Nifty

:

25212.05

Sensex

:

82634.48

16.25 (0.06%)
63.57 (0.08%)

Login

Nifty
Sensex

:
:

25212.05
82634.48

16.25 (0.06%)
63.57 (0.08%)

Emkay Taps And Cutting Tools Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: Not Listed | NSE: EMKAYTOOLS

Watchlist

NSE BSE

202.60

16-Jul-2025

Open
High
Low
Previous Close

213.45
213.45
202.6
213.25

Volume
Traded Value (lacs)
52 Week High
52 Week Low

17250
3538267.5
1479.95
202.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

216.20
3.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

218.93
N/A
0.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 103.45 88.62 70.81 56.28 50.68 64.18 53.89 47.60 44.53 40.07 Net Sales Growth - 16.73% 25.15% 25.82% 11.05% -21.03% 19.09% 13.21% 6.89% 11.13% Cost Of Goods Sold - 15.04 10.28 7.75 11.61 8.74 8.81 7.41 5.75 6.87 4.54 Gross Profit - 88.41 78.34 63.05 44.66 41.94 55.37 46.48 41.85 37.66 35.53 GP Margin - 85.46% 88.40% 89.04% 79.35% 82.75% 86.27% 86.25% 87.92% 84.57% 88.67% Total Expenditure - 59.54 51.05 40.64 37.16 30.53 54.03 31.55 30.12 31.14 24.10 Power & Fuel Cost - 1.77 1.67 1.28 0.77 1.04 1.16 0.84 0.93 0.93 0.79 % Of Sales - 1.71% 1.88% 1.81% 1.37% 2.05% 1.81% 1.56% 1.95% 2.09% 1.97% Employee Cost - 6.65 6.07 4.91 3.56 3.69 3.90 3.24 2.65 2.40 2.19 % Of Sales - 6.43% 6.85% 6.93% 6.33% 7.28% 6.08% 6.01% 5.57% 5.39% 5.47% Manufacturing Exp. - 22.09 19.41 16.86 12.89 12.43 17.19 14.86 12.72 11.73 10.40 % Of Sales - 21.35% 21.90% 23.81% 22.90% 24.53% 26.78% 27.57% 26.72% 26.34% 25.95% General & Admin Exp. - 7.64 5.73 4.61 3.05 2.76 2.68 3.25 2.59 2.33 2.15 % Of Sales - 7.39% 6.47% 6.51% 5.42% 5.45% 4.18% 6.03% 5.44% 5.23% 5.37% Selling & Distn. Exp. - 1.24 1.43 1.13 0.78 0.79 1.32 1.13 3.91 3.37 3.24 % Of Sales - 1.20% 1.61% 1.60% 1.39% 1.56% 2.06% 2.10% 8.21% 7.57% 8.09% Miscellaneous Exp. - 5.11 6.48 4.11 4.49 1.08 18.98 0.82 1.57 3.51 3.24 % Of Sales - 4.94% 7.31% 5.80% 7.98% 2.13% 29.57% 1.52% 3.30% 7.88% 1.97% EBITDA - 43.91 37.57 30.17 19.12 20.15 10.15 22.34 17.48 13.39 15.97 EBITDA Margin - 42.45% 42.39% 42.61% 33.97% 39.76% 15.81% 41.45% 36.72% 30.07% 39.86% Other Income - 49.04 22.34 17.31 13.37 1.67 5.95 6.78 3.42 8.15 3.23 Interest - 0.27 0.17 0.15 0.07 0.11 0.35 0.48 0.40 0.22 0.15 Depreciation - 2.61 3.11 3.33 3.37 2.99 2.93 3.16 2.84 2.22 2.64 PBT - 90.08 56.62 44.00 29.05 18.71 12.83 25.47 17.66 19.10 16.41 Tax - 18.18 12.49 8.74 5.22 4.51 7.56 5.58 5.81 5.06 5.57 Tax Rate - 20.18% 22.06% 19.86% 17.97% 24.10% 58.92% 21.91% 32.90% 26.49% 33.94% PAT - 71.90 44.13 35.26 23.83 14.20 5.27 19.89 11.85 14.05 10.84 PAT before Minority Interest - 71.90 44.13 35.26 23.83 14.20 5.27 19.89 11.85 14.05 10.84 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 69.50% 49.80% 49.80% 42.34% 28.02% 8.21% 36.91% 24.89% 31.55% 27.05% PAT Growth - 62.93% 25.16% 47.96% 67.82% 169.45% -73.50% 67.85% -15.66% 29.61% EPS - 67.20 41.24 32.95 22.27 13.27 4.93 18.59 11.07 13.13 10.13

