Nifty
:
24971.90
Sensex
:
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)
Nifty
Sensex
:
:
24971.90
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)

EMS Ltd.

Engineering - Construction

Rating :
63/99

BSE: 543983 | NSE: EMSLIMITED

NSE BSE
585.60
23-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  582.95
  •  591.95
  •  581.45
  •  581.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  243722
  •  143102014
  •  1016
  •  535.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,251.88
  • 17.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,176.14
  • 0.26%
  • 3.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.70%
  • 2.43%
  • 24.85%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.32%
  • 2.51%

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
19.93
17.72
Revenue
793
965
EBITDA
204
Net Income
152
184
ROA
18.9
P/B Ratio
4.14
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
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
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
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
-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.)
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 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

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.