Nifty

:

26186.45

Sensex

:

85712.37

152.70 (0.59%)
447.05 (0.52%)

Login

Nifty
Sensex

:
:

26186.45
85712.37

152.70 (0.59%)
447.05 (0.52%)

Emmbi Industries Ltd.

Plastic Products

Rating :

44/99

BSE: 533161 | NSE: EMMBI

Watchlist

NSE BSE

100.34

05-Dec-2025

Open
High
Low
Previous Close

101.5
101.5
100
100.65

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

9904
996029.45
177.99
79.96

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

192.40
25.62
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

354.95
0.30%
0.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.87
8.09
2.89

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.00
6.28
1.36

PAT CAGR (%)

10 Years
5 Years
3 Years

-4.61
-2.93
-7.20

P:E (Median)

8 Years
5 Years
3 Years

15.61
18.81
23.83

P:BV (Average)

8 Years
5 Years
3 Years

1.12
1.15
1.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.46
8.56
8.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 122.16 102.53 19.15% 104.16 91.24 14.16% 107.52 105.85 1.58% 102.89 90.37 13.85%
Expenses 110.30 92.74 18.93% 94.36 82.23 14.75% 97.53 96.12 1.47% 93.10 80.88 15.11%
EBITDA 11.86 9.79 21.14% 9.81 9.01 8.88% 9.98 9.73 2.57% 9.79 9.49 3.16%
EBIDTM 8.29% 8.17% 8.05% 8.42% 7.91% 7.85% 8.10% 8.95%
Other Income 0.07 0.05 40.00% 0.07 0.07 0.00% 0.04 0.04 0.00% 0.05 0.05 0.00%
Interest 4.83 4.58 5.46% 4.59 4.18 9.81% 4.75 4.34 9.45% 4.53 4.33 4.62%
Depreciation 3.07 2.92 5.14% 3.01 2.87 4.88% 3.01 2.67 12.73% 2.97 2.81 5.69%
PBT 4.04 2.35 71.91% 2.28 2.02 12.87% 2.26 2.76 -18.12% 2.34 2.40 -2.50%
Tax 1.07 0.62 72.58% 0.58 0.54 7.41% 0.63 -1.75 - 0.59 0.03 1,866.67%
PAT 2.97 1.73 71.68% 1.70 1.49 14.09% 1.63 4.51 -63.86% 1.76 2.37 -25.74%
PATM 2.08% 1.44% 1.40% 1.39% 1.29% 3.64% 1.45% 2.23%
EPS 1.55 0.90 72.22% 0.89 0.78 14.10% 0.85 2.35 -63.83% 0.92 1.23 -25.20%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 122.13 102.53 19.12% 104.16 0.00 0 107.52 0.00 0 102.89 0.00 0
Expenses 110.37 92.89 18.82% 94.53 0.00 0 97.69 0.00 0 93.15 0.00 0
EBITDA 11.76 9.64 21.99% 9.63 0.00 0 9.83 0.00 0 9.74 0.00 0
EBIDTM 8.23% 8.05% 7.90% 0.00% 7.79% 0.00% 8.06% 0.00%
Other Income 0.06 0.05 20.00% 0.06 0.00 0 0.03 0.00 0 0.05 0.00 0
Interest 4.83 4.58 5.46% 4.62 0.00 0 4.75 0.00 0 4.53 0.00 0
Depreciation 3.07 2.92 5.14% 3.01 0.00 0 3.01 0.00 0 2.97 0.00 0
PBT 3.93 2.19 79.45% 2.06 0.00 0 2.09 0.00 0 2.29 0.00 0
Tax 1.07 0.62 72.58% 0.58 0.00 0 0.63 0.00 0 0.59 0.00 0
PAT 2.86 1.57 82.17% 1.48 0.00 0 1.47 0.00 0 1.70 0.00 0
PATM 2.00% 1.31% 1.21% 0.00% 1.16% 0.00% 1.41% 0.00%
