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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,158.59
16.48
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,082.85
0.26%
3.00

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
21.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
11.12

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
19.45

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: 27-09-2025)

Description 2024 2025 2026 2027
Adj EPS 33.05
P/E Ratio 17.24
Revenue 965.83
EBITDA 251.17
Net Income 183.54
ROA 17.19
P/B Ratio 3.24
ROE 20.69
FCFF 27.62
FCFF Yield 0.89
Net Debt -75.67
BVPS 175.7

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 211.32 203.72 3.73% 262.87 233.94 12.37% 242.40 176.89 37.03% 231.62 195.74 18.33%
Expenses 160.00 154.15 3.80% 203.69 168.98 20.54% 172.17 132.13 30.30% 163.56 140.90 16.08%
EBITDA 51.33 49.57 3.55% 59.18 64.96 -8.90% 70.23 44.76 56.90% 68.07 54.85 24.10%
EBIDTM 24.29% 24.33% 22.51% 27.77% 28.97% 25.30% 29.39% 28.02%
Other Income 2.20 2.22 -0.90% 4.72 0.47 904.26% 2.58 6.22 -58.52% 1.98 7.60 -73.95%
Interest 1.54 0.96 60.42% 0.62 0.70 -11.43% 1.36 0.16 750.00% 0.78 0.59 32.20%
Depreciation 1.88 1.83 2.73% 2.21 2.31 -4.33% 2.21 1.05 110.48% 2.05 0.99 107.07%
PBT 50.10 49.00 2.24% 61.07 62.42 -2.16% 69.24 49.77 39.12% 67.22 60.86 10.45%
Tax 12.72 12.16 4.61% 15.36 16.08 -4.48% 19.06 12.96 47.07% 17.69 16.07 10.08%
PAT 37.38 36.84 1.47% 45.71 46.34 -1.36% 50.19 36.81 36.35% 49.53 44.79 10.58%
PATM 17.69% 18.08% 17.39% 19.81% 20.70% 20.81% 21.38% 22.88%
EPS 6.74 6.64 1.51% 8.24 8.35 -1.32% 9.04 6.63 36.35% 8.92 8.07 10.53%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 238.89 206.28 15.81% 265.83 245.26 8.39% 245.29 199.56 22.92% 233.47 210.52 10.90%
Expenses 184.78 156.00 18.45% 205.00 177.64 15.40% 174.20 152.72 14.06% 164.94 153.50 7.45%
EBITDA 54.11 50.28 7.62% 60.83 67.62 -10.04% 71.09 46.84 51.77% 68.53 57.03 20.16%
EBIDTM 22.65% 24.37% 22.88% 27.57% 28.98% 23.47% 29.35% 27.09%
Other Income 2.33 2.25 3.56% 6.25 0.67 832.84% 2.63 6.25 -57.92% 2.03 7.63 -73.39%
Interest 3.05 0.96 217.71% 1.86 1.77 5.08% 1.36 1.20 13.33% 0.78 1.65 -52.73%
Depreciation 2.55 2.16 18.06% 2.52 2.67 -5.62% 2.56 1.35 89.63% 2.38 1.28 85.94%
PBT 50.84 49.41 2.89% 62.70 63.85 -1.80% 69.79 50.54 38.09% 67.41 61.73 9.20%
Tax 12.78 12.25 4.33% 15.77 16.46 -4.19% 19.20 13.11 46.45% 17.75 16.36 8.50%
PAT 38.06 37.16 2.42% 46.92 47.38 -0.97% 50.59 37.43 35.16% 49.66 45.36 9.48%
PATM 15.93% 18.02% 17.65% 19.32% 20.63% 18.76% 21.27% 21.55%
EPS 6.82 6.68 2.10% 8.39 8.53 -1.64% 9.09 6.72 35.27% 8.94 8.15 9.69%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 948.21 940.62 719.36 484.22 337.66 Net Sales Growth 17.02% 30.76% 48.56% 43.40% Cost Of Goods Sold 656.88 652.10 490.21 317.31 217.68 Gross Profit 291.33 288.51 229.16 166.90 119.99 GP Margin 30.72% 30.67% 31.86% 34.47% 35.54% Total Expenditure 699.42 693.56 524.68 344.01 231.80 Power & Fuel Cost - 0.06 0.07 0.08 0.05 % Of Sales - 0.01% 0.01% 0.02% 0.01% Employee Cost - 30.01 24.85 18.06 8.80 % Of Sales - 3.19% 3.45% 3.73% 2.61% Manufacturing Exp. - 0.04 0.02 0.02 0.03 % Of Sales - 0.00% 0.00% 0.00% 0.01% General & Admin Exp. - 7.54 5.12 5.59 3.16 % Of Sales - 0.80% 0.71% 1.15% 0.94% Selling & Distn. Exp. - 0.14 0.46 0.11 0.06 % Of Sales - 0.01% 0.06% 0.02% 0.02% Miscellaneous Exp. - 3.66 3.95 2.83 2.02 % Of Sales - 0.39% 0.55% 0.58% 0.60% EBITDA 248.81 247.06 194.68 140.21 105.86 EBITDA Margin 26.24% 26.27% 27.06% 28.96% 31.35% Other Income 11.48 11.51 15.37 4.67 4.16 Interest 4.30 3.73 2.19 2.75 5.72 Depreciation 8.35 8.30 5.29 1.99 1.84 PBT 247.63 246.53 202.59 140.14 102.45 Tax 64.83 64.26 52.63 36.95 27.29 Tax Rate 26.18% 26.07% 25.98% 26.37% 26.64% PAT 182.81 182.27 149.96 103.19 75.16 PAT before Minority Interest 182.81 182.27 149.96 103.19 75.16 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 19.28% 19.38% 20.85% 21.31% 22.26% PAT Growth 10.94% 21.55% 45.32% 37.29% EPS 32.94 32.84 27.02 18.59 13.54

