EMS, 543983, EMSLIMITED Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,224.12
17.57
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,148.38
0.26%
3.30

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
30.14

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
12.58

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
24.97

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

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 29.38 33.05
P/E Ratio 19.75 17.56
Revenue 793 965
EBITDA 204
Net Income 152 184
ROA 18.9
P/B Ratio 4.11
ROE 23.65
FCFF -146
FCFF Yield -4.04
Net Debt -49
BVPS 141.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 262.87 233.94 12.37% 242.40 176.89 37.03% 231.62 195.74 18.33% 203.72 112.79 80.62%
Expenses 203.69 168.98 20.54% 172.17 132.13 30.30% 163.56 140.90 16.08% 154.15 82.76 86.26%
EBITDA 59.18 64.96 -8.90% 70.23 44.76 56.90% 68.07 54.85 24.10% 49.57 30.03 65.07%
EBIDTM 22.51% 27.77% 28.97% 25.30% 29.39% 28.02% 24.33% 26.62%
Other Income 4.72 0.47 904.26% 2.58 6.22 -58.52% 1.98 7.60 -73.95% 2.22 1.07 107.48%
Interest 0.62 0.70 -11.43% 1.36 0.16 750.00% 0.78 0.59 32.20% 0.96 0.73 31.51%
Depreciation 2.21 2.31 -4.33% 2.21 1.05 110.48% 2.05 0.99 107.07% 1.83 0.94 94.68%
PBT 61.07 62.42 -2.16% 69.24 49.77 39.12% 67.22 60.86 10.45% 49.00 29.42 66.55%
Tax 15.36 16.08 -4.48% 19.06 12.96 47.07% 17.69 16.07 10.08% 12.16 7.52 61.70%
PAT 45.71 46.34 -1.36% 50.19 36.81 36.35% 49.53 44.79 10.58% 36.84 21.90 68.22%
PATM 17.39% 19.81% 20.70% 20.81% 21.38% 22.88% 18.08% 19.42%
EPS 8.24 8.35 -1.32% 9.04 6.63 36.35% 8.92 8.07 10.53% 6.64 3.95 68.10%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 265.83 245.26 8.39% 245.29 199.56 22.92% 233.47 210.52 10.90% 206.28 137.97 49.51%
Expenses 205.00 177.64 15.40% 174.20 152.72 14.06% 164.94 153.50 7.45% 156.00 105.64 47.67%
EBITDA 60.83 67.62 -10.04% 71.09 46.84 51.77% 68.53 57.03 20.16% 50.28 32.33 55.52%
EBIDTM 22.88% 27.57% 28.98% 23.47% 29.35% 27.09% 24.37% 23.43%
Other Income 6.25 0.67 832.84% 2.63 6.25 -57.92% 2.03 7.63 -73.39% 2.25 1.10 104.55%
Interest 1.86 1.77 5.08% 1.36 1.20 13.33% 0.78 1.65 -52.73% 0.96 1.66 -42.17%
Depreciation 2.52 2.67 -5.62% 2.56 1.35 89.63% 2.38 1.28 85.94% 2.16 1.23 75.61%
PBT 62.70 63.85 -1.80% 69.79 50.54 38.09% 67.41 61.73 9.20% 49.41 30.54 61.79%
Tax 15.77 16.46 -4.19% 19.20 13.11 46.45% 17.75 16.36 8.50% 12.25 7.75 58.06%
PAT 46.92 47.38 -0.97% 50.59 37.43 35.16% 49.66 45.36 9.48% 37.16 22.78 63.13%
PATM 17.65% 19.32% 20.63% 18.76% 21.27% 21.55% 18.02% 16.51%
EPS 8.39 8.53 -1.64% 9.09 6.72 35.27% 8.94 8.15 9.69% 6.68 4.82 38.59%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 940.61 719.36 484.22 337.66 Net Sales Growth 30.76% 48.56% 43.40% Cost Of Goods Sold 652.10 490.21 317.31 217.68 Gross Profit 288.51 229.16 166.90 119.99 GP Margin 30.67% 31.86% 34.47% 35.54% Total Expenditure 693.57 524.68 344.01 231.80 Power & Fuel Cost - 0.07 0.08 0.05 % Of Sales - 0.01% 0.02% 0.01% Employee Cost - 24.85 18.06 8.80 % Of Sales - 3.45% 3.73% 2.61% Manufacturing Exp. - 0.02 0.02 0.03 % Of Sales - 0.00% 0.00% 0.01% General & Admin Exp. - 5.12 5.59 3.16 % Of Sales - 0.71% 1.15% 0.94% Selling & Distn. Exp. - 0.46 0.11 0.06 % Of Sales - 0.06% 0.02% 0.02% Miscellaneous Exp. - 3.95 2.83 2.02 % Of Sales - 0.55% 0.58% 0.60% EBITDA 247.05 194.68 140.21 105.86 EBITDA Margin 26.26% 27.06% 28.96% 31.35% Other Income 11.50 15.37 4.67 4.16 Interest 3.72 2.19 2.75 5.72 Depreciation 8.30 5.29 1.99 1.84 PBT 246.53 202.59 140.14 102.45 Tax 64.27 52.63 36.95 27.29 Tax Rate 26.07% 25.98% 26.37% 26.64% PAT 182.27 149.96 103.19 75.16 PAT before Minority Interest 182.27 149.96 103.19 75.16 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 19.38% 20.85% 21.31% 22.26% PAT Growth 21.64% 45.32% 37.29% EPS 32.84 27.02 18.59 13.54

