Nifty
Sensex
:
:
11662.60
39131.04
74.25 (0.64%)
234.33 (0.60%)

Finance - Stock Broking

Rating :
57/99  (View)

BSE: 532737 | NSE: EMKAY

70.00
1.05 (1.52%)
16-Jul-2019 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  69.05
  •  70.65
  •  67.05
  •  68.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3966
  •  2.78
  •  151.00
  •  67.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 169.87
  • 11.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62.46
  • 2.90%
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.68%
  • 2.44%
  • 18.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.49%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 13.76
  • 14.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 112.28
  • 16.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 33.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.21
  • 13.03
  • 14.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.69
  • 2.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.93
  • 5.41
  • 6.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
33.80
40.40
-16.34%
35.32
43.32
-18.47%
38.27
36.16
5.84%
40.54
35.52
14.13%
Expenses
31.71
32.66
-2.91%
31.22
29.40
6.19%
31.50
26.28
19.86%
30.62
24.22
26.42%
EBITDA
2.09
7.74
-73.00%
4.10
13.92
-70.55%
6.76
9.88
-31.58%
9.92
11.30
-12.21%
EBIDTM
6.18%
19.17%
11.62%
32.14%
17.67%
27.32%
24.47%
31.82%
Other Income
0.16
0.47
-65.96%
0.14
0.18
-22.22%
0.76
0.24
216.67%
0.22
0.27
-18.52%
Interest
0.82
0.81
1.23%
0.86
0.71
21.13%
0.83
0.65
27.69%
0.80
0.63
26.98%
Depreciation
1.25
1.20
4.17%
1.23
1.26
-2.38%
1.13
1.15
-1.74%
1.00
1.07
-6.54%
PBT
1.89
6.20
-69.52%
2.16
12.14
-82.21%
5.56
8.32
-33.17%
8.34
9.87
-15.50%
Tax
0.40
1.50
-73.33%
0.53
2.60
-79.62%
1.22
2.07
-41.06%
1.66
1.71
-2.92%
PAT
1.48
4.71
-68.58%
1.63
9.53
-82.90%
4.34
6.25
-30.56%
6.68
8.17
-18.24%
PATM
4.39%
11.65%
4.61%
22.01%
11.34%
17.30%
16.49%
22.99%
EPS
0.65
1.91
-65.97%
0.63
3.88
-83.76%
1.76
2.55
-30.98%
2.84
3.34
-14.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
147.93
155.40
105.23
103.04
112.08
81.56
96.47
111.08
127.29
113.99
85.77
Net Sales Growth
-4.81%
47.68%
2.13%
-8.07%
37.42%
-15.46%
-13.15%
-12.73%
11.67%
32.90%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
147.92
155.40
105.23
103.04
112.08
81.56
96.47
111.08
127.29
113.99
85.77
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
125.05
111.32
92.29
82.16
86.50
82.74
101.85
103.91
106.36
103.64
92.62
Power & Fuel Cost
-
1.34
1.62
1.83
2.17
1.94
2.08
1.71
1.96
1.92
1.84
% Of Sales
-
0.86%
1.54%
1.78%
1.94%
2.38%
2.16%
1.54%
1.54%
1.68%
2.15%
Employee Cost
-
62.99
47.76
44.25
43.04
36.95
40.02
47.86
48.61
36.94
29.90
% Of Sales
-
40.53%
45.39%
42.94%
38.40%
45.30%
41.48%
43.09%
38.19%
32.41%
34.86%
Manufacturing Exp.
-
27.75
21.93
22.64
23.26
22.56
29.39
31.47
36.41
39.34
34.49
% Of Sales
-
17.86%
20.84%
21.97%
20.75%
27.66%
30.47%
28.33%
28.60%
34.51%
40.21%
General & Admin Exp.
-
15.76
11.91
11.68
12.26
11.90
12.57
12.24
12.71
21.11
16.22
% Of Sales
-
10.14%
11.32%
11.34%
10.94%
14.59%
13.03%
11.02%
9.99%
18.52%
18.91%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4.82
10.69
3.59
7.94
11.34
19.87
12.34
8.63
6.26
0.00
% Of Sales
-
3.10%
10.16%
3.48%
7.08%
13.90%
20.60%
11.11%
6.78%
5.49%
14.00%
EBITDA
22.87
44.08
12.94
20.88
25.58
-1.18
-5.38
7.17
20.93
10.35
-6.85
EBITDA Margin
15.46%
28.37%
12.30%
20.26%
22.82%
-1.45%
-5.58%
6.45%
16.44%
9.08%
-7.99%
Other Income
1.28
1.44
10.79
2.88
8.89
8.09
5.17
3.60
4.71
12.98
13.85
Interest
3.31
4.30
3.20
3.52
4.82
5.48
5.65
4.08
3.46
3.59
4.88
Depreciation
4.61
4.68
4.12
3.59
4.32
4.25
5.45
5.04
3.94
4.73
6.42
PBT
17.95
36.53
16.42
16.66
25.32
-2.82
-11.31
1.65
18.25
15.01
-4.31
Tax
3.81
7.88
4.23
4.62
5.18
1.13
3.47
0.58
6.40
5.61
-1.03
Tax Rate
21.23%
21.57%
25.76%
27.73%
-49.10%
-40.07%
-30.68%
35.15%
35.07%
37.38%
23.90%
PAT
14.13
28.66
12.19
12.03
-15.73
-3.95
-14.78
1.07
11.84
9.40
-3.28
PAT before Minority Interest
14.13
28.66
12.19
12.03
-15.73
-3.95
-14.78
1.07
11.84
9.40
-3.28
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
9.55%
18.44%
11.58%
11.68%
-14.03%
-4.84%
-15.32%
0.96%
9.30%
8.25%
-3.82%
PAT Growth
-50.70%
135.11%
1.33%
176.48%
-298.23%
73.27%
-1481.31%
-90.96%
25.96%
386.59%
 