EPS 1.49 0.89 67.42% 0.77 0.00 0 0.79 0.00 0 0.92 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 436.73 404.18 377.43 371.08 435.62 273.99 303.93 289.01 254.47 229.07 207.94 Net Sales Growth 11.98% 7.09% 1.71% -14.82% 58.99% -9.85% 5.16% 13.57% 11.09% 10.16% Cost Of Goods Sold 263.71 253.73 239.61 235.57 276.72 172.12 199.68 187.44 169.77 156.09 139.78 Gross Profit 173.02 150.45 137.82 135.52 158.90 101.87 104.25 101.56 84.70 72.99 68.16 GP Margin 39.62% 37.22% 36.52% 36.52% 36.48% 37.18% 34.30% 35.14% 33.28% 31.86% 32.78% Total Expenditure 395.29 369.70 343.73 338.85 391.33 248.56 269.93 250.42 222.29 200.35 182.28 Power & Fuel Cost - 10.55 10.73 8.49 7.70 7.29 6.75 5.81 4.51 4.43 4.03 % Of Sales - 2.61% 2.84% 2.29% 1.77% 2.66% 2.22% 2.01% 1.77% 1.93% 1.94% Employee Cost - 18.91 18.30 16.93 19.73 17.90 16.85 15.07 12.01 7.37 7.80 % Of Sales - 4.68% 4.85% 4.56% 4.53% 6.53% 5.54% 5.21% 4.72% 3.22% 3.75% Manufacturing Exp. - 49.81 43.82 35.66 43.77 30.79 27.61 24.47 19.49 20.19 19.42 % Of Sales - 12.32% 11.61% 9.61% 10.05% 11.24% 9.08% 8.47% 7.66% 8.81% 9.34% General & Admin Exp. - 11.97 11.03 11.66 9.49 6.68 7.07 5.97 4.39 4.84 4.09 % Of Sales - 2.96% 2.92% 3.14% 2.18% 2.44% 2.33% 2.07% 1.73% 2.11% 1.97% Selling & Distn. Exp. - 24.32 20.07 29.91 33.50 13.24 11.55 11.29 11.59 6.89 6.86 % Of Sales - 6.02% 5.32% 8.06% 7.69% 4.83% 3.80% 3.91% 4.55% 3.01% 3.30% Miscellaneous Exp. - 0.41 0.17 0.62 0.43 0.55 0.41 0.36 0.53 0.55 6.86 % Of Sales - 0.10% 0.05% 0.17% 0.10% 0.20% 0.13% 0.12% 0.21% 0.24% 0.15% EBITDA 41.44 34.48 33.70 32.23 44.29 25.43 34.00 38.59 32.18 28.72 25.66 EBITDA Margin 9.49% 8.53% 8.93% 8.69% 10.17% 9.28% 11.19% 13.35% 12.65% 12.54% 12.34% Other Income 0.23 4.31 3.79 5.35 4.92 3.21 3.57 2.54 3.12 0.93 1.31 Interest 18.70 18.04 16.90 15.70 14.66 11.36 11.94 10.96 9.47 8.27 9.02 Depreciation 12.06 11.77 10.79 9.90 8.74 7.25 6.97 6.26 5.31 4.17 3.67 PBT 10.92 8.98 9.80 11.99 25.81 10.03 18.66 23.90 20.51 17.22 14.28 Tax 2.87 2.37 -0.14 3.72 6.78 2.36 4.04 6.11 5.25 4.79 3.68 Tax Rate 26.28% 26.39% -1.43% 31.03% 26.27% 23.53% 21.65% 25.56% 25.60% 27.82% 25.77% PAT 8.06 6.61 9.95 8.27 19.03 7.67 14.63 17.79 15.26 12.44 10.60 PAT before Minority Interest 8.06 6.61 9.95 8.27 19.03 7.67 14.63 17.79 15.26 12.44 10.60 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 1.85% 1.64% 2.64% 2.23% 4.37% 2.80% 4.81% 6.16% 6.00% 5.43% 5.10% PAT Growth -20.20% -33.57% 20.31% -56.54% 148.11% -47.57% -17.76% 16.58% 22.67% 17.36% EPS 4.20 3.44 5.18 4.31 9.91 3.99 7.62 9.27 7.95 6.48 5.52

