Nifty

:

14371.90

Sensex

:

48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Login

Nifty
Sensex

:
:

14371.90
48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Emmbi Industries Ltd.

Plastic Products

Rating :

39/99

BSE: 533161 | NSE: EMMBI

Watchlist

NSE BSE

79.15

22-Jan-2021

Open
High
Low
Previous Close

81.05
81.35
78.30
80.40

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

13106
10.43
125.50
40.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

142.05
14.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

254.16
0.50%
1.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.96
7.89
6.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.94
5.79
1.11

PAT CAGR (%)

10 Years
5 Years
3 Years

19.00
6.66
-1.40

P:E (Median)

8 Years
5 Years
3 Years

11.82
14.50
12.96

P:BV (Average)

8 Years
5 Years
3 Years

1.00
1.00
1.00

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.02
9.28
8.02

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 57.08 80.81 -29.37% 50.81 66.93 -24.08% 74.68 75.52 -1.11% 81.51 74.86 8.88%
Expenses 50.83 70.98 -28.39% 44.91 57.71 -22.18% 66.11 64.96 1.77% 71.72 64.21 11.70%
EBITDA 6.25 9.84 -36.48% 5.90 9.22 -36.01% 8.57 10.56 -18.84% 9.80 10.64 -7.89%
EBIDTM 9.30% 11.27% 10.27% 12.54% 10.12% 12.77% 11.17% 13.09%
Other Income 0.04 0.03 33.33% 0.03 0.03 0.00% 0.07 0.06 16.67% 0.03 0.02 50.00%
Interest 2.84 2.99 -5.02% 2.87 2.78 3.24% 3.07 2.47 24.29% 3.09 3.01 2.66%
Depreciation 1.78 1.73 2.89% 1.75 1.73 1.16% 1.70 1.66 2.41% 1.81 1.61 12.42%
PBT 1.67 5.14 -67.51% 1.31 4.74 -72.36% 3.86 6.49 -40.52% 4.92 6.04 -18.54%
Tax 0.47 1.28 -63.28% 0.25 1.31 -80.92% 0.12 1.67 -92.81% 1.33 1.55 -14.19%
PAT 1.20 3.85 -68.83% 1.06 3.43 -69.10% 3.74 4.82 -22.41% 3.59 4.49 -20.04%
PATM 1.79% 4.42% 1.84% 4.67% 4.42% 5.83% 4.10% 5.52%
EPS 0.68 2.18 -68.81% 0.60 1.94 -69.07% 2.12 2.72 -22.06% 2.03 2.54 -20.08%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 264.08 303.93 289.01 254.47 229.07 207.94 183.82 159.05 140.19 102.26 75.40 Net Sales Growth -11.42% 5.16% 13.57% 11.09% 10.16% 13.12% 15.57% 13.45% 37.09% 35.62% Cost Of Goods Sold 166.09 199.68 187.44 169.77 156.09 139.78 130.24 110.74 100.11 70.48 52.55 Gross Profit 97.99 104.25 101.56 84.70 72.99 68.16 53.59 48.31 40.09 31.77 22.84 GP Margin 37.11% 34.30% 35.14% 33.28% 31.86% 32.78% 29.15% 30.37% 28.60% 31.07% 30.29% Total Expenditure 233.57 269.93 250.42 222.29 200.35 182.28 164.16 143.69 127.61 92.41 68.29 Power & Fuel Cost - 6.75 5.81 4.51 4.43 4.03 4.12 3.68 2.98 2.18 1.55 % Of Sales - 2.22% 2.01% 1.77% 1.93% 1.94% 2.24% 2.31% 2.13% 2.13% 2.06% Employee Cost - 16.85 15.07 12.01 7.37 7.80 6.24 5.50 6.10 5.95 3.41 % Of Sales - 5.54% 5.21% 4.72% 3.22% 3.75% 3.39% 3.46% 4.35% 5.82% 4.52% Manufacturing Exp. - 27.61 24.47 19.49 20.19 19.42 13.56 12.61 9.21 6.73 5.08 % Of Sales - 9.08% 8.47% 7.66% 8.81% 9.34% 7.38% 7.93% 6.57% 6.58% 6.74% General & Admin Exp. - 7.07 5.97 4.39 4.84 4.09 3.02 4.71 2.91 2.63 1.69 % Of Sales - 2.33% 2.07% 1.73% 2.11% 1.97% 1.64% 2.96% 2.08% 2.57% 2.24% Selling & Distn. Exp. - 11.55 11.29 11.59 6.89 6.86 6.87 6.34 6.28 4.41 3.91 % Of Sales - 3.80% 3.91% 4.55% 3.01% 3.30% 3.74% 3.99% 4.48% 4.31% 5.19% Miscellaneous Exp. - 0.41 0.36 0.53 0.55 0.31 0.11 0.11 0.04 0.02 3.91 % Of Sales - 0.13% 0.12% 0.21% 0.24% 0.15% 0.06% 0.07% 0.03% 0.02% 0.13% EBITDA 30.52 34.00 38.59 32.18 28.72 25.66 19.66 15.36 12.58 9.85 7.11 EBITDA Margin 11.56% 11.19% 13.35% 12.65% 12.54% 12.34% 10.70% 9.66% 8.97% 9.63% 9.43% Other Income 0.17 3.57 2.54 3.12 0.93 1.31 0.56 0.06 0.03 0.10 0.41 Interest 11.87 11.94 10.96 9.47 8.27 9.02 8.89 6.31 5.30 3.24 2.04 Depreciation 7.04 6.97 6.26 5.31 4.17 3.67 3.06 2.89 2.49 1.69 1.04 PBT 11.76 18.66 23.90 20.51 17.22 14.28 8.27 6.22 4.82 5.02 4.44 Tax 2.17 4.04 6.11 5.25 4.79 3.68 2.31 1.88 1.58 1.71 1.87 Tax Rate 18.45% 21.65% 25.56% 25.60% 27.82% 25.77% 27.93% 30.23% 32.78% 34.06% 42.12% PAT 9.59 14.63 17.79 15.26 12.44 10.60 5.96 4.33 3.24 3.31 2.57 PAT before Minority Interest 9.59 14.63 17.79 15.26 12.44 10.60 5.96 4.33 3.24 3.31 2.57 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 3.63% 4.81% 6.16% 6.00% 5.43% 5.10% 3.24% 2.72% 2.31% 3.24% 3.41% PAT Growth -42.19% -17.76% 16.58% 22.67% 17.36% 77.85% 37.64% 33.64% -2.11% 28.79% EPS 5.42 8.27 10.05 8.62 7.03 5.99 3.37 2.45 1.83 1.87 1.45

