Nifty

:

25722.10

Sensex

:

83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Login

Nifty
Sensex

:
:

25722.10
83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Empire Industries Ltd.

Glass

Rating :

57/99

BSE: 509525 | NSE: Not Listed

Watchlist

NSE BSE

1066.05

31-Oct-2025

Open
High
Low
Previous Close

1063.55
1074.95
1063.55
1063.55

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

491
523685
1074.95
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

639.63
18.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

650.77
2.35%
1.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.80
6.67
-0.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.33
10.00
-2.36

PAT CAGR (%)

10 Years
5 Years
3 Years

1.18
21.13
-1.01

P:E (Median)

8 Years
5 Years
3 Years

16.10
16.32
15.77

P:BV (Average)

8 Years
5 Years
3 Years

1.79
1.83
1.94

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.62
8.23
7.51

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 166.80 151.67 9.98% 186.39 152.00 22.62% 175.50 152.85 14.82% 163.41 153.53 6.44%
Expenses 151.34 135.29 11.86% 170.31 129.31 31.71% 157.58 145.88 8.02% 144.12 134.75 6.95%
EBITDA 15.46 16.37 -5.56% 16.07 22.70 -29.21% 17.92 6.96 157.47% 19.30 18.77 2.82%
EBIDTM 9.27% 10.79% 8.62% 14.93% 10.21% 4.55% 11.81% 12.23%
Other Income 3.37 3.07 9.77% 3.44 5.05 -31.88% 4.71 14.76 -68.09% 3.65 2.93 24.57%
Interest 4.69 4.88 -3.89% 7.91 8.41 -5.95% 7.00 5.27 32.83% 7.48 7.54 -0.80%
Depreciation 3.83 3.88 -1.29% 5.10 4.07 25.31% 4.12 4.23 -2.60% 4.16 4.11 1.22%
PBT 10.30 10.69 -3.65% 6.50 15.27 -57.43% 11.52 12.22 -5.73% 11.31 10.06 12.43%
Tax 0.68 1.00 -32.00% 2.06 2.66 -22.56% 1.00 2.00 -50.00% 1.50 2.00 -25.00%
PAT 9.62 9.69 -0.72% 4.44 12.60 -64.76% 10.52 10.22 2.94% 9.81 8.06 21.71%
PATM 5.77% 6.39% 2.38% 8.29% 5.99% 6.69% 6.00% 5.25%
EPS 16.04 16.15 -0.68% 7.40 21.01 -64.78% 17.53 17.03 2.94% 16.35 13.43 21.74%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 /