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 950.87 793.30 538.13 359.92 Net Sales Growth 19.86% 47.42% 49.51% Cost Of Goods Sold 650.04 548.03 353.49 226.07 Gross Profit 300.83 245.27 184.64 133.84 GP Margin 31.64% 30.92% 34.31% 37.19% Total Expenditure 700.14 589.45 388.13 247.21 Power & Fuel Cost - 2.30 2.23 1.55 % Of Sales - 0.29% 0.41% 0.43% Employee Cost - 26.09 19.39 10.39 % Of Sales - 3.29% 3.60% 2.89% Manufacturing Exp. - 2.88 3.48 3.44 % Of Sales - 0.36% 0.65% 0.96% General & Admin Exp. - 5.68 6.58 3.67 % Of Sales - 0.72% 1.22% 1.02% Selling & Distn. Exp. - 0.46 0.11 0.07 % Of Sales - 0.06% 0.02% 0.02% Miscellaneous Exp. - 4.00 2.84 2.03 % Of Sales - 0.50% 0.53% 0.56% EBITDA 250.73 203.85 150.00 112.71 EBITDA Margin 26.37% 25.70% 27.87% 31.32% Other Income 13.16 15.76 5.12 3.25 Interest 4.96 6.29 3.84 5.75 Depreciation 9.62 6.53 3.40 2.52 PBT 249.31 206.79 147.88 107.69 Tax 64.97 54.13 39.03 28.84 Tax Rate 26.06% 26.18% 26.39% 26.78% PAT 184.33 152.38 107.69 78.07 PAT before Minority Interest 183.86 152.66 108.85 78.85 Minority Interest -0.47 -0.28 -1.16 -0.78 PAT Margin 19.39% 19.21% 20.01% 21.69% PAT Growth 20.52% 41.50% 37.94% EPS 33.21 27.46 19.40 14.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 784.78 479.79 376.46 Share Capital 55.53 47.00 11.75 Total Reserves 729.25 432.79 364.71 Non-Current Liabilities 7.77 13.36 10.42 Secured Loans 1.05 0.00 0.00 Unsecured Loans 0.00 0.33 1.73 Long Term Provisions 0.52 0.24 0.27 Current Liabilities 60.99 59.97 99.19 Trade Payables 6.80 14.41 40.18 Other Current Liabilities 41.92 43.70 54.01 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 12.27 1.86 5.01 Total Liabilities 853.54 553.12 486.07 Net Block 56.18 29.45 26.48 Gross Block 69.29 37.28 33.60 Accumulated Depreciation 13.11 7.82 7.12 Non Current Assets 317.05 178.22 121.54 Capital Work in Progress 0.00 3.68 0.00 Non Current Investment 19.17 10.24 10.18 Long Term Loans & Adv. 25.44 3.78 41.36 Other Non Current Assets 194.93 121.49 35.85 Current Assets 536.48 374.90 364.53 Current Investments 0.00 0.00 0.00 Inventories 88.62 102.41 50.93 Sundry Debtors 238.48 142.21 126.68 Cash & Bank 113.82 91.79 81.51 Other Current Assets 95.57 11.84 9.67 Short Term Loans & Adv. 88.71 26.66 95.73 Net Current Assets 475.49 314.93 265.33 Total Assets 853.53 553.12 486.07

