eMudhra, 543533, EMUDHRA Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,193.07
67.56
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,085.76
0.17%
8.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

27.09
31.60
27.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

27.23
25.43
7.26

PAT CAGR (%)

10 Years
5 Years
3 Years

31.87
37.12
11.12

P:E (Median)

8 Years
5 Years
3 Years

-
-
67.97

P:BV (Average)

8 Years
5 Years
3 Years

-
-
8.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
43.50

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 9.06 10.22 15.6 21.2
P/E Ratio 82.71 73.32 48.04 35.35
Revenue 373 519 700 905
EBITDA 110 182 252
Net Income 75 85 130 176
ROA 12.4 0.2 0.2
P/B Ratio 11.73 7.30 6.27
ROE 14.33 16.22 19.1
FCFF -1 174 232
FCFF Yield -0.01 2.88 3.85
Net Debt -242 -113 -118
BVPS 63.89 102.6 119.6

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 55.51 39.43 40.78% 61.44 58.30 5.39% 46.09 45.40 1.52% 56.00 53.16 5.34%
Expenses 45.76 35.16 30.15% 50.06 36.35 37.72% 39.39 41.27 -4.56% 45.19 37.80 19.55%
EBITDA 9.75 4.27 128.34% 11.38 21.95 -48.15% 6.70 4.13 62.23% 10.81 15.36 -29.62%
EBIDTM 17.57% 10.83% 18.53% 37.65% 14.53% 9.10% 19.31% 28.90%
Other Income 2.33 2.76 -15.58% 2.69 0.50 438.00% 1.99 0.78 155.13% 1.70 3.28 -48.17%
Interest 0.00 0.21 -100.00% -0.42 1.11 - 0.01 0.45 -97.78% 0.22 0.38 -42.11%
Depreciation 3.98 3.85 3.38% 3.68 4.18 -11.96% 3.86 3.94 -2.03% 3.85 3.90 -1.28%
PBT 8.10 2.97 172.73% 10.81 17.16 -37.00% 4.82 0.52 826.92% 8.45 14.36 -41.16%
Tax 2.28 0.86 165.12% 3.75 4.76 -21.22% 1.43 0.12 1,091.67% 2.34 3.97 -41.06%
PAT 5.83 2.11 176.30% 7.05 12.40 -43.15% 3.39 0.40 747.50% 6.11 10.39 -41.19%
PATM 10.49% 5.36% 11.48% 21.27% 7.35% 0.89% 10.91% 19.55%
EPS 0.70 0.26 169.23% 0.85 1.50 -43.33% 0.41 0.05 720.00% 0.74 1.26 -41.27%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 147.30 92.44 59.35% 146.88 99.69 47.34% 138.85 97.38 42.59% 141.22 96.30 46.65%
Expenses 112.62 65.57 71.76% 112.09 66.79 67.82% 108.95 72.75 49.76% 108.84 68.04 59.96%
EBITDA 34.68 26.87 29.07% 34.78 32.90 5.71% 29.90 24.63 21.40% 32.37 28.26 14.54%
EBIDTM 23.54% 29.07% 23.68% 33.00% 21.54% 25.29% 22.93% 29.34%
Other Income 3.32 2.58 28.68% 2.38 3.41 -30.21% 2.04 2.13 -4.23% 1.45 0.40 262.50%
Interest 0.20 0.27 -25.93% -0.11 1.35 - 0.31 1.00 -69.00% 0.68 0.39 74.36%
Depreciation 6.73 5.53 21.70% 6.06 5.59 8.41% 6.23 5.28 17.99% 6.01 5.23 14.91%
PBT 31.07 23.65 31.37% 31.21 29.37 6.26% 25.40 20.47 24.08% 27.13 23.04 17.75%
Tax 6.05 5.45 11.01% 6.87 8.17 -15.91% 3.00 0.46 552.17% 4.83 4.27 13.11%
PAT 25.02 18.20 37.47% 24.34 21.20 14.81% 22.40 20.01 11.94% 22.30 18.77 18.81%