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 983.48 965.83 793.31 538.13 359.92 Net Sales Growth 14.14% 21.75% 47.42% 49.51% Cost Of Goods Sold 671.69 662.34 548.03 353.49 226.07 Gross Profit 311.79 303.49 245.28 184.64 133.84 GP Margin 31.70% 31.42% 30.92% 34.31% 37.19% Total Expenditure 728.92 711.71 589.46 388.13 247.21 Power & Fuel Cost - 2.32 2.30 2.23 1.55 % Of Sales - 0.24% 0.29% 0.41% 0.43% Employee Cost - 31.17 26.09 19.39 10.39 % Of Sales - 3.23% 3.29% 3.60% 2.89% Manufacturing Exp. - 3.76 2.88 3.48 3.44 % Of Sales - 0.39% 0.36% 0.65% 0.96% General & Admin Exp. - 8.31 5.68 6.58 3.67 % Of Sales - 0.86% 0.72% 1.22% 1.02% Selling & Distn. Exp. - 0.20 0.47 0.11 0.07 % Of Sales - 0.02% 0.06% 0.02% 0.02% Miscellaneous Exp. - 3.61 4.00 2.84 2.03 % Of Sales - 0.37% 0.50% 0.53% 0.56% EBITDA 254.56 254.12 203.85 150.00 112.71 EBITDA Margin 25.88% 26.31% 25.70% 27.87% 31.32% Other Income 13.24 15.87 15.76 5.12 3.25 Interest 7.05 11.39 6.29 3.84 5.75 Depreciation 10.01 9.62 6.53 3.40 2.52 PBT 250.74 248.98 206.79 147.88 107.69 Tax 65.50 65.20 54.13 39.03 28.84 Tax Rate 26.12% 26.19% 26.18% 26.39% 26.78% PAT 185.23 183.54 152.38 107.69 78.07 PAT before Minority Interest 184.63 183.78 152.66 108.85 78.85 Minority Interest -0.60 -0.24 -0.28 -1.16 -0.78 PAT Margin 18.83% 19.00% 19.21% 20.01% 21.69% PAT Growth 10.70% 20.45% 41.50% 37.94% EPS 33.37 33.07 27.46 19.40 14.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 961.06 784.78 479.79 376.46 Share Capital 55.53 55.53 47.00 11.75 Total Reserves 905.53 729.25 432.79 364.71 Non-Current Liabilities 20.58 7.77 13.36 10.42 Secured Loans 10.45 1.05 0.00 0.00 Unsecured Loans 0.00 0.00 0.33 1.73 Long Term Provisions 0.90 0.52 0.24 0.27 Current Liabilities 78.33 60.99 59.97 99.19 Trade Payables 12.03 6.80 14.41 40.18 Other Current Liabilities 50.23 41.92 43.70 54.01 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 16.07 12.27 1.86 5.01 Total Liabilities 1,059.97 853.54 553.12 486.07 Net Block 54.22 56.18 29.45 26.48 Gross Block 75.19 69.29 37.28 33.60 Accumulated Depreciation 20.98 13.11 7.82 7.12 Non Current Assets 322.84 272.16 178.22 121.54 Capital Work in Progress 0.00 0.00 3.68 0.00 Non Current Investment 26.43 19.17 10.24 10.18 Long Term Loans & Adv. 23.81 25.44 3.78 41.36 Other Non Current Assets 191.46 150.03 121.49 35.85 Current Assets 737.13 581.38 374.90 364.53 Current Investments 0.00 0.00 0.00 0.00 Inventories 48.12 88.62 102.41 50.93 Sundry Debtors 376.99 238.48 142.21 126.68 Cash & Bank 158.30 105.68 91.79 81.51 Other Current Assets 153.73 6.86 11.84 9.67 Short Term Loans & Adv. 142.41 141.74 26.66 95.73 Net Current Assets 658.80 520.39 314.93 265.33 Total Assets 1,059.97 853.54 553.12 486.07