Description TTM Mar 24 Mar 23
Net Sales - 103.45 88.62 Net Sales Growth - 16.73% Cost Of Goods Sold - 15.04 10.28 Gross Profit - 88.41 78.34 GP Margin - 85.46% 88.40% Total Expenditure - 59.54 51.05 Power & Fuel Cost - 1.77 1.67 % Of Sales - 1.71% 1.88% Employee Cost - 6.65 6.07 % Of Sales - 6.43% 6.85% Manufacturing Exp. - 22.09 19.41 % Of Sales - 21.35% 21.90% General & Admin Exp. - 7.64 5.73 % Of Sales - 7.39% 6.47% Selling & Distn. Exp. - 1.24 1.43 % Of Sales - 1.20% 1.61% Miscellaneous Exp. - 5.11 6.48 % Of Sales - 4.94% 7.31% EBITDA - 43.91 37.57 EBITDA Margin - 42.45% 42.39% Other Income - 49.04 22.34 Interest - 0.27 0.17 Depreciation - 2.61 3.11 PBT - 90.08 56.62 Tax - 18.18 12.49 Tax Rate - 20.18% 22.06% PAT - 71.90 44.13 PAT before Minority Interest - 71.90 44.13 Minority Interest - 0.00 0.00 PAT Margin - 69.50% 49.80% PAT Growth - 62.93% EPS - 67.20 41.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 298.91 225.92 181.01 145.75 121.76 108.55 103.93 84.45 72.36 58.02 Share Capital 10.67 10.67 10.67 10.67 10.67 10.67 1.78 1.78 1.78 1.78 Total Reserves 288.24 215.25 170.34 135.08 111.09 97.88 102.15 82.68 70.58 56.25 Non-Current Liabilities 0.59 1.00 1.54 0.87 1.10 1.42 2.21 3.64 1.96 2.35 Secured Loans 0.00 0.13 0.63 0.00 0.00 0.00 0.68 1.81 0.01 0.14 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 37.95 29.92 20.90 12.18 13.45 18.01 11.71 9.14 6.41 6.50 Trade Payables 4.26 5.12 3.94 2.70 2.34 4.17 4.27 2.30 1.84 2.36 Other Current Liabilities 8.18 6.65 5.82 3.54 2.77 2.87 3.65 2.52 2.14 1.98 Short Term Borrowings 6.36 5.10 2.14 0.00 3.36 2.85 3.58 3.28 2.24 1.52 Short Term Provisions 19.16 13.05 9.00 5.95 4.98 8.11 0.21 1.04 0.19 0.64 Total Liabilities 337.45 256.84 203.45 158.80 136.31 127.98 117.85 97.23 80.73 66.87 Net Block 13.85 16.45 19.03 19.06 20.95 17.11 16.99 18.15 16.39 13.94 Gross Block 56.11 58.02 57.56 54.56 53.08 46.32 43.41 41.52 37.17 32.56 Accumulated Depreciation 42.26 41.57 38.52 35.50 32.13 29.21 26.42 23.37 20.78 18.62 Non Current Assets 268.93 204.16 163.28 117.92 99.52 83.75 87.93 67.51 53.02 44.66 Capital Work in Progress 0.00 0.00 0.00 0.08 0.08 1.44 0.00 0.53 0.00 0.00 Non Current Investment 254.75 187.47 144.10 98.65 78.36 65.04 70.80 48.55 36.35 30.61 Long Term Loans & Adv. 0.32 0.25 0.14 0.14 0.14 0.15 0.15 0.27 0.28 0.11 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 68.52 52.68 40.17 40.88 36.79 44.17 29.78 29.54 27.45 22.22 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 16.37 17.06 10.48 6.17 15.18 16.41 12.26 13.03 12.44 9.61 Sundry Debtors 23.79 19.64 17.40 18.05 13.94 16.51 15.13 13.32 11.03 9.55 Cash & Bank 3.75 1.29 1.24 0.81 1.37 1.41 1.20 0.96 1.65 1.86 Other Current Assets 24.61 0.83 1.93 7.71 6.29 9.83 1.19 2.22 2.33 1.20 Short Term Loans & Adv. 22.21 13.86 9.12 8.15 6.25 9.79 1.14 2.19 2.29 1.09 Net Current Assets 30.57 22.76 19.28 28.70 23.34 26.16 18.08 20.39 21.04 15.72 Total Assets 337.45 256.84 203.45 158.80 136.31 127.99 117.84 97.25 80.73 66.88

Description Mar 24 Mar 23
Shareholder's Funds 298.91 225.92 Share Capital 10.67 10.67 Total Reserves 288.24 215.25 Non-Current Liabilities 0.59 1.00 Secured Loans 0.00 0.13 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 37.95 29.92 Trade Payables 4.26 5.12 Other Current Liabilities 8.18 6.65 Short Term Borrowings 6.36 5.10 Short Term Provisions 19.16 13.05 Total Liabilities 337.45 256.84 Net Block 13.85 16.45 Gross Block 56.11 58.02 Accumulated Depreciation 42.26 41.57 Non Current Assets 268.92 204.16 Capital Work in Progress 0.00 0.00 Non Current Investment 254.74 187.47 Long Term Loans & Adv. 0.32 0.25 Other Non Current Assets 0.00 0.00 Current Assets 68.49 52.68 Current Investments 0.00 0.00 Inventories 16.37 17.06 Sundry Debtors 23.79 19.64 Cash & Bank 3.76 1.29 Other Current Assets 24.58 0.83 Short Term Loans & Adv. 22.21 13.86 Net Current Assets 30.54 22.76 Total Assets 337.44 256.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 24.90 25.44 32.14 15.25 17.93 13.77 19.21 11.70 5.19 7.82 PBT 90.08 56.62 44.00 29.05 18.71 12.83 25.47 17.66 19.10 16.41 Adjustment -41.57 -13.03 -10.39 -5.95 1.60 15.75 -2.64 1.05 -2.33 0.26 Changes in Working Capital -4.48 -5.53 6.38 -2.15 2.93 -7.70 3.14 -1.91 -5.79 -2.17 Cash after chg. in Working capital 44.03 38.06 39.99 20.95 23.24 20.88 25.97 16.80 10.98 14.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -19.13 -12.62 -7.85 -5.70 -5.31 -7.11 -6.76 -5.11 -5.79 -6.68 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 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -22.97 -27.71 -34.85 -12.41 -17.25 -11.27 -17.31 -14.89 -5.88 -4.03 Net Fixed Assets 1.91 -0.46 -2.92 -1.48 -5.40 -4.35 -1.36 -4.88 -4.61 -0.90 Net Investments -67.28 -43.37 -45.45 -20.29 -13.32 5.76 -22.25 -12.20 -5.74 -6.21 Others 42.40 16.12 13.52 9.36 1.47 -12.68 6.30 2.19 4.47 3.08 Cash from Financing Activity 0.53 2.32 3.15 -3.40 -0.72 -2.29 -1.67 2.50 0.48 -2.86 Net Cash Inflow / Outflow 2.46 0.05 0.44 -0.57 -0.04 0.21 0.24 -0.69 -0.21 0.93 Opening Cash & Equivalents 1.29 1.24 0.81 1.37 1.41 1.20 0.96 1.65 1.86 0.94 Closing Cash & Equivalent 3.75 1.29 1.24 0.81 1.37 1.41 1.20 0.96 1.65 1.86

Description Mar 24 Mar 23
Cash From Operating Activity 24.93 25.44 PBT 90.08 56.62 Adjustment -41.57 -13.03 Changes in Working Capital -4.45 -5.53 Cash after chg. in Working capital 44.06 38.06 Interest Paid 0.00 0.00 Tax Paid -19.13 -12.62 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -23.00 -27.71 Net Fixed Assets 1.91 Net Investments -67.28 Others 42.37 Cash from Financing Activity 0.53 2.32 Net Cash Inflow / Outflow 2.47 0.05 Opening Cash & Equivalents 1.29 1.24 Closing Cash & Equivalent 3.76 1.29

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 280.10 211.71 169.63 136.58 114.10 101.66 97.27 78.96 67.56 54.37 ROA 24.20% 19.17% 19.47% 16.15% 10.74% 4.29% 18.49% 13.32% 19.03% 17.34% ROE 27.40% 21.69% 21.58% 17.81% 12.33% 4.96% 21.15% 15.16% 21.59% 20.15% ROCE 33.65% 27.31% 26.75% 21.50% 15.92% 12.02% 26.29% 22.06% 28.82% 29.81% Fixed Asset Turnover 2.15 1.83 1.51 1.25 1.21 1.71 1.53 1.36 1.43 1.40 Receivable days 64.54 63.84 76.42 87.01 92.27 75.05 80.19 83.25 75.22 68.91 Inventory Days 49.68 47.47 35.91 58.09 95.74 68.01 71.28 87.08 80.60 72.02 Payable days 113.72 160.74 156.19 79.17 37.97 41.52 35.74 24.16 26.57 25.94 Cash Conversion Cycle 0.50 -49.43 -43.86 65.94 150.05 101.54 115.73 146.18 129.24 114.99 Total Debt/Equity 0.02 0.03 0.02 0.00 0.03 0.03 0.04 0.06 0.03 0.03 Interest Cover 336.24 334.86 301.72 405.43 165.99 37.39 54.18 44.90 89.16 112.54

Description Mar 24 Mar 23
Book Value (Rs.) 280.07 211.71 ROA 24.20% 17.18% ROE 27.40% 19.53% ROCE 33.65% 24.52% Fixed Asset Turnover 2.15 1.83 Receivable days 64.54 67.71 Inventory Days 49.68 58.81 Payable days 113.72 181.65 Cash Conversion Cycle 0.50 -55.14 Total Debt/Equity 0.02 0.03 Interest Cover 336.24 334.86

Top Investors:

rahim mansoor khan

Annual Reports:

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.

Feedback