Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

IT - Software

Rating :
61/99

BSE: 543533 | NSE: EMUDHRA

757.45
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  768
  •  768
  •  755
  •  763.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28324
  •  21491325
  •  1024
  •  652.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,268.43
  • 74.06
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,161.12
  • 0.17%
  • 8.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.40%
  • 0.68%
  • 9.94%
  • FII
  • DII
  • Others
  • 4.23%
  • 7.94%
  • 22.81%

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
  • -
  • -
  • 63.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 43.07

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
9.06
10.22
15.6
21.2
P/E Ratio
83.60
74.11
48.55
35.73
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
11.86
7.38
6.33
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
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
146.88
99.69
47.34%
138.85
97.38
42.59%
141.22
96.30
46.65%
92.44
79.75
15.91%
Expenses
112.09
66.79
67.82%
108.95
72.75
49.76%
108.84
68.04
59.96%
65.57
55.98
17.13%
EBITDA
34.78
32.90
5.71%
29.90
24.63
21.40%
32.37
28.26
14.54%
26.87
23.77
13.04%
EBIDTM
23.68%
33.00%
21.54%
25.29%
22.93%
29.34%
29.07%
29.81%
Other Income
2.38
3.41
-30.21%
2.04
2.13
-4.23%
1.45
0.40
262.50%
2.58
0.98
163.27%
Interest
-0.11
1.35
-
0.31
1.00
-69.00%
0.68
0.39
74.36%
0.27
0.26
3.85%
Depreciation
6.06
5.59
8.41%
6.23
5.28
17.99%
6.01
5.23
14.91%
5.53
4.71
17.41%
PBT
31.21
29.37
6.26%
25.40
20.47
24.08%
27.13
23.04
17.75%
23.65
19.78
19.57%
Tax
6.87
8.17
-15.91%
3.00
0.46
552.17%
4.83
4.27
13.11%
5.45
3.41
59.82%
PAT
24.34
21.20
14.81%
22.40
20.01
11.94%
22.30
18.77
18.81%
18.20
16.37
11.18%
PATM
16.57%
21.27%
16.13%
20.55%
15.79%
19.49%
19.68%
20.53%
EPS
2.94
2.60
13.08%
2.58
2.65
-2.64%
2.70
2.43
11.11%
2.20
2.07
6.28%

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