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 692.10 676.97 606.02 681.59 544.04 490.26 574.76 526.22 473.31 405.20 385.13 Net Sales Growth 13.45% 11.71% -11.09% 25.28% 10.97% -14.70% 9.22% 11.18% 16.81% 5.21% Cost Of Goods Sold 288.48 255.84 215.11 248.75 157.06 191.58 233.07 217.69 145.07 145.54 149.27 Gross Profit 403.62 421.14 390.91 432.84 386.98 298.68 341.69 308.54 328.24 259.66 235.87 GP Margin 58.32% 62.21% 64.50% 63.50% 71.13% 60.92% 59.45% 58.63% 69.35% 64.08% 61.24% Total Expenditure 623.35 607.31 541.90 603.09 485.06 447.00 500.23 467.39 411.16 337.97 324.07 Power & Fuel Cost - 55.77 49.56 50.98 44.82 31.44 32.46 39.90 31.74 28.55 31.43 % Of Sales - 8.24% 8.18% 7.48% 8.24% 6.41% 5.65% 7.58% 6.71% 7.05% 8.16% Employee Cost - 120.53 127.76 115.54 99.81 92.76 104.54 91.72 80.90 73.26 66.88 % Of Sales - 17.80% 21.08% 16.95% 18.35% 18.92% 18.19% 17.43% 17.09% 18.08% 17.37% Manufacturing Exp. - 68.45 71.55 92.30 80.10 71.15 66.15 46.15 83.92 20.51 15.74 % Of Sales - 10.11% 11.81% 13.54% 14.72% 14.51% 11.51% 8.77% 17.73% 5.06% 4.09% General & Admin Exp. - 30.52 31.70 37.33 50.92 24.18 25.92 31.22 26.13 26.70 20.46 % Of Sales - 4.51% 5.23% 5.48% 9.36% 4.93% 4.51% 5.93% 5.52% 6.59% 5.31% Selling & Distn. Exp. - 41.90 34.86 39.93 39.20 27.91 26.90 23.07 27.34 30.09 19.00 % Of Sales - 6.19% 5.75% 5.86% 7.21% 5.69% 4.68% 4.38% 5.78% 7.43% 4.93% Miscellaneous Exp. - 34.30 11.36 18.27 13.16 7.98 11.19 17.66 16.06 13.32 19.00 % Of Sales - 5.07% 1.87% 2.68% 2.42% 1.63% 1.95% 3.36% 3.39% 3.29% 5.53% EBITDA 68.75 69.66 64.12 78.50 58.98 43.26 74.53 58.83 62.15 67.23 61.06 EBITDA Margin 9.93% 10.29% 10.58% 11.52% 10.84% 8.82% 12.97% 11.18% 13.13% 16.59% 15.85% Other Income 15.17 14.86 24.80 14.59 10.37 23.33 18.55 32.61 26.73 5.71 4.96 Interest 27.08 27.27 26.78 33.22 27.05 34.85 31.58 19.68 16.28 13.63 9.67 Depreciation 17.21 17.25 16.47 17.16 14.66 19.05 14.98 10.67 12.53 8.96 9.69 PBT 39.63 40.01 45.67 42.70 27.63 12.70 46.52 61.08 60.06 50.36 46.67 Tax 5.24 5.56 8.66 7.18 3.94 -0.51 6.06 17.25 13.39 16.28 16.02 Tax Rate 13.22% 13.90% 18.96% 16.81% 14.26% -4.02% 15.06% 28.24% 22.29% 32.33% 34.33% PAT 34.39 34.45 37.00 35.52 23.69 13.21 34.18 43.84 46.67 34.07 30.65 PAT before Minority Interest 34.39 34.45 37.00 35.52 23.69 13.21 34.18 43.84 46.67 34.07 30.65 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 4.97% 5.09% 6.11% 5.21% 4.35% 2.69% 5.95% 8.33% 9.86% 8.41% 7.96% PAT Growth -15.23% -6.89% 4.17% 49.94% 79.33% -61.35% -22.03% -6.06% 36.98% 11.16% EPS 57.32 57.42 61.67 59.20 39.48 22.02 56.97 73.07 77.78 56.78 51.08

Description TTM Mar 05
Net Sales - 57.17 Net Sales Growth - Cost Of Goods Sold - 19.06 Gross Profit - 38.11 GP Margin - 66.66% Total Expenditure - 78.78 Power & Fuel Cost - 12.60 % Of Sales - 22.04% Employee Cost - 20.16 % Of Sales - 35.26% Manufacturing Exp. - 6.60 % Of Sales - 11.54% General & Admin Exp. - 10.80 % Of Sales - 18.89% Selling & Distn. Exp. - 3.78 % Of Sales - 6.61% Miscellaneous Exp. - 5.79 % Of Sales - 10.13% EBITDA - -21.61 EBITDA Margin - -37.80% Other Income - 35.17 Interest - 3.84 Depreciation - 4.37 PBT - 5.35 Tax - 1.42 Tax Rate - 26.54% PAT - 3.93 PAT before Minority Interest - 3.93 Minority Interest - 0.00 PAT Margin - 6.87% PAT Growth - EPS - 6.55