Description TTM Mar 25
Net Sales - 404.18 Net Sales Growth - Cost Of Goods Sold - 253.73 Gross Profit - 150.45 GP Margin - 37.22% Total Expenditure - 370.06 Power & Fuel Cost - 10.55 % Of Sales - 2.61% Employee Cost - 18.91 % Of Sales - 4.68% Manufacturing Exp. - 49.81 % Of Sales - 12.32% General & Admin Exp. - 12.33 % Of Sales - 3.05% Selling & Distn. Exp. - 24.32 % Of Sales - 6.02% Miscellaneous Exp. - 0.41 % Of Sales - 0.10% EBITDA - 34.12 EBITDA Margin - 8.44% Other Income - 4.29 Interest - 18.04 Depreciation - 11.77 PBT - 8.60 Tax - 2.37 Tax Rate - 27.56% PAT - 6.23 PAT before Minority Interest - 6.23 Minority Interest - 0.00 PAT Margin - 1.54% PAT Growth - EPS - 3.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 186.72 170.13 160.69 153.40 135.16 128.37 114.96 98.24 84.45 72.96 Share Capital 18.47 17.69 17.69 17.69 17.69 17.69 17.69 17.69 17.69 17.69 Total Reserves 166.16 152.44 143.00 135.71 117.47 110.68 97.27 80.55 66.76 55.27 Non-Current Liabilities 52.90 59.80 76.29 73.70 81.98 59.46 56.80 62.73 28.38 17.97 Secured Loans 35.95 42.45 54.41 50.09 55.94 35.09 35.52 38.12 9.93 1.39 Unsecured Loans 0.00 0.00 0.00 0.00 0.08 0.81 0.00 0.00 5.23 3.84 Long Term Provisions 3.81 5.63 9.02 12.04 17.99 16.35 15.11 12.87 8.05 7.01 Current Liabilities 172.00 158.48 129.33 127.51 109.24 108.58 98.50 84.33 85.76 74.18 Trade Payables 47.20 42.59 34.69 31.32 25.93 26.44 27.29 24.07 21.35 12.48 Other Current Liabilities 14.64 16.53 11.30 19.88 15.75 10.57 10.35 8.38 4.71 6.72 Short Term Borrowings 110.16 99.36 83.34 76.31 67.56 71.57 60.86 51.87 59.52 53.86 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.18 1.12 Total Liabilities 411.62 388.41 366.31 354.61 326.38 296.41 270.26 245.30 198.59 165.11 Net Block 183.06 176.31 161.80 151.92 137.17 125.64 117.41 106.83 80.18 61.80 Gross Block 271.07 252.75 227.50 207.76 184.63 165.86 150.65 133.81 101.86 79.74 Accumulated Depreciation 88.01 76.45 65.70 55.84 47.46 40.22 33.24 26.98 21.68 17.94 Non Current Assets 188.49 181.69 175.46 164.23 157.06 145.97 132.94 116.84 90.01 68.25 Capital Work in Progress 0.00 0.00 4.62 0.00 3.87 6.14 3.66 3.65 5.46 0.80 Non Current Investment 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.01 0.35 Long Term Loans & Adv. 5.37 5.28 8.84 12.11 15.98 14.06 11.75 6.16 4.24 5.30 Other Non Current Assets 0.05 0.10 0.19 0.18 0.02 0.10 0.09 0.18 0.12 0.00 Current Assets 223.13 206.71 190.84 190.37 169.32 150.44 137.33 128.45 108.58 96.85 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 123.57 110.50 103.98 97.69 90.22 78.68 72.94 69.66 63.29 57.00 Sundry Debtors 84.51 78.02 68.98 75.94 63.81 52.01 45.16 37.05 38.32 32.12 Cash & Bank 1.46 1.17 1.60 0.99 1.52 3.70 3.77 3.69 0.38 1.05 Other Current Assets 13.59 2.54 3.45 3.52 13.75 16.04 15.47 18.06 6.58 6.69 Short Term Loans & Adv. 11.44 14.47 12.84 12.23 11.11 13.39 12.96 16.09 5.07 5.39 Net Current Assets 51.13 48.23 61.52 62.86 60.08 41.86 38.83 44.13 22.83 22.68 Total Assets 411.62 388.40 366.30 354.60 326.38 296.41 270.27 245.29 198.59 165.10