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 798.13 490.72 382.89 Share Capital 55.53 47.00 11.75 Total Reserves 742.60 443.72 371.14 Non-Current Liabilities 80.53 67.90 13.39 Secured Loans 46.05 45.00 0.00 Unsecured Loans 24.37 0.40 3.71 Long Term Provisions 0.52 0.24 0.27 Current Liabilities 89.03 77.90 107.11 Trade Payables 8.08 15.38 43.01 Other Current Liabilities 68.89 62.34 60.63 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 12.07 0.18 3.46 Total Liabilities 970.08 638.63 504.33 Net Block 72.22 44.37 42.86 Gross Block 96.73 62.35 58.73 Accumulated Depreciation 24.51 17.98 15.87 Non Current Assets 423.19 238.19 130.20 Capital Work in Progress 0.00 4.03 0.30 Non Current Investment 10.39 1.97 1.89 Long Term Loans & Adv. 122.26 49.98 41.56 Other Non Current Assets 196.99 128.25 35.90 Current Assets 546.89 400.45 374.14 Current Investments 0.00 0.00 0.00 Inventories 88.86 104.76 54.13 Sundry Debtors 242.62 123.54 116.35 Cash & Bank 119.52 121.22 89.92 Other Current Assets 95.89 13.36 16.87 Short Term Loans & Adv. 87.44 37.57 96.86 Net Current Assets 457.85 322.55 267.03 Total Assets 970.08 638.64 504.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -72.93 23.14 17.40 PBT 202.59 140.14 102.45 Adjustment -10.08 -0.45 4.18 Changes in Working Capital -223.05 -76.40 -88.61 Cash after chg. in Working capital -30.54 63.30 18.03 Interest Paid 0.00 0.00 0.00 Tax Paid -42.40 -40.16 -0.63 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -68.67 -19.40 -5.72 Net Fixed Assets -28.33 -7.36 Net Investments -8.93 -0.06 Others -31.41 -11.98 Cash from Financing Activity 156.00 -4.15 -4.57 Net Cash Inflow / Outflow 14.40 -0.41 7.11 Opening Cash & Equivalents 52.25 52.66 45.55 Closing Cash & Equivalent 66.65 52.25 52.66

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -116.02 4.20 27.60 PBT 206.79 147.88 107.69 Adjustment -5.08 1.77 4.86 Changes in Working Capital -275.73 -103.21 -84.30 Cash after chg. in Working capital -74.03 46.44 28.25 Interest Paid 0.00 0.00 0.00 Tax Paid -41.99 -42.24 -0.65 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -69.52 -21.42 -11.78 Net Fixed Assets -28.33 -7.36 Net Investments -8.93 -0.06 Others -32.26 -14.00 Cash from Financing Activity 176.20 37.84 -5.20 Net Cash Inflow / Outflow -9.34 20.62 10.62 Opening Cash & Equivalents 81.67 61.05 50.43 Closing Cash & Equivalent 72.33 81.67 61.05

Financial Ratios

Standalone /

Consolidated

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 141.32 102.08 80.10 ROA 21.32% 19.86% 17.52% ROE 23.72% 24.10% 22.16% ROCE 32.34% 31.81% 30.00% Fixed Asset Turnover 13.50 13.67 9.20 Receivable days 96.58 101.34 117.90 Inventory Days 48.46 57.79 46.51 Payable days 7.90 31.40 60.63 Cash Conversion Cycle 137.14 127.73 103.77 Total Debt/Equity 0.00 0.00 0.11 Interest Cover 93.65 52.02 18.90

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 143.73 104.41 81.47 ROA 18.98% 19.05% 17.88% ROE 23.69% 24.92% 23.03% ROCE 30.33% 32.89% 32.80% Fixed Asset Turnover 9.97 8.89 7.08 Receivable days 84.23 81.35 106.30 Inventory Days 44.54 53.88 45.41 Payable days 7.81 30.15 67.26 Cash Conversion Cycle 120.96 105.08 84.45 Total Debt/Equity 0.09 0.09 0.01 Interest Cover 33.88 39.50 19.74

Annual Reports:

FY 2024

FY 2023

News Update:

EMS gets nod to acquire 100% stake in M/s EMS Realtech
13th Aug 2025, 14:27 PM

Post transaction, the M/s EMS Realtech will become wholly owned subsidiary of the company
Read More
EMS receives LoA from UP Jal Nigam (Urban)
18th Jul 2025, 15:30 PM

The order value (excluding GST) is approximately Rs 98.80 crore
Read More
EMS receives Letter of Award from Deltabulk Shipping India
18th Jul 2025, 09:20 AM

The estimated order value (excluding GST) is around Rs 19.46 crore
Read More
EMS gets LoA worth Rs 781.98 crore from Kolkata Municipal Corporation
24th Jun 2025, 16:13 PM

The company has received LoA for pollution abatement work for rejuvenation of River Adi Ganga, Kolkata, West Bengal
Read More
EMS gets lowest bidder status for project worth Rs 98.79 crore
23rd Jun 2025, 12:39 PM

The order is to be executed within 21 months
Read More
EMS receives lowest bidder status from UP Jal Nigam (Urban)
21st Jun 2025, 16:30 PM

The estimated order value (excluding GST) is around Rs 104.05 crore
Read More
EMS receives lowest bidder status from UP Jal Nigam
18th Jun 2025, 09:58 AM

The estimated order value (excluding GST) is approximately Rs 18381.49 lakh
Read More

EMS Ltd.

Engineering - Construction

BSE: 543983 | NSE: EMSLIMITED

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update:

EMS Ltd.

Engineering - Construction

BSE: 543983 | NSE: EMSLIMITED

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update: