Nifty

:

23581.15

Sensex

:

76070.84

172.35 (0.74%)
567.99 (0.75%)

Login

Nifty
Sensex

:
:

23581.15
76070.84

172.35 (0.74%)
567.99 (0.75%)

EMS Ltd.

Engineering - Construction

Rating :

47/99

BSE: 543983 | NSE: EMSLIMITED

Watchlist

NSE BSE

278.40

17-Mar-2026

Open
High
Low
Previous Close

277.35
289.75
275
277.80

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

315670
88652780.9
695.4
256.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,549.31
11.78
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,576.47
0.54%
1.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
23.91
21.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
20.77
11.12

PAT CAGR (%)

10 Years
5 Years
3 Years

-
20.62
19.45

P:E (Median)

8 Years
5 Years
3 Years

-
-
19.83

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
13.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 168.75 242.15 -30.31% 144.41 231.07 -37.50% 211.32 203.72 3.73% 262.87 233.94 12.37%
Expenses 141.60 171.92 -17.64% 109.44 163.00 -32.86% 160.00 154.15 3.80% 203.69 168.98 20.54%
EBITDA 27.15 70.23 -61.34% 34.97 68.07 -48.63% 51.33 49.57 3.55% 59.18 64.96 -8.90%
EBIDTM 16.09% 29.00% 24.22% 29.46% 24.29% 24.33% 22.51% 27.77%
Other Income 2.39 2.58 -7.36% 4.33 1.98 118.69% 2.20 2.22 -0.90% 4.72 0.47 904.26%
Interest 2.09 1.36 53.68% 1.12 0.78 43.59% 1.54 0.96 60.42% 0.62 0.70 -11.43%
Depreciation 1.96 2.21 -11.31% 1.87 2.05 -8.78% 1.88 1.83 2.73% 2.21 2.31 -4.33%
PBT 25.49 69.24 -63.19% 36.31 67.22 -45.98% 50.10 49.00 2.24% 61.07 62.42 -2.16%
Tax 7.72 19.06 -59.50% 8.28 17.69 -53.19% 12.72 12.16 4.61% 15.36 16.08 -4.48%
PAT 17.78 50.19 -64.57% 28.03 49.53 -43.41% 37.38 36.84 1.47% 45.71 46.34 -1.36%
PATM 10.54% 20.73% 19.41% 21.44% 17.69% 18.08% 17.39% 19.81%
EPS 3.20 9.04 -64.60% 5.05 8.92 -43.39% 6.74 6.64 1.51% 8.24 8.35 -1.32%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 200.35 245.29 -18.32% 172.47 233.47 -26.13% 238.89 206.28 15.81% 265.83 245.26 8.39%
Expenses 169.61 174.20 -2.63% 136.31 164.94 -17.36% 184.78 156.00 18.45% 205.00 177.64 15.40%
EBITDA 30.75 71.09 -56.74% 36.16 68.53 -47.23% 54.11 50.28 7.62% 60.83 67.62 -10.04%
EBIDTM 15.35% 28.98% 20.97% 29.35% 22.65% 24.37% 22.88% 27.57%
Other Income 2.53 2.63 -3.80% 5.39 2.03 165.52% 2.33 2.25 3.56% 6.25 0.67 832.84%
Interest 3.48 1.36 155.88% 2.65 0.78 239.74% 3.05 0.96 217.71% 1.86 1.77 5.08%
Depreciation 2.63 2.56 2.73% 2.48 2.38 4.20% 2.55 2.16 18.06% 2.52 2.67 -5.62%
PBT 27.16 69.79 -61.08% 36.42 67.41 -45.97% 50.84 49.41 2.89% 62.70 63.85 -1.80%
Tax 7.88 19.20 -58.96% 8.28 17.75 -53.35% 12.78 12.25 4.33% 15.77 16.46 -4.19%
PAT 19.28 50.59 -61.89% 28.14 49.66 -43.33% 38.06 37.16 2.42% 46.92 47.38 -0.97%
PATM 9.62% 20.63% 16.32% 21.27% 15.93% 18.02% 17.65% 19.32%
EPS 3.39 9.09 -62.71% 5.08 8.94 -43.18% 6.82 6.68 2.10% 8.39 8.53 -1.64%

