17
-
19.26
1.76
994.32%
9.96
3.67
171.39%
PATM
8.39%
18.55%
-8.22%
12.53%
20.27%
4.69%
13.17%
8.78%
EPS
1.86
3.97
-53.15%
-1.89
2.49
-
7.84
0.51
1,437.25%
3.81
1.49
155.70%

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
275.21
271.20
161.76
133.57
145.26
155.40
105.23
103.04
112.08
81.56
96.47
Net Sales Growth
50.74%
67.66%
21.11%
-8.05%
-6.53%
47.68%
2.13%
-8.07%
37.42%
-15.46%
 
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
275.20
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
221.89
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
53.32
53.76
25.48
-7.12
20.77
44.08
12.94
20.88
25.58
-1.18
-5.38
EBITDA Margin
19.37%
19.82%
15.75%
-5.33%
14.30%
28.37%
12.30%
20.26%
22.82%
-1.45%
-5.58%
Other Income
4.14
3.09
2.51
4.91
3.34
1.44
10.79
2.88
8.89
8.09
5.17
Interest
9.24
3.16
3.00
6.85
6.55
4.30
3.20
3.52
4.82
5.48
5.65
Depreciation
7.71
7.58
7.63
7.72
7.06
4.68
4.12
3.59
4.32
4.25
5.45
PBT
40.49
46.11
17.37
-16.78
10.51
36.53
16.42
16.66
25.32
-2.82
-11.31
Tax
11.24
11.20
5.53
-4.90
3.83
7.88
4.23
4.62
5.18
1.13
3.47
Tax Rate
27.76%
24.29%
31.84%
29.20%
31.34%
21.57%
25.76%
27.73%
-49.10%
-40.07%
-30.68%
PAT
29.26
34.91
11.84
-11.88
8.39
28.66
12.19
12.03
-15.73
-3.95
-14.78
PAT before Minority Interest
29.26
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
10.63%
12.87%
7.32%
-8.89%
5.78%
18.44%
11.58%
11.68%
-14.03%
-4.84%
-15.32%
PAT Growth
35.34%
194.85%
-
-
-70.73%
135.11%
1.33%
-
-
-
 
EPS
11.89
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:


  • EmkayGlobal Finl.Ser - Quarterly Results
    8th Aug 2022, 17:52 PM

    Read More

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.