PATM 16.99% 19.68% 16.57% 21.27% 16.13% 20.55% 15.79% 19.49%
EPS 3.05 2.20 38.64% 2.94 2.60 13.08% 2.58 2.65 -2.64% 2.70 2.43 11.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 219.04 202.96 183.26 164.02 153.02 109.37 103.04 43.47 35.31 16.22 17.41 Net Sales Growth 11.59% 10.75% 11.73% 7.19% 39.91% 6.14% 137.04% 23.11% 117.69% -6.84% Cost Of Goods Sold 33.40 32.05 33.54 29.24 28.80 18.39 23.32 15.43 13.46 5.94 5.91 Gross Profit 185.64 170.92 149.72 134.78 124.22 90.98 79.71 28.04 21.85 10.29 11.51 GP Margin 84.75% 84.21% 81.70% 82.17% 81.18% 83.19% 77.36% 64.50% 61.88% 63.44% 66.11% Total Expenditure 180.40 169.80 144.95 126.98 98.93 81.62 80.89 33.42 29.15 14.95 16.10 Power & Fuel Cost - 1.60 1.90 1.38 0.94 0.71 0.89 0.48 0.46 0.36 0.24 % Of Sales - 0.79% 1.04% 0.84% 0.61% 0.65% 0.86% 1.10% 1.30% 2.22% 1.38% Employee Cost - 57.84 57.44 49.16 38.11 32.81 27.21 10.31 8.07 4.24 5.14 % Of Sales - 28.50% 31.34% 29.97% 24.91% 30.00% 26.41% 23.72% 22.85% 26.14% 29.52% Manufacturing Exp. - 22.73 13.19 8.21 2.86 5.51 6.07 0.05 0.05 0.19 0.00 % Of Sales - 11.20% 7.20% 5.01% 1.87% 5.04% 5.89% 0.12% 0.14% 1.17% 0% General & Admin Exp. - 27.15 25.63 25.19 17.48 14.58 15.52 5.46 4.78 2.34 2.95 % Of Sales - 13.38% 13.99% 15.36% 11.42% 13.33% 15.06% 12.56% 13.54% 14.43% 16.94% Selling & Distn. Exp. - 26.37 9.37 12.28 9.93 9.27 7.63 1.49 1.98 0.41 0.53 % Of Sales - 12.99% 5.11% 7.49% 6.49% 8.48% 7.40% 3.43% 5.61% 2.53% 3.04% Miscellaneous Exp. - 2.07 3.88 1.51 0.81 0.35 0.24 0.19 0.35 1.48 0.53 % Of Sales - 1.02% 2.12% 0.92% 0.53% 0.32% 0.23% 0.44% 0.99% 9.12% 7.64% EBITDA 38.64 33.16 38.31 37.04 54.09 27.75 22.15 10.05 6.16 1.27 1.31 EBITDA Margin 17.64% 16.34% 20.90% 22.58% 35.35% 25.37% 21.50% 23.12% 17.45% 7.83% 7.52% Other Income 8.71 9.14 7.95 5.65 0.72 0.39 0.35 0.29 2.13 1.45 2.16 Interest -0.19 0.03 2.20 3.38 5.26 0.84 0.67 0.05 0.17 0.13 0.08 Depreciation 15.37 15.23 15.41 12.34 10.51 6.67 6.52 3.11 2.56 1.37 1.62 PBT 32.18 27.05 28.65 26.98 39.05 20.63 15.31 7.18 5.56 1.22 1.77 Tax 9.80 8.38 8.03 7.00 9.01 5.47 3.92 1.54 0.85 0.47 0.57 Tax Rate 30.45% 30.98% 28.03% 25.95% 23.07% 26.51% 25.60% 21.45% -10.33% -6.79% 32.20% PAT 22.38 18.66 20.62 19.97 30.04 15.16 11.39 5.64 -9.09 -7.39 1.20 PAT before Minority Interest 22.38 18.66 20.62 19.97 30.04 15.16 11.39 5.64 -9.09 -7.39 1.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 10.22% 9.19% 11.25% 12.18% 19.63% 13.86% 11.05% 12.97% -25.74% -45.56% 6.89% PAT Growth -11.54% -9.51% 3.25% -33.52% 98.15% 33.10% 101.95% - - - EPS 2.70 2.25 2.49 2.41 3.63 1.83 1.38 0.68 -1.10 -0.89 0.14