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
Net Sales 787.35 940.62 719.36 484.22 337.66 306.94 315.82 313.05 Net Sales Growth -13.56% 30.76% 48.56% 43.40% 10.01% -2.81% 0.88% Cost Of Goods Sold 565.85 652.10 490.21 317.31 217.68 200.46 211.38 220.05 Gross Profit 221.50 288.51 229.16 166.90 119.99 106.48 104.44 93.01 GP Margin 28.13% 30.67% 31.86% 34.47% 35.54% 34.69% 33.07% 29.71% Total Expenditure 614.73 693.56 524.68 344.01 231.80 211.89 221.06 226.91 Power & Fuel Cost - 0.06 0.07 0.08 0.05 0.05 0.04 0.04 % Of Sales - 0.01% 0.01% 0.02% 0.01% 0.02% 0.01% 0.01% Employee Cost - 30.01 24.85 18.06 8.80 1.36 2.10 1.45 % Of Sales - 3.19% 3.45% 3.73% 2.61% 0.44% 0.66% 0.46% Manufacturing Exp. - 0.04 0.02 0.02 0.03 0.05 0.04 0.03 % Of Sales - 0.00% 0.00% 0.00% 0.01% 0.02% 0.01% 0.01% General & Admin Exp. - 7.54 5.12 5.59 3.16 6.33 5.68 4.18 % Of Sales - 0.80% 0.71% 1.15% 0.94% 2.06% 1.80% 1.34% Selling & Distn. Exp. - 0.14 0.46 0.11 0.06 0.00 0.00 0.01 % Of Sales - 0.01% 0.06% 0.02% 0.02% 0% 0% 0.00% Miscellaneous Exp. - 3.66 3.95 2.83 2.02 3.65 1.82 1.16 % Of Sales - 0.39% 0.55% 0.58% 0.60% 1.19% 0.58% 0.37% EBITDA 172.63 247.06 194.68 140.21 105.86 95.05 94.76 86.14 EBITDA Margin 21.93% 26.27% 27.06% 28.96% 31.35% 30.97% 30.00% 27.52% Other Income 13.64 11.51 15.37 4.67 4.16 5.45 6.58 5.20 Interest 5.37 3.73 2.19 2.75 5.72 4.45 2.90 2.59 Depreciation 7.92 8.30 5.29 1.99 1.84 0.92 0.95 0.81 PBT 172.97 246.53 202.59 140.14 102.45 95.12 97.50 87.94 Tax 44.08 64.26 52.63 36.95 27.29 25.30 25.63 25.41 Tax Rate 25.48% 26.07% 25.98% 26.37% 26.64% 26.60% 26.29% 28.89% PAT 128.90 182.27 149.96 103.19 75.16 69.82 71.86 62.53 PAT before Minority Interest 128.90 182.27 149.96 103.19 75.16 69.82 71.86 62.53 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 16.37% 19.38% 20.85% 21.31% 22.26% 22.75% 22.75% 19.97% PAT Growth -29.52% 21.55% 45.32% 37.29% 7.65% -2.84% 14.92% EPS 23.23 32.84 27.02 18.59 13.54 12.58 12.95 11.27

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 877.54 965.83 793.31 538.13 359.92 330.70 325.64 Net Sales Growth -5.67% 21.75% 47.42% 49.51% 8.84% 1.55% Cost Of Goods Sold 620.28 662.34 548.03 353.49 226.07 7.48 -16.63 Gross Profit 257.26 303.49 245.28 184.64 133.84 323.23 342.27 GP Margin 29.32% 31.42% 30.92% 34.31% 37.19% 97.74% 105.11% Total Expenditure 695.70 711.71 589.46 388.13 247.21 231.80 229.59 Power & Fuel Cost - 2.32 2.30 2.23 1.55 7.30 8.06 % Of Sales - 0.24% 0.29% 0.41% 0.43% 2.21% 2.48% Employee Cost - 31.17 26.09 19.39 10.39 2.15 2.83 % Of Sales - 3.23% 3.29% 3.60% 2.89% 0.65% 0.87% Manufacturing Exp. - 3.76 2.88 3.48 3.44 203.28 226.80 % Of Sales - 0.39% 0.36% 0.65% 0.96% 61.47% 69.65% General & Admin Exp. - 8.31 5.68 6.58 3.67 9.62 6.69 % Of Sales - 0.86% 0.72% 1.22% 1.02% 2.91% 2.05% Selling & Distn. Exp. - 0.20 0.47 0.11 0.07 0.00 0.00 % Of Sales - 0.02% 0.06% 0.02% 0.02% 0% 0% Miscellaneous Exp. - 3.61 4.00 2.84 2.03 1.97 1.83 % Of Sales - 0.37% 0.50% 0.53% 0.56% 0.60% 0.56% EBITDA 181.85 254.12 203.85 150.00 112.71 98.90 96.05 EBITDA Margin 20.72% 26.31% 25.70% 27.87% 31.32% 29.91% 29.50% Other Income 16.50 15.87 15.76 5.12 3.25 5.48 6.72 Interest 11.04 11.39 6.29 3.84 5.75 4.45 2.90 Depreciation 10.18 9.62 6.53 3.40 2.52 1.74 1.57 PBT 177.12 248.98 206.79 147.88 107.69 98.19 98.30 Tax 44.71 65.20 54.13 39.03 28.84 26.28 25.87 Tax Rate 25.24% 26.19% 26.18% 26.39% 26.78% 26.76% 26.32% PAT 132.40 183.54 152.38 107.69 78.07 71.88 72.43 PAT before Minority Interest 131.55 183.78 152.66 108.85 78.85 71.91 72.43 Minority Interest -0.85 -0.24 -0.28 -1.16 -0.78 -0.03 0.00 PAT Margin 15.09% 19.00% 19.21% 20.01% 21.69% 21.74% 22.24% PAT Growth -28.35% 20.45% 41.50% 37.94% 8.61% -0.76% EPS 23.86 33.07 27.46 19.40 14.07 12.95 13.05