Description Mar 25
Shareholder's Funds 186.35 Share Capital 18.47 Total Reserves 165.79 Non-Current Liabilities 52.90 Secured Loans 35.95 Unsecured Loans 0.00 Long Term Provisions 3.81 Current Liabilities 172.33 Trade Payables 47.53 Other Current Liabilities 14.64 Short Term Borrowings 110.16 Short Term Provisions 0.00 Total Liabilities 411.58 Net Block 183.08 Gross Block 271.09 Accumulated Depreciation 88.01 Non Current Assets 188.11 Capital Work in Progress 0.00 Non Current Investment 0.01 Long Term Loans & Adv. 4.96 Other Non Current Assets 0.05 Current Assets 223.47 Current Investments 0.00 Inventories 123.57 Sundry Debtors 84.51 Cash & Bank 1.73 Other Current Assets 13.66 Short Term Loans & Adv. 11.37 Net Current Assets 51.14 Total Assets 411.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 24.92 28.23 38.47 27.44 3.58 20.05 25.92 30.06 19.75 36.65 PBT 8.98 9.80 11.99 25.81 10.03 18.66 23.90 20.51 17.22 14.28 Adjustment 29.74 27.78 25.87 23.32 18.44 19.15 17.35 14.80 12.63 12.91 Changes in Working Capital -12.88 -8.78 3.53 -16.92 -23.27 -13.74 -7.68 -1.92 -6.27 11.20 Cash after chg. in Working capital 25.84 28.80 41.38 32.21 5.20 24.07 33.58 33.40 23.58 38.39 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.92 -0.57 -2.92 -4.77 -1.63 -4.02 -7.67 -3.34 -3.83 -1.74 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 -19.34 -20.51 -24.20 -19.72 -15.37 -18.67 -16.63 -31.27 -27.33 -10.78 Net Fixed Assets -18.32 -20.63 -24.36 -19.26 -16.50 -17.69 -16.85 -30.14 -26.78 -10.51 Net Investments 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -0.01 0.34 -0.05 Others -1.02 0.12 0.15 -0.46 1.13 -0.98 0.22 -1.12 -0.89 -0.22 Cash from Financing Activity -5.28 -7.89 -13.91 -7.69 10.84 -2.27 -9.08 3.48 6.95 -28.12 Net Cash Inflow / Outflow 0.29 -0.17 0.36 0.04 -0.95 -0.90 0.21 2.27 -0.62 -2.24 Opening Cash & Equivalents 1.15 1.31 0.96 0.92 1.87 2.77 2.56 0.29 0.91 3.29 Closing Cash & Equivalent 1.43 1.15 1.31 0.96 0.92 1.87 2.77 2.56 0.29 1.05

Description Mar 25
Cash From Operating Activity 24.80 PBT 8.60 Adjustment 29.70 Changes in Working Capital -12.58 Cash after chg. in Working capital 25.72 Interest Paid 0.00 Tax Paid -0.92 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -18.96 Net Fixed Assets Net Investments Others Cash from Financing Activity -5.29 Net Cash Inflow / Outflow 0.55 Opening Cash & Equivalents 1.15 Closing Cash & Equivalent 1.70

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 99.94 96.17 90.83 86.72 76.41 72.57 64.99 55.53 47.74 41.24 ROA 1.65% 2.64% 2.29% 5.59% 2.46% 5.16% 6.90% 6.88% 6.84% 6.59% ROE 3.73% 6.01% 5.26% 13.19% 5.82% 12.02% 16.69% 16.71% 15.80% 15.54% ROCE 8.03% 8.42% 9.15% 14.22% 8.30% 13.20% 16.82% 16.75% 17.09% 16.69% Fixed Asset Turnover 1.81 1.84 2.00 2.60 1.83 2.11 2.21 2.37 2.65 2.91 Receivable days 62.61 60.62 60.75 49.97 66.09 53.23 47.65 49.31 53.35 54.96 Inventory Days 90.17 88.45 84.55 67.20 96.38 83.06 82.65 86.97 91.09 93.64 Payable days 64.58 58.86 51.14 37.76 55.53 36.66 37.40 36.65 31.32 13.40 Cash Conversion Cycle 88.19 90.21 94.16 79.41 106.94 99.62 92.90 99.63 113.12 135.20 Total Debt/Equity 0.86 0.92 0.91 0.94 1.01 0.90 0.91 0.99 0.93 0.85 Interest Cover 1.50 1.58 1.76 2.76 1.88 2.56 3.18 3.17 3.08 2.58

Description Mar 25
Book Value (Rs.) 99.74 ROA 1.51% ROE 3.38% ROCE 7.71% Fixed Asset Turnover 1.75 Receivable days 65.11 Inventory Days 95.20 Payable days 68.38 Cash Conversion Cycle 91.93 Total Debt/Equity 0.86 Interest Cover 1.48

Top Investors:

dheeraj kumar lohia

investor education and protection fund (iepf)

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