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 16 Mar 15
Net Sales 574.25 519.38 373.12 248.76 182.64 131.59 116.45 47.26 35.31 Net Sales Growth 48.84% 39.20% 49.99% 36.20% 38.79% 13.00% 146.40% 33.84% Cost Of Goods Sold 33.41 32.05 33.54 29.86 29.70 18.71 24.68 18.00 13.46 Gross Profit 540.84 487.34 339.58 218.89 152.93 112.89 91.77 29.26 21.85 GP Margin 94.18% 93.83% 91.01% 87.99% 83.73% 85.79% 78.81% 61.91% 61.88% Total Expenditure 442.50 395.45 263.56 161.45 115.65 91.67 84.51 36.11 29.15 Power & Fuel Cost - 1.60 1.91 1.38 0.94 0.71 0.89 0.48 0.46 % Of Sales - 0.31% 0.51% 0.55% 0.51% 0.54% 0.76% 1.02% 1.30% Employee Cost - 92.96 81.29 64.36 47.80 41.71 29.22 10.34 8.07 % Of Sales - 17.90% 21.79% 25.87% 26.17% 31.70% 25.09% 21.88% 22.85% Manufacturing Exp. - 190.62 86.46 27.84 5.13 5.55 7.15 0.27 0.20 % Of Sales - 36.70% 23.17% 11.19% 2.81% 4.22% 6.14% 0.57% 0.57% General & Admin Exp. - 40.88 39.79 23.20 18.09 14.96 13.52 5.33 4.64 % Of Sales - 7.87% 10.66% 9.33% 9.90% 11.37% 11.61% 11.28% 13.14% Selling & Distn. Exp. - 33.77 11.10 13.19 13.22 9.77 8.11 1.49 1.98 % Of Sales - 6.50% 2.97% 5.30% 7.24% 7.42% 6.96% 3.15% 5.61% Miscellaneous Exp. - 3.57 9.48 1.61 0.77 0.25 0.94 0.20 0.35 % Of Sales - 0.69% 2.54% 0.65% 0.42% 0.19% 0.81% 0.42% 0.99% EBITDA 131.73 123.93 109.56 87.31 66.99 39.92 31.94 11.15 6.16 EBITDA Margin 22.94% 23.86% 29.36% 35.10% 36.68% 30.34% 27.43% 23.59% 17.45% Other Income 9.19 8.45 6.92 5.30 1.10 0.86 0.35 0.39 2.13 Interest 1.08 1.16 3.00 3.38 4.56 0.84 0.67 0.05 0.17 Depreciation 25.03 23.83 20.81 15.85 13.07 8.77 8.60 4.63 2.56 PBT 114.81 107.40 92.66 73.38 50.46 31.18 23.02 6.86 5.56 Tax 20.75 20.16 16.31 12.18 9.32 5.82 4.60 1.54 0.85 Tax Rate 18.07% 18.77% 17.60% 16.60% 18.47% 18.67% 19.98% 22.45% -10.33% PAT 94.06 84.63 75.06 61.68 41.41 17.46 16.65 5.32 -9.09 PAT before Minority Interest 91.67 87.23 76.35 61.20 41.14 25.36 18.42 5.32 -9.09 Minority Interest -2.39 -2.60 -1.29 0.48 0.27 -7.90 -1.77 0.00 0.00 PAT Margin 16.38% 16.29% 20.12% 24.79% 22.67% 13.27% 14.30% 11.26% -25.74% PAT Growth 20.31% 12.75% 21.69% 48.95% 137.17% 4.86% 212.97% - EPS 11.36 10.22 9.07 7.45 5.00 2.11 2.01 0.64 -1.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 545.27 529.05 319.74 127.08 96.06 81.94 50.07 57.46 56.26 52.83 Share Capital 41.41 41.41 39.04 43.69 43.69 43.69 54.88 54.88 54.88 54.88 Total Reserves 492.82 481.78 277.99 82.87 52.37 38.25 -4.81 2.58 1.39 -2.05 Non-Current Liabilities 16.30 10.77 10.33 34.25 40.10 30.85 3.50 2.68 0.65 0.25 Secured Loans 0.00 0.00 0.00 19.77 22.09 26.94 0.22 0.12 0.20 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 3.26 2.21 0.06 0.00 Long Term Provisions 2.65 1.87 2.27 2.04 2.87 1.80 0.38 0.48 0.28 0.00 Current Liabilities 36.91 34.92 37.15 61.08 28.07 27.03 4.64 4.41 5.38 4.26 Trade Payables 18.19 18.77 20.47 16.80 2.94 3.53 1.34 0.42 0.53 2.28 Other Current Liabilities 15.08 11.96 13.55 17.53 11.93 7.67 1.96 2.27 1.52 1.74 Short Term Borrowings 0.00 0.00 0.00 16.63 4.34 10.08 0.00 0.00 2.01 0.00 Short Term Provisions 3.64 4.18 3.13 10.12 8.86 5.75 1.33 1.71 1.32 0.24 Total Liabilities 598.48 574.74 367.22 222.41 164.23 139.82 58.21 64.55 62.29 57.34 Net Block 189.58 150.38 121.52 95.79 103.60 43.76 4.10 5.30 6.76 7.31 Gross Block 267.24 226.97 191.75 153.71 151.00 84.51 12.27 12.10 11.94 10.61 Accumulated Depreciation 77.66 76.60 70.23 57.91 47.41 40.74 8.17 6.80 5.18 3.30 Non Current Assets 399.19 298.76 223.27 156.80 129.87 105.10 47.41 51.12 46.49 14.18 Capital Work in Progress 0.24 28.32 47.23 30.64 4.50 39.08 10.40 5.88 5.33 6.87 Non Current Investment 205.63 115.98 52.40 22.50 19.14 21.32 25.97 31.34 25.59 0.00 Long Term Loans & Adv. 0.06 0.06 0.62 1.82 0.06 0.06 6.94 8.59 8.81 0.00 Other Non Current Assets 3.69 4.03 1.51 6.05 2.58 0.89 0.00 0.00 0.00 0.00 Current Assets 199.30 275.97 143.95 65.61 34.35 34.72 10.80 13.43 15.81 43.16 Current Investments 79.50 4.02 20.94 0.00 0.06 0.10 0.00 0.00 0.00 0.00 Inventories 1.40 2.94 1.03 1.73 0.30 0.64 0.16 0.19 0.02 0.03 Sundry Debtors 52.24 46.68 34.63 30.61 13.76 17.83 1.62 0.55 0.14 13.00 Cash & Bank 25.68 176.66 45.32 8.66 4.97 1.67 6.19 0.84 1.36 4.80 Other Current Assets 40.47 3.88 2.43 1.51 15.27 14.49 2.82 11.85 14.29 25.33 Short Term Loans & Adv. 37.52 41.80 39.61 23.11 14.14 12.92 2.56 11.67 14.03 24.91 Net Current Assets 162.38 241.06 106.80 4.53 6.29 7.69 6.16 9.02 10.43 38.90 Total Assets 598.49 574.73 367.22 222.41 164.22 139.82 58.21 64.55 62.30 57.34

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 745.33 656.29 391.60 152.81 107.36 92.14 Share Capital 40.66 40.42 37.49 43.69 43.69 43.69 Total Reserves 693.03 609.64 351.39 108.59 63.67 48.45 Non-Current Liabilities 23.49 12.20 11.53 34.94 40.98 31.48 Secured Loans 0.00 0.00 0.00 19.77 22.09 26.94 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.52 2.57 2.76 2.75 3.27 2.17 Current Liabilities 97.36 75.73 56.00 70.10 34.32 34.15 Trade Payables 31.43 23.96 18.21 14.37 3.50 7.79 Other Current Liabilities 34.49 21.58 15.46 19.00 12.85 7.76 Short Term Borrowings 0.00 7.47 15.65 25.59 8.71 12.50 Short Term Provisions 31.43 22.71 6.68 11.15 9.26 6.10 Total Liabilities 868.13 750.00 459.95 259.15 191.92 158.71 Net Block 419.06 252.66 162.04 117.47 124.61 62.48 Gross Block 526.93 348.98 246.22 185.28 181.16 112.38 Accumulated Depreciation 107.87 96.32 84.17 67.81 56.55 49.90 Non Current Assets 441.93 310.50 211.63 168.28 146.64 105.26 Capital Work in Progress 17.39 50.59 47.23 42.92 4.50 40.47 Non Current Investment 1.64 0.00 0.00 0.00 13.79 0.05 Long Term Loans & Adv. 0.06 3.12 0.85 1.82 0.11 0.24 Other Non Current Assets 3.78 4.12 1.51 6.07 3.64 2.02 Current Assets 426.21 439.50 248.32 90.87 45.27 53.45 Current Investments 79.51 4.02 20.95 0.00 0.06 0.10 Inventories 1.40 2.94 1.03 2.14 0.71 1.46 Sundry Debtors 145.47 103.29 67.22 44.22 14.91 23.40 Cash & Bank 107.31 245.44 98.38 13.26 7.71 9.19 Other Current Assets 92.52 4.55 2.29 2.08 21.88 19.30 Short Term Loans & Adv. 87.80 79.27 58.44 29.17 20.75 17.74 Net Current Assets 328.85 363.78 192.31 20.76 10.95 19.30 Total Assets 868.14 750.00 459.95 259.15 191.91 158.71