Unadjusted EPS
5.88
11.68
4.99
4.92
-6.44
-1.62
-6.05
0.44
4.85
3.87
-1.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
161.55
135.14
122.89
113.79
129.60
133.55
148.33
148.67
139.21
132.55
Share Capital
24.53
24.44
24.44
24.44
24.44
24.44
24.44
24.43
24.32
24.28
Total Reserves
136.89
110.64
98.45
89.36
105.17
109.11
123.89
124.22
114.89
108.27
Non-Current Liabilities
2.22
2.56
2.10
2.57
-1.09
-1.17
-3.18
-0.90
12.20
16.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.10
0.20
8.63
11.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.91
8.73
Long Term Provisions
0.10
0.12
0.06
0.15
0.12
0.10
0.14
0.07
0.00
0.00
Current Liabilities
200.93
161.80
101.34
144.28
141.43
133.19
158.76
102.00
103.04
78.66
Trade Payables
96.72
68.34
51.03
56.85
53.20
48.00
75.58
57.45
70.55
50.69
Other Current Liabilities
69.00
44.16
38.77
51.79
53.49
43.95
44.48
38.04
29.46
27.51
Short Term Borrowings
34.01
48.63
11.31
35.35
34.46
41.06
36.55
2.64
0.00
0.00
Short Term Provisions
1.21
0.66
0.23
0.29
0.27
0.18
2.14
3.87
3.03
0.46
Total Liabilities
364.70
299.50
226.33
260.64
269.94
265.57
303.91
249.77
254.45
227.21
Net Block
32.67
35.34
34.70
35.91
38.93
42.53
47.85
7.82
7.91
10.78
Gross Block
67.81
67.24
64.58
67.18
67.08
68.71
73.33
33.17
29.85
28.37
Accumulated Depreciation
35.14
31.90
29.89
31.26
28.15
26.17
25.48
25.35
21.94
17.59
Non Current Assets
80.77
70.08
57.82
55.31
56.62
59.28
63.71
45.28
8.06
10.78
Capital Work in Progress
0.05
0.29
0.00
0.00
0.00
0.00
0.13
20.64
0.15
0.00
Non Current Investment
30.61
22.86
8.02
0.88
0.72
0.50
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
7.00
11.01
14.82
18.42
16.91
16.21
15.71
16.80
0.00
0.00
Other Non Current Assets
10.44
0.58
0.29
0.09
0.06
0.04
0.02
0.01
0.00
0.00
Current Assets
283.94
229.42
168.50
205.33
213.32
206.28
240.20
204.49
246.39
216.43
Current Investments
5.81
3.54
3.24
2.87
2.57
0.54
3.06
3.00
15.53
9.26
Inventories
0.25
2.91
5.31
2.42
0.00
0.00
0.00
0.06
0.10
0.15
Sundry Debtors
88.58
65.04
19.07
54.22
38.87
34.16
60.02
39.79
49.61
33.13
Cash & Bank
141.42
115.40
110.24
76.91
70.67
79.05
107.82
127.48
142.56
131.08
Other Current Assets
47.88
3.81
3.93
6.92
101.21
92.54
69.31
34.16
38.59
42.81
Short Term Loans & Adv.
40.45
38.72
26.70
61.99
98.35
87.70
64.82
30.09
33.80
37.27
Net Current Assets
83.01
67.62
