Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

IT - Software

Rating :
58/99

BSE: 543533 | NSE: EMUDHRA

620.50
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  617.55
  •  623.5
  •  614.55
  •  614.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  37957
  •  23517991.35
  •  1024
  •  599.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,137.22
  • 54.06
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,098.15
  • 0.20%
  • 6.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.40%
  • 0.36%
  • 9.83%
  • FII
  • DII
  • Others
  • 4.15%
  • 7.64%
  • 23.62%

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
  • -
  • -
  • 67.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 43.51

Earnings Forecasts:

(Updated: 13-12-2025)
Description
2024
2025
2026
2027
Adj EPS
10.22
13.4
19.2
24.7
P/E Ratio
60.71
46.31
32.32
25.12
Revenue
519.38
717.7
971.1
1213.4
EBITDA
123.93
169.9
239.4
307.3
Net Income
84.64
111.2
159.1
204.5
ROA
10.46
0.14
0.17
0.19
P/B Ratio
6.89
6.14
5.32
4.54
ROE
12.08
14.1
17.7
19.5
FCFF
24.02
158.86
218.33
274.37
FCFF Yield
0.49
3.25
4.47
5.61
Net Debt
-186.82
112.7
118.3
124.2
BVPS
90
101
116.6
136.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
172.88
141.22
22.42%
147.30
92.44
59.35%
146.88
99.69
47.34%
138.85
97.38
42.59%
Expenses
131.62
108.84
20.93%
112.62
65.57
71.76%
112.09
66.79
67.82%
108.95
72.75
49.76%
EBITDA
41.25
32.37
27.43%
34.68
26.87
29.07%
34.78
32.90
5.71%
29.90
24.63
21.40%
EBIDTM
23.86%
22.93%
23.54%
29.07%
23.68%
33.00%
21.54%
25.29%
Other Income
2.07
1.45
42.76%
3.32
2.58
28.68%
2.38
3.41
-30.21%
2.04
2.13
-4.23%
Interest
0.91
0.68
33.82%
0.20
0.27
-25.93%
-0.11
1.35
-
0.31
1.00
-69.00%
Depreciation
9.40
6.01
56.41%
6.73
5.53
21.70%
6.06
5.59
8.41%
6.23
5.28
17.99%
PBT
33.02
27.13
21.71%
31.07
23.65
31.37%
31.21
29.37
6.26%
25.40
20.47
24.08%
Tax
6.58
4.83
36.23%
6.05
5.45
11.01%
6.87
8.17
-15.91%
3.00
0.46
552.17%
PAT
26.44
22.30
18.57%
25.02
18.20
37.47%
24.34
21.20
14.81%
22.40
20.01
11.94%
PATM
15.29%
15.79%
16.99%
19.68%
16.57%
21.27%
16.13%
20.55%
EPS
3.09
2.70
14.44%
3.05
2.20
38.64%
2.94
2.60
13.08%
2.58
2.65
-2.64%

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
Net Sales
605.91
519.38
373.12
248.76
182.64
131.59
116.45
47.26
35.31
Net Sales Growth
40.67%
39.20%
49.99%
36.20%
38.79%
13.00%
146.40%
33.84%
 
Cost Of Goods Sold
36.96
32.05
33.54
29.86
29.70
18.71
24.68
18.00
13.46
Gross Profit
568.95
487.34
339.58
218.89
152.93
112.89
91.77
29.26
21.85
GP Margin
93.90%
93.83%
91.01%
87.99%
83.73%
85.79%
78.81%
61.91%
61.88%
Total Expenditure
465.28
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
140.61
123.93
109.56
87.31
66.99
39.92
31.94
11.15
6.16
EBITDA Margin
23.21%
23.86%
29.36%
35.10%
36.68%
30.34%
27.43%
23.59%
17.45%
Other Income
9.81
8.45
6.92
5.30
1.10
0.86
0.35
0.39
2.13
Interest
1.31
1.16
3.00
3.38
4.56
0.84
0.67
0.05
0.17
Depreciation
28.42
23.83
20.81
15.85
13.07
8.77
8.60
4.63
2.56
PBT
120.70
107.40
92.66
73.38
50.46
31.18
23.02
6.86
5.56
Tax
22.50
20.16
16.31
12.18
9.32
5.82
4.60
1.54
0.85
Tax Rate
18.64%
18.77%
17.60%
16.60%
18.47%
18.67%
19.98%
22.45%
-10.33%
PAT
98.20
84.63
75.06
61.68
41.41
17.46
16.65
5.32
-9.09
PAT before Minority Interest
95.01
87.23
76.35
61.20
41.14
25.36
18.42
5.32
-9.09
Minority Interest
-3.19
-2.60
-1.29
0.48
0.27
-7.90
-1.77
0.00
0.00
PAT Margin
16.21%
16.29%
20.12%
24.79%
22.67%
13.27%
14.30%
11.26%
-25.74%
PAT Growth
20.18%
12.75%
21.69%
48.95%
137.17%
4.86%
212.97%
-
 
EPS
11.86
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
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
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
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

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.