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 37.97 24.86 17.48 36.00 29.45 11.20 0.00 -13.73 -0.99 -2.09 PBT 27.05 28.65 26.98 39.05 20.63 15.31 0.00 0.04 -2.79 0.71 Adjustment 12.64 16.32 14.24 11.91 6.83 6.47 0.00 2.15 0.45 0.53 Changes in Working Capital 4.32 -16.38 -10.06 -9.43 3.16 -5.75 0.00 -15.92 1.54 -3.32 Cash after chg. in Working capital 44.01 28.59 31.16 41.53 30.62 16.03 0.00 -13.73 -0.81 -2.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.04 -3.72 -13.68 -5.53 -1.17 -4.83 0.00 0.00 -0.18 -0.02 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -163.92 -62.22 -127.21 -37.50 -29.70 -17.46 0.00 -8.06 -14.40 -11.05 Net Fixed Assets -12.19 -16.31 -54.63 -28.85 -31.91 -100.92 -5.19 -3.36 -5.88 Net Investments -165.13 -46.66 -50.84 -3.30 2.22 4.55 -25.97 8.04 -8.04 Others 13.40 0.75 -21.74 -5.35 -0.01 78.91 31.16 -12.74 -0.48 Cash from Financing Activity -10.52 179.84 120.08 0.19 3.55 5.75 0.00 25.00 13.18 16.70 Net Cash Inflow / Outflow -136.47 142.48 10.35 -1.31 3.30 -0.51 0.00 3.21 -2.21 3.56 Opening Cash & Equivalents 156.49 14.01 3.66 4.97 1.67 2.17 0.00 1.59 3.81 0.00 Closing Cash & Equivalent 20.02 156.49 14.01 3.66 4.97 1.67 0.00 4.80 1.59 3.56