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 975.68 798.13 490.72 382.89 Share Capital 55.53 55.53 47.00 11.75 Total Reserves 920.15 742.60 443.72 371.14 Non-Current Liabilities 94.49 80.53 67.90 13.39 Secured Loans 57.89 46.05 45.00 0.00 Unsecured Loans 25.08 24.37 0.40 3.71 Long Term Provisions 0.90 0.52 0.24 0.27 Current Liabilities 91.94 89.03 77.90 107.11 Trade Payables 14.64 8.08 15.38 43.01 Other Current Liabilities 61.82 68.89 62.34 60.63 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 15.48 12.07 0.18 3.46 Total Liabilities 1,164.74 970.08 638.63 504.33 Net Block 68.74 72.22 44.37 42.86 Gross Block 102.42 96.73 62.35 58.73 Accumulated Depreciation 33.67 24.51 17.98 15.87 Non Current Assets 415.20 378.30 238.19 130.20 Capital Work in Progress 0.00 0.00 4.03 0.30 Non Current Investment 18.14 10.39 1.97 1.89 Long Term Loans & Adv. 116.88 122.26 49.98 41.56 Other Non Current Assets 184.52 152.09 128.25 35.90 Current Assets 749.54 591.78 400.45 374.14 Current Investments 0.00 0.00 0.00 0.00 Inventories 48.12 88.62 104.76 54.13 Sundry Debtors 376.79 242.62 123.54 116.35 Cash & Bank 161.66 111.38 121.22 89.92 Other Current Assets 162.98 8.69 13.36 16.87 Short Term Loans & Adv. 148.42 140.47 37.57 96.86 Net Current Assets 657.60 502.74 322.55 267.03 Total Assets 1,164.74 970.08 638.64 504.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 30.46 -72.83 23.14 17.40 PBT 246.53 202.59 140.14 102.45 Adjustment 0.91 -10.08 -0.45 4.18 Changes in Working Capital -156.20 -222.95 -76.40 -88.61 Cash after chg. in Working capital 91.25 -30.44 63.30 18.03 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -60.79 -42.40 -40.16 -0.63 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 23.06 -81.96 -19.40 -5.72 Net Fixed Assets -5.90 -28.33 -7.36 Net Investments -7.26 -8.93 -0.06 Others 36.22 -44.70 -11.98 Cash from Financing Activity 2.40 156.00 -4.15 -4.57 Net Cash Inflow / Outflow 55.92 1.21 -0.41 7.11 Opening Cash & Equivalents 35.03 33.82 52.66 45.55 Closing Cash & Equivalent 90.95 35.03 52.25 52.66

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 33.54 -115.92 4.20 27.60 PBT 248.98 206.79 147.88 107.69 Adjustment 9.24 -5.08 1.77 4.86 Changes in Working Capital -162.42 -275.63 -103.21 -84.30 Cash after chg. in Working capital 95.81 -73.93 46.44 28.25 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -62.27 -41.99 -42.24 -0.65 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 19.19 -82.81 -21.42 -11.78 Net Fixed Assets -5.90 -28.33 -7.36 Net Investments -7.26 -8.93 -0.06 Others 32.35 -45.55 -14.00 Cash from Financing Activity 0.85 176.20 37.84 -5.20 Net Cash Inflow / Outflow 53.58 -22.53 20.62 10.62 Opening Cash & Equivalents 40.72 63.24 61.05 50.43 Closing Cash & Equivalent 94.30 40.72 81.67 61.05

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 173.07 141.32 102.08 80.10 ROA 19.05% 21.32% 19.86% 17.52% ROE 20.88% 23.72% 24.10% 22.16% ROCE 28.43% 32.34% 31.81% 30.00% Fixed Asset Turnover 13.02 13.50 13.67 9.20 Receivable days 119.41 96.58 101.34 117.90 Inventory Days 26.53 48.46 57.79 46.51 Payable days 5.27 7.90 31.40 60.63 Cash Conversion Cycle 140.67 137.14 127.73 103.77 Total Debt/Equity 0.01 0.00 0.00 0.11 Interest Cover 67.08 93.65 52.02 18.90

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 175.70 143.73 104.41 81.47 ROA 17.22% 18.98% 19.05% 17.88% ROE 20.72% 23.69% 24.92% 23.03% ROCE 26.98% 30.33% 32.89% 32.80% Fixed Asset Turnover 9.70 9.97 8.89 7.08 Receivable days 117.04 84.23 81.35 106.30 Inventory Days 25.84 44.49 53.88 45.41 Payable days 6.26 7.81 30.15 67.26 Cash Conversion Cycle 136.62 120.91 105.08 84.45 Total Debt/Equity 0.09 0.09 0.09 0.01 Interest Cover 22.87 33.88 39.50 19.74

Annual Reports:

FY 2025

FY 2024

FY 2023

News Update:

EMS secures LoA worth Rs 104.06 crore from UP Jal Nigam
16th Aug 2025, 18:02 PM

The order is to be executed within 24 months
Read More
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 - Quarterly Results
12th Aug 2025, 19:47 PM

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 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: