Nifty

:

25884.80

Sensex

:

84587.01

-74.70 (-0.29%)
-313.70 (-0.37%)

Login

Nifty
Sensex

:
:

25884.80
84587.01

-74.70 (-0.29%)
-313.70 (-0.37%)

EMS Ltd.

Engineering - Construction

Rating :

49/99

BSE: 543983 | NSE: EMSLIMITED

Watchlist

NSE BSE

432.25

24-Nov-2025

Open
High
Low
Previous Close

452.1
454.05
429
454.05

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

318733
139894424
1016
429

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,406.15
14.74
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,433.31
0.35%
2.31

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

-
-
-

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 144.41 231.07 -37.50% 211.32 203.72 3.73% 262.87 233.94 12.37% 242.40 176.89 37.03%
Expenses 109.44 163.00 -32.86% 160.00 154.15 3.80% 203.69 168.98 20.54% 172.17 132.13 30.30%
EBITDA 34.97 68.07 -48.63% 51.33 49.57 3.55% 59.18 64.96 -8.90% 70.23 44.76 56.90%
EBIDTM 24.22% 29.46% 24.29% 24.33% 22.51% 27.77% 28.97% 25.30%
Other Income 4.33 1.98 118.69% 2.20 2.22 -0.90% 4.72 0.47 904.26% 2.58 6.22 -58.52%
Interest 1.12 0.78 43.59% 1.54 0.96 60.42% 0.62 0.70 -11.43% 1.36 0.16 750.00%
Depreciation 1.87 2.05 -8.78% 1.88 1.83 2.73% 2.21 2.31 -4.33% 2.21 1.05 110.48%
PBT 36.31 67.22 -45.98% 50.10 49.00 2.24% 61.07 62.42 -2.16% 69.24 49.77 39.12%
Tax 8.28 17.69 -53.19% 12.72 12.16 4.61% 15.36 16.08 -4.48% 19.06 12.96 47.07%
PAT 28.03 49.53 -43.41% 37.38 36.84 1.47% 45.71 46.34 -1.36% 50.19 36.81 36.35%
PATM 19.41% 21.44% 17.69% 18.08% 17.39% 19.81% 20.70% 20.81%
EPS 5.05 8.92 -43.39% 6.74 6.64 1.51% 8.24 8.35 -1.32% 9.04 6.63 36.35%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 172.47 233.47 -26.13% 238.89 206.28 15.81% 265.83 245.26 8.39% 245.29 199.56 22.92%
Expenses 136.31 164.94 -17.36% 184.78 156.00 18.45% 205.00 177.64 15.40% 174.20 152.72 14.06%
EBITDA 36.16 68.53 -47.23% 54.11 50.28 7.62% 60.83 67.62 -10.04% 71.09 46.84 51.77%
EBIDTM 20.97% 29.35% 22.65% 24.37% 22.88% 27.57% 28.98% 23.47%
Other Income 5.39 2.03 165.52% 2.33 2.25 3.56% 6.25 0.67 832.84% 2.63 6.25 -57.92%
Interest 2.65 0.78 239.74% 3.05 0.96 217.71% 1.86 1.77 5.08% 1.36 1.20 13.33%
Depreciation 2.48 2.38 4.20% 2.55 2.16 18.06% 2.52 2.67 -5.62% 2.56 1.35 89.63%
PBT 36.42 67.41 -45.97% 50.84 49.41 2.89% 62.70 63.85 -1.80% 69.79 50.54 38.09%
Tax 8.28 17.75 -53.35% 12.78 12.25 4.33% 15.77 16.46 -4.19% 19.20 13.11 46.45%
PAT 28.14 49.66 -43.33% 38.06 37.16 2.42% 46.92 47.38 -0.97% 50.59 37.43 35.16%
PATM 16.32% 21.27% 15.93% 18.02% 17.65% 19.32% 20.63% 18.76%
EPS 5.08 8.94 -43.18% 6.82 6.68 2.10% 8.39 8.53 -1.64% 9.09 6.72 35.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 861.00 940.62 719.36 484.22 337.66 Net Sales Growth 1.82% 30.76% 48.56% 43.40% Cost Of Goods Sold 599.74 652.10 490.21 317.31 217.68 Gross Profit 261.26 288.51 229.16 166.90 119.99 GP Margin 30.34% 30.67% 31.86% 34.47% 35.54% Total Expenditure 645.30 693.56 524.68 344.01 231.80 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 215.71 247.06 194.68 140.21 105.86 EBITDA Margin 25.05% 26.27% 27.06% 28.96% 31.35% Other Income 13.83 11.51 15.37 4.67 4.16 Interest 4.64 3.73 2.19 2.75 5.72 Depreciation 8.17 8.30 5.29 1.99 1.84 PBT 216.72 246.53 202.59 140.14 102.45 Tax 55.42 64.26 52.63 36.95 27.29 Tax Rate 25.57% 26.07% 25.98% 26.37% 26.64% PAT 161.31 182.27 149.96 103.19 75.16 PAT before Minority Interest 161.31 182.27 149.96 103.19 75.16 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 18.74% 19.38% 20.85% 21.31% 22.26% PAT Growth -4.84% 21.55% 45.32% 37.29% EPS 29.06 32.84 27.02 18.59 13.54

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 922.48 965.83 793.31 538.13 359.92 Net Sales Growth 4.29% 21.75% 47.42% 49.51% Cost Of Goods Sold 635.14 662.34 548.03 353.49 226.07 Gross Profit 287.34 303.49 245.28 184.64 133.84 GP Margin 31.15% 31.42% 30.92% 34.31% 37.19% Total Expenditure 700.29 711.71 589.46 388.13 247.21 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 222.19 254.12 203.85 150.00 112.71 EBITDA Margin 24.09% 26.31% 25.70% 27.87% 31.32% Other Income 16.60 15.87 15.76 5.12 3.25 Interest 8.92 11.39 6.29 3.84 5.75 Depreciation 10.11 9.62 6.53 3.40 2.52 PBT 219.75 248.98 206.79 147.88 107.69 Tax 56.03 65.20 54.13 39.03 28.84 Tax Rate 25.50% 26.19% 26.18% 26.39% 26.78% PAT 163.71 183.54 152.38 107.69 78.07 PAT before Minority Interest 163.21 183.78 152.66 108.85 78.85 Minority Interest -0.50 -0.24 -0.28 -1.16 -0.78 PAT Margin 17.75% 19.00% 19.21% 20.01% 21.69% PAT Growth -4.61% 20.45% 41.50% 37.94% EPS 29.50 33.07 27.46 19.40 14.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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

Right to Left

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

Right to Left

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:

News Update:

EMS secures LoA worth Rs 183.81 crore
16th Oct 2025, 17:21 PM

The LoA is for construction of various components for Fatehpur Sewerage and sewage treatment scheme Zone-1 Distt. Fatehpur
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