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 314.06 300.22 283.41 255.71 247.04 233.71 237.38 212.10 183.30 149.82 Share Capital 6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 Total Reserves 308.06 294.22 277.41 249.71 241.04 227.71 231.38 206.10 177.30 143.82 Non-Current Liabilities 213.77 176.63 236.83 263.22 254.94 316.15 234.70 184.43 216.42 156.51 Secured Loans 0.00 14.46 53.42 86.13 96.96 111.60 76.48 58.89 38.18 39.18 Unsecured Loans 67.60 44.50 50.94 50.00 38.24 50.51 43.81 32.99 31.18 26.85 Long Term Provisions 40.23 39.71 35.65 33.15 22.37 27.09 17.93 16.33 18.04 15.02 Current Liabilities 223.09 247.01 219.42 187.86 211.03 233.86 204.86 190.89 144.39 199.58 Trade Payables 38.55 29.83 39.75 17.48 17.99 32.49 29.71 24.60 25.12 54.81 Other Current Liabilities 66.23 85.95 81.60 64.56 78.59 56.10 47.09 47.23 35.38 46.55 Short Term Borrowings 75.34 91.27 53.73 69.09 80.53 119.46 96.97 90.10 60.51 73.20 Short Term Provisions 42.98 39.97 44.35 36.72 33.92 25.81 31.09 28.97 23.38 25.02 Total Liabilities 750.92 723.86 739.66 706.79 713.01 783.72 676.94 587.42 544.11 505.91 Net Block 304.45 315.25 316.67 351.67 303.43 316.60 212.56 217.24 215.13 217.17 Gross Block 459.01 456.14 443.55 469.99 417.20 409.12 322.63 320.16 313.82 308.29 Accumulated Depreciation 154.56 140.90 126.89 118.32 113.77 92.52 110.07 102.91 98.69 91.13 Non Current Assets 361.48 359.77 341.90 382.76 400.48 415.17 336.42 284.59 224.37 225.51 Capital Work in Progress 0.43 0.18 9.45 9.00 74.65 71.63 103.11 57.20 0.08 0.00 Non Current Investment 11.33 28.55 1.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 40.31 11.93 10.43 15.39 16.36 20.06 17.53 10.32 8.99 8.14 Other Non Current Assets 4.96 3.86 3.93 6.70 6.04 6.89 3.21 -0.17 0.17 0.20 Current Assets 389.44 364.09 397.76 324.02 312.54 368.55 340.52 302.83 319.75 280.40 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 96.35 105.89 109.72 108.30 133.12 182.58 143.79 105.26 126.85 104.54 Sundry Debtors 140.44 160.34 194.50 123.52 86.44 109.47 115.90 91.90 75.63 78.55 Cash & Bank 131.80 79.27 73.56 52.60 48.23 31.85 41.83 85.75 97.96 77.47 Other Current Assets 20.85 4.61 8.82 6.31 44.74 44.66 38.99 19.92 19.32 19.84 Short Term Loans & Adv. 13.04 13.99 11.15 33.30 33.63 36.61 31.82 3.65 15.45 9.15 Net Current Assets 166.35 117.08 178.34 136.17 101.50 134.69 135.66 111.94 175.35 80.82 Total Assets 750.92 723.86 739.66 706.78 713.02 783.72 676.94 587.42 544.12 505.91

Description Mar 05
Shareholder's Funds 27.11 Share Capital 6.00 Total Reserves 21.11 Non-Current Liabilities 27.93 Secured Loans 8.56 Unsecured Loans 17.25 Long Term Provisions 0.00 Current Liabilities 47.96 Trade Payables 25.10 Other Current Liabilities 21.49 Short Term Borrowings 0.00 Short Term Provisions 1.37 Total Liabilities 103.00 Net Block 52.42 Gross Block 84.49 Accumulated Depreciation 32.08 Non Current Assets 52.55 Capital Work in Progress 0.00 Non Current Investment 0.13 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 50.46 Current Investments 0.00 Inventories 11.23 Sundry Debtors 23.28 Cash & Bank 1.94 Other Current Assets 14.01 Short Term Loans & Adv. 14.01 Net Current Assets 2.50 Total Assets 103.01