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 128.37 114.96 98.24 84.45 72.96 63.43 58.19 54.38 50.43 46.88 Share Capital 17.69 17.69 17.69 17.69 17.69 17.69 17.69 17.69 16.49 16.49 Total Reserves 110.68 97.27 80.55 66.76 55.27 45.74 40.50 36.69 33.13 30.39 Non-Current Liabilities 59.46 56.80 62.73 28.38 17.97 16.10 14.76 15.73 9.60 4.07 Secured Loans 35.09 35.52 38.12 9.93 1.39 2.67 5.69 8.10 4.60 0.52 Unsecured Loans 0.81 0.00 0.00 5.23 3.84 4.40 0.46 0.35 0.00 0.13 Long Term Provisions 16.35 15.11 12.87 8.05 7.01 4.08 4.30 3.58 1.91 1.06 Current Liabilities 108.58 98.50 84.33 85.76 74.18 76.74 68.06 57.11 46.14 33.53 Trade Payables 26.44 27.29 24.07 21.35 12.48 0.84 2.39 3.98 1.65 0.82 Other Current Liabilities 10.57 10.35 8.38 4.71 6.72 5.65 5.92 5.29 4.70 8.50 Short Term Borrowings 71.57 60.86 51.87 59.52 53.86 69.57 59.12 47.42 38.18 22.80 Short Term Provisions 0.00 0.00 0.00 0.18 1.12 0.68 0.63 0.43 1.61 1.40 Total Liabilities 296.41 270.26 245.30 198.59 165.11 156.27 141.01 127.22 106.17 84.48 Net Block 125.64 117.41 106.83 80.18 61.80 55.48 51.98 47.49 39.49 22.05 Gross Block 165.86 150.65 133.81 101.86 79.74 70.03 63.92 56.54 46.05 26.92 Accumulated Depreciation 40.21 33.24 26.98 21.68 17.94 14.55 11.94 9.05 6.56 4.87 Non Current Assets 145.97 132.94 116.84 90.01 68.25 59.01 56.06 51.12 52.59 43.66 Capital Work in Progress 6.14 3.66 3.65 5.46 0.80 0.00 0.00 0.00 3.61 10.88 Non Current Investment 0.02 0.02 0.02 0.01 0.35 0.30 0.30 0.30 0.30 0.37 Long Term Loans & Adv. 14.06 11.75 6.16 4.24 5.30 3.23 3.78 3.33 9.19 10.37 Other Non Current Assets 0.10 0.09 0.18 0.12 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 150.44 137.33 128.45 108.58 96.85 97.26 84.95 76.08 53.55 40.79 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 78.68 72.94 69.66 63.29 57.00 54.68 48.63 40.55 29.37 20.34 Sundry Debtors 52.01 45.16 37.05 38.32 32.12 33.43 31.15 25.55 20.43 15.92 Cash & Bank 3.70 3.77 3.69 0.38 1.05 3.29 0.15 0.37 0.76 2.66 Other Current Assets 16.04 2.51 1.97 1.51 6.69 5.85 5.02 9.61 2.99 1.87 Short Term Loans & Adv. 13.39 12.96 16.09 5.07 5.39 4.64 4.43 9.09 2.43 1.33 Net Current Assets 41.86 38.83 44.13 22.83 22.68 20.52 16.88 18.97 7.42 7.26 Total Assets 296.41 270.27 245.29 198.59 165.10 156.27 141.02 127.22 106.16 84.48

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 20.05 25.92 30.06 19.75 36.65 7.90 4.33 -6.68 -4.78 -4.84 PBT 18.66 23.90 20.51 17.22 14.28 8.27 6.22 4.82 5.02 4.53 Adjustment 19.15 17.35 14.80 12.63 12.91 12.65 10.06 8.79 5.81 3.71 Changes in Working Capital -13.74 -7.68 -1.92 -6.27 11.20 -11.63 -11.14 -19.22 -14.71 -12.39 Cash after chg. in Working capital 24.07 33.58 33.40 23.58 38.39 9.29 5.14 -5.61 -3.88 -4.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.02 -7.67 -3.34 -3.83 -1.74 -1.40 -0.81 -1.06 -0.88 -0.73 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 -0.01 -0.02 0.04 Cash From Investing Activity -18.67 -16.63 -31.27 -27.33 -10.78 -6.49 -7.80 -2.52 -10.72 -6.87 Net Fixed Assets -17.69 -16.85 -30.14 -26.78 -10.51 -6.11 -7.38 -6.88 -11.86 -17.77 Net Investments 0.00 0.00 -0.01 0.34 -0.05 0.00 0.00 0.00 0.07 12.18 Others -0.98 0.22 -1.12 -0.89 -0.22 -0.38 -0.42 4.36 1.07 -1.28 Cash from Financing Activity -2.27 -9.08 3.48 6.95 -28.12 1.73 3.26 8.81 13.59 13.61 Net Cash Inflow / Outflow -0.90 0.21 2.27 -0.62 -2.24 3.14 -0.22 -0.39 -1.90 1.90 Opening Cash & Equivalents 2.77 2.56 0.29 0.91 3.29 0.15 0.37 0.76 2.67 0.76 Closing Cash & Equivalent 1.87 2.77 2.56 0.29 1.05 3.29 0.15 0.37 0.76 2.66

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 72.57 64.99 55.53 47.74 41.24 35.85 32.89 30.73 30.08 28.41 ROA 5.16% 6.90% 6.88% 6.84% 6.59% 4.01% 3.23% 2.78% 3.47% 3.44% ROE 12.02% 16.69% 16.71% 15.80% 15.54% 9.81% 7.70% 6.24% 6.86% 5.61% ROCE 13.20% 16.82% 16.75% 17.09% 16.69% 12.64% 10.38% 9.63% 9.56% 9.60% Fixed Asset Turnover 2.11 2.21 2.37 2.65 2.91 2.88 2.79 2.87 2.88 3.38 Receivable days 53.23 47.65 49.31 53.35 54.96 61.10 61.59 56.91 63.21 65.76 Inventory Days 83.06 82.65 86.97 91.09 93.64 97.74 96.86 86.53 86.45 75.01 Payable days 36.66 37.40 36.65 31.32 13.40 3.46 8.06 8.00 4.93 7.69 Cash Conversion Cycle 99.62 92.90 99.63 113.12 135.20 155.38 150.39 135.44 144.72 133.08 Total Debt/Equity 0.90 0.91 0.99 0.93 0.85 1.27 1.19 1.09 0.93 0.63 Interest Cover 2.56 3.18 3.17 3.08 2.58 1.93 1.98 1.91 2.55 3.17

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