67.16
61.05
71.90
73.10
81.44
102.49
143.36
137.77
Total Assets
364.71
299.50
226.32
260.64
269.94
265.56
303.91
249.77
254.45
227.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
29.78
-22.45
61.19
-3.73
17.51
-4.78
-23.97
41.92
18.25
0.93
PBT
36.53
16.42
16.66
25.32
-2.82
-11.31
1.65
18.25
15.01
-4.31
Adjustment
6.83
-3.96
3.75
-1.25
1.76
15.93
8.35
1.61
7.16
6.38
Changes in Working Capital
-5.71
-32.81
42.25
10.69
20.21
-7.07
-32.76
27.23
4.12
5.91
Cash after chg. in Working capital
37.66
-20.35
62.65
34.76
19.15
-2.45
-22.76
47.09
26.29
7.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.88
-2.10
-1.46
-2.62
-1.64
-2.33
-1.21
-5.17
-8.03
-7.05
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
-35.87
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.93
-14.77
-7.66
2.92
-1.67
3.70
-22.30
-14.37
-6.65
3.72
Net Fixed Assets
-0.17
-0.16
-0.05
2.73
1.64
4.80
-19.44
-23.61
-1.57
-2.17
Net Investments
-6.83
1.85
-1.00
0.00
-0.10
0.00
1.00
0.50
-1.50
-1.00
Others
-0.93
-16.46
-6.61
0.19
-3.21
-1.10
-3.86
8.74
-3.58
6.89
Cash from Financing Activity
-19.61
34.70
-29.73
-2.44
-11.23
-0.39
28.73
-21.26
-4.24
-8.72
Net Cash Inflow / Outflow
2.24
-2.52
23.80
-3.25
4.61
-1.48
-17.54
6.29
7.36
-4.06
Opening Cash & Equivalents
29.61
32.13
8.33
11.59
7.00
8.47
26.02
19.73
12.37
16.43
Closing Cash & Equivalent
31.85
29.61
32.13
8.33
11.61
7.00
8.47
26.02
19.73
12.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
65.80
55.27
50.29
46.57
53.03
54.65
60.70
60.85
57.24
54.60
ROA
8.63%
4.64%
4.94%
-5.93%
-1.47%
-5.19%
0.39%
4.70%
3.90%
-1.25%
ROE
19.33%
9.45%
10.17%
-12.92%
-3.00%
-10.49%
0.72%
8.23%
6.92%
-2.45%
ROCE
21.53%
12.34%
14.24%
-3.66%
1.57%
-3.15%
3.40%
14.03%
11.96%
0.37%
Fixed Asset Turnover
2.30
1.60
1.56
1.67
1.20
1.36
2.09
4.04
3.92
3.27
Receivable days
180.42
145.88
129.80
151.57
163.40
178.15
163.98
128.18
132.49
210.20
Inventory Days
3.71
14.26
13.70
3.95
0.00
0.00
0.10
0.23
0.39
0.59
Payable days
310.61
288.03
271.55
275.21
280.20
292.72
281.53
256.62
261.71
330.91
Cash Conversion Cycle
-126.48
-127.89
-128.05
-119.70
-116.80
-114.57
-117.45
-128.21
-128.83
-120.11
Total Debt/Equity
0.21
0.36
0.09
0.31
0.27
0.31
0.25
0.02
0.13
0.16
Interest Cover
9.49
6.14
5.74
-1.19
0.49
-1.00
1.40
6.28
5.18
0.12

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.