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 92.36 74.72 79.05 52.78 103.16 39.69 -12.59 19.92 48.15 34.36 PBT 40.01 45.67 42.70 27.63 12.70 40.23 61.08 60.06 50.36 46.67 Adjustment 46.77 19.77 58.95 39.27 39.65 35.49 12.15 10.27 22.25 20.52 Changes in Working Capital 6.19 19.28 -38.87 -6.26 52.40 -26.82 -71.81 -36.92 -8.16 -10.61 Cash after chg. in Working capital 92.97 84.71 62.78 60.64 104.74 48.91 1.41 33.42 64.45 56.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -9.42 Tax Paid -0.61 -9.99 16.26 -7.86 -1.58 -9.22 -14.00 -13.50 -16.30 -12.79 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 16.78 -15.16 29.31 -2.33 -4.49 -45.23 -33.70 -49.26 -3.28 -3.44 Net Fixed Assets -3.12 -3.32 25.99 12.86 -11.10 -55.01 -48.38 -63.46 -5.61 -6.46 Net Investments 17.22 -27.14 -1.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.68 15.30 4.73 -15.19 6.61 9.78 14.68 14.20 2.33 3.02 Cash from Financing Activity -59.20 -52.08 -89.20 -44.57 -82.00 -5.26 5.48 17.44 -23.80 13.27 Net Cash Inflow / Outflow 49.94 7.49 19.15 5.88 16.67 -10.81 -40.81 -11.90 21.07 44.19 Opening Cash & Equivalents 75.33 67.84 48.69 42.81 26.14 36.94 77.75 89.66 76.88 31.90 Closing Cash & Equivalent 125.27 75.33 67.84 48.69 42.81 26.14 36.94 77.75 97.96 76.09

Description Mar 05
Cash From Operating Activity 11.37 PBT 5.35 Adjustment 7.97 Changes in Working Capital 4.32 Cash after chg. in Working capital 17.63 Interest Paid 0.00 Tax Paid -2.26 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -5.57 Net Fixed Assets Net Investments Others Cash from Financing Activity -6.09 Net Cash Inflow / Outflow -0.29 Opening Cash & Equivalents 2.23 Closing Cash & Equivalent 1.94

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.) 523.43 500.36 472.35 426.18 411.74 389.52 395.63 353.49 305.27 249.70 ROA 4.67% 5.06% 4.91% 3.34% 1.76% 4.68% 6.93% 8.25% 6.49% 6.63% ROE 11.22% 12.68% 13.18% 9.43% 5.49% 14.51% 19.50% 23.62% 20.46% 21.42% ROCE 14.68% 15.87% 16.33% 11.45% 9.47% 14.53% 18.85% 21.59% 21.25% 21.69% Fixed Asset Turnover 1.48 1.35 1.49 1.23 1.19 1.57 1.64 1.50 1.66 1.51 Receivable days 81.08 106.86 85.15 70.43 72.93 71.56 72.07 64.20 54.46 63.31 Inventory Days 54.52 64.93 58.38 80.99 117.52 103.63 86.37 88.95 81.72 85.16 Payable days 48.78 59.03 41.99 41.22 48.09 48.70 21.94 23.55 48.02 60.65 Cash Conversion Cycle 86.83 112.77 101.54 110.20 142.36 126.49 136.50 129.61 88.16 87.82 Total Debt/Equity 0.46 0.53 0.60 0.87 0.94 1.25 0.95 0.86 0.71 0.93 Interest Cover 2.47 2.71 2.29 2.02 1.36 2.27 4.10 4.69 4.70 5.83

Description Mar 05
Book Value (Rs.) 45.19 ROA 3.97% ROE 15.19% ROCE 16.89% Fixed Asset Turnover 0.69 Receivable days 152.38 Inventory Days 58.18 Payable days 115.91 Cash Conversion Cycle 94.65 Total Debt/Equity 0.95 Interest Cover 2.39

Top Investors:

lici asm non par

vishnu trading company private limited

dheeraj kumar lohia

zaki abbas nasser

investor education and protection fund (iepf)

Annual Reports:

News Update:

Empire Inds - Quarterly Results
13th Aug 2025, 12:36 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.

Feedback