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
Shareholder's Funds 961.06 784.78 479.79 376.46 301.76 231.94 160.08 Share Capital 55.53 55.53 47.00 11.75 11.75 11.75 11.75 Total Reserves 905.53 729.25 432.79 364.71 290.01 220.19 148.33 Non-Current Liabilities 20.58 7.77 13.36 10.42 7.36 15.65 16.24 Secured Loans 10.45 1.05 0.00 0.00 0.06 0.42 0.17 Unsecured Loans 0.00 0.00 0.33 1.73 0.58 10.22 14.12 Long Term Provisions 0.90 0.52 0.24 0.27 0.00 0.00 0.00 Current Liabilities 78.33 60.99 59.97 99.19 62.63 76.11 106.44 Trade Payables 12.03 6.80 14.41 40.18 32.14 37.23 37.45 Other Current Liabilities 50.23 41.92 43.70 54.01 3.78 10.19 38.91 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 2.36 Short Term Provisions 16.07 12.27 1.86 5.01 26.72 28.69 27.72 Total Liabilities 1,059.97 853.54 553.12 486.07 371.75 323.70 282.76 Net Block 54.22 56.18 29.45 26.48 33.83 28.69 3.96 Gross Block 75.19 69.29 37.28 33.60 39.81 33.76 8.08 Accumulated Depreciation 20.98 13.11 7.82 7.12 5.99 5.07 4.12 Non Current Assets 322.84 272.16 178.22 121.54 37.58 31.73 5.96 Capital Work in Progress 0.00 0.00 3.68 0.00 0.00 0.00 0.00 Non Current Investment 26.43 19.17 10.24 10.18 3.69 2.98 1.93 Long Term Loans & Adv. 23.81 25.44 3.78 41.36 0.07 0.06 0.08 Other Non Current Assets 191.46 150.03 121.49 35.85 0.00 0.00 0.00 Current Assets 737.13 581.38 374.90 364.53 334.17 291.97 276.80 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 48.12 88.62 102.41 50.93 35.12 42.90 26.23 Sundry Debtors 376.99 238.48 142.21 126.68 91.45 35.83 36.04 Cash & Bank 158.30 105.68 91.79 81.51 101.28 101.46 122.01 Other Current Assets 153.73 6.86 11.84 9.67 106.32 111.79 92.51 Short Term Loans & Adv. 142.41 141.74 26.66 95.73 96.88 103.27 86.42 Net Current Assets 658.80 520.39 314.93 265.33 271.54 215.86 170.36 Total Assets 1,059.97 853.54 553.12 486.07 371.75 323.70 282.76

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 975.68 798.13 490.72 382.89 301.91 229.99 Share Capital 55.53 55.53 47.00 11.75 11.75 11.75 Total Reserves 920.15 742.60 443.72 371.14 290.16 218.24 Non-Current Liabilities 94.49 80.53 67.90 13.39 9.69 18.04 Secured Loans 57.89 46.05 45.00 0.00 0.00 0.00 Unsecured Loans 25.08 24.37 0.40 3.71 3.16 12.75 Long Term Provisions 0.90 0.52 0.24 0.27 0.27 0.23 Current Liabilities 91.94 89.03 77.90 107.11 66.09 59.57 Trade Payables 14.64 8.08 15.38 43.01 40.30 39.22 Other Current Liabilities 61.82 68.89 62.34 60.63 10.48 18.04 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 2.05 Short Term Provisions 15.48 12.07 0.18 3.46 15.31 0.27 Total Liabilities 1,164.74 970.08 638.63 504.33 377.85 307.60 Net Block 68.74 72.22 44.37 42.86 28.68 24.38 Gross Block 102.42 96.73 62.35 58.73 42.94 37.04 Accumulated Depreciation 33.67 24.51 17.98 15.87 14.26 12.66 Non Current Assets 415.20 378.30 238.19 130.20 78.05 83.81 Capital Work in Progress 0.00 0.00 4.03 0.30 2.75 0.43 Non Current Investment 18.14 10.39 1.97 1.89 0.44 0.43 Long Term Loans & Adv. 116.88 122.26 49.98 41.56 0.57 0.06 Other Non Current Assets 184.52 152.09 128.25 35.90 38.76 51.76 Current Assets 749.54 591.78 400.45 374.14 299.79 223.79 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 48.12 88.62 104.76 54.13 35.43 42.90 Sundry Debtors 376.79 242.62 123.54 116.35 93.29 39.36 Cash & Bank 161.66 111.38 121.22 89.92 67.52 53.04 Other Current Assets 162.98 8.69 13.36 16.87 103.56 88.50 Short Term Loans & Adv. 148.42 140.47 37.57 96.86 87.77 77.38 Net Current Assets 657.60 502.74 322.55 267.03 233.71 164.22 Total Assets 1,164.74 970.08 638.64 504.34 377.84 307.60

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:

No Latest News!

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