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 101.62 72.52 33.56 21.61 40.94 23.24 PBT 107.40 92.66 73.38 50.46 31.18 23.02 Adjustment 23.93 30.12 17.61 7.30 8.31 8.30 Changes in Working Capital -18.16 -39.33 -42.36 -31.62 4.29 -4.01 Cash after chg. in Working capital 113.17 83.46 48.63 26.13 43.78 27.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -11.56 -10.94 -15.07 -4.53 -2.83 -4.08 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -211.34 -89.45 -106.72 -37.70 -47.08 -28.69 Net Fixed Assets -12.19 -16.31 -54.63 -28.85 -31.91 Net Investments -165.13 -46.66 -50.84 -3.30 2.22 Others -34.02 -26.48 -1.25 -5.55 -17.39 Cash from Financing Activity -21.35 176.25 127.49 15.98 4.66 12.31 Net Cash Inflow / Outflow -131.07 159.33 54.33 -0.12 -1.47 6.86 Opening Cash & Equivalents 225.26 66.98 8.26 7.71 9.19 2.33 Closing Cash & Equivalent 101.25 225.26 66.98 8.26 7.71 9.19

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 64.51 63.18 40.61 16.81 12.46 10.45 8.39 10.86 10.46 9.32 ROA 3.18% 4.38% 6.78% 15.54% 9.97% 8.80% -12.04% 1.88% 5.74% 0.09% ROE 3.53% 4.91% 9.18% 29.25% 18.85% 16.81% -25.69% 3.75% 11.62% 0.14% ROCE 5.04% 7.27% 12.33% 29.53% 17.27% 14.26% -11.98% 3.13% 6.21% 3.20% Fixed Asset Turnover 0.82 0.88 0.95 1.00 0.93 1.21 1.33 1.45 0.92 1.16 Receivable days 88.95 80.97 72.59 52.92 52.71 53.67 24.40 7.25 230.55 212.44 Inventory Days 3.90 3.95 3.07 2.42 1.56 1.62 3.96 2.21 0.77 0.51 Payable days 210.53 213.54 232.66 125.09 64.26 61.17 25.79 12.93 43.04 68.50 Cash Conversion Cycle -117.68 -128.62 -157.01 -69.76 -9.99 -5.88 2.57 -3.47 188.29 144.45 Total Debt/Equity 0.00 0.00 0.00 0.36 0.33 0.48 0.07 0.04 0.04 0.00 Interest Cover 1002.67 14.02 8.99 8.43 25.53 23.92 -53.91 21.86 77.08 48.22

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 90.22 80.41 51.87 20.47 14.07 11.90 ROA 10.78% 12.62% 17.02% 18.24% 14.47% 13.24% ROE 12.61% 14.70% 22.98% 33.93% 27.82% 24.46% ROCE 15.41% 17.86% 24.99% 31.40% 23.13% 20.00% Fixed Asset Turnover 1.19 1.25 1.15 1.00 0.90 1.08 Receivable days 87.41 83.40 81.76 59.09 53.13 70.11 Inventory Days 1.52 1.94 2.33 2.85 3.02 2.73 Payable days 315.50 229.48 199.12 109.78 110.09 91.79 Cash Conversion Cycle -226.57 -144.14 -115.03 -47.84 -53.94 -18.94 Total Debt/Equity 0.00 0.01 0.04 0.36 0.33 0.45 Interest Cover 93.74 31.84 22.68 12.07 38.07 35.46

Top Investors:

lakshmi kaushik

nippon life india trustee ltd-a/c nippon india small cap fund

aishwarya arvind

cif iii scheme i

emudhra employees stock option trust

baring private equity india aif 2

motilal oswal founders fund series i

llp

Annual Reports:

News Update:

eMudhra’s arm completes acquisition of 100% interest in AI Cyberforge Inc
31st Jul 2025, 10:23 AM

Acquisition of AI Cyberforge Inc would expand eMudhra’s product offerings and enable it to compete globally as a one stop shop for cyber security products around PKI
Read More
eMudhra’s arm inks pact to acquire 100% stake in AI Cyber Forge Inc, USA
25th Jul 2025, 10:42 AM

The acquisition is being made for an immediate cash consideration of $4.8 million
Read More
eMudhra - Quarterly Results
24th Jul 2025, 19:15 PM

Read More

eMudhra Ltd.

IT - Software

BSE: 543533 | NSE: EMUDHRA

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 /

Top Investors:

Annual Reports:

News Update:

eMudhra Ltd.

IT - Software

BSE: 543533 | NSE: EMUDHRA

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 /

Top Investors:

Annual Reports:

News Update: