Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Electronics Mart India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹80.77Overvalued by 55.86%vs CMP ₹183.00

P/E (36.0) × ROE (6.5%) × BV (₹42.30) × DY (2.00%)

₹77.44Overvalued by 57.68%vs CMP ₹183.00
MoS: -136.3% (Negative)Confidence: 56/100 (Moderate)Models: 1 Fair, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹75.3229%Over (-58.8%)
Graham NumberEarnings₹48.1921%Over (-73.7%)
Net Asset ValueAssets₹42.159%Over (-77%)
EV/EBITDAEnterprise₹98.0712%Over (-46.4%)
Earnings YieldEarnings₹24.409%Over (-86.7%)
ROCE CapitalReturns₹123.5912%Over (-32.5%)
Revenue MultipleRevenue₹180.567%Fair (-1.3%)
Consensus (7 models)₹77.44100%Overvalued
Key Drivers: Wide model spread (₹24–₹181) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -6.7%

*Investments are subject to market risks

Analyst Summary

Electronics Mart India Ltd operates in the Consumer Electronics segment, NSE: EMIL | BSE: 543626, current market price is ₹183.00, market cap is 7,059 Cr.. At a glance, stock P/E is 36.0, ROE is 6.50 %, ROCE is 8.14 %, book value is 42.3, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹77.44, around 57.7% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹6,965 Cr versus the prior period change of 10.8%, while latest net profit is about ₹160 Cr with a prior-period change of -13.0%. The 52-week range shown on this page is 197/75.6, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisElectronics Mart India Ltd. is a Public Limited Listed company incorporated on 10/09/2018 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN)…

This summary is generated from the stock page data available for Electronics Mart India Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

51
Electronics Mart India Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 8.1% AverageROE 6.5% AverageD/E 1.11 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money45/100 · Moderate
FII holding down -2.09% (6mo) SellingDII holding up 2.99% MF buyingPromoter holding at 65.2% Stable
Earnings Quality60/100 · Moderate
OPM stable around 7% SteadyWorking capital: 37 days (improving) Efficient
Quarterly Momentum40/100 · Moderate
Revenue (4Q): 5% YoY FlatProfit (4Q): -48% YoY Declining
Industry Rank65/100 · Strong
P/E 36.0 vs industry 121.2 Cheaper than peersROCE 8.1% vs industry 13.3% Average3Y sales CAGR: 17% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 6:22 am

Market Cap 7,059 Cr.
Current Price 183
Intrinsic Value₹77.44
High / Low 197/75.6
Stock P/E36.0
Book Value 42.3
Dividend Yield0.00 %
ROCE8.14 %
ROE6.50 %
Face Value 10.0
PEG Ratio-5.34

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Electronics Mart India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Electronics Mart India Ltd 7,059 Cr. 183 197/75.636.0 42.30.00 %8.14 %6.50 % 10.0
Whirlpool of India Ltd 9,757 Cr. 769 1,438/75035.8 3280.65 %11.1 %7.75 % 10.0
Symphony Ltd 4,105 Cr. 598 975/5961,055 79.41.51 %20.6 %2.96 % 2.00
HPL Electric & Power Ltd 2,021 Cr. 314 508/25621.2 1560.32 %13.5 %9.92 % 10.0
Epack Durable Ltd 1,939 Cr. 201 410/196 99.80.00 %4.55 %0.34 % 10.0
Industry Average15,856.44 Cr1,233.41121.24130.770.20%13.32%10.52%6.44

All Competitor Stocks of Electronics Mart India Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 1,2281,4821,3281,6841,3131,7751,5241,9271,3351,8851,6641,7391,591
Expenses 1,1521,4091,2371,5541,2171,6591,4171,7671,2531,7861,5571,6291,509
Operating Profit 75739113097115108160829910711082
OPM % 6%5%7%8%7%6%7%8%6%5%6%6%5%
Other Income 13522232222-717
Interest 23252727232928292230363739
Depreciation 21222325252629303130353738
Profit before tax 323046815062531033142382922
Tax % 26%26%22%25%25%26%24%25%25%24%29%25%25%
Net Profit 24223660374641772332272216
EPS in Rs 0.800.570.941.570.971.191.052.000.610.820.690.560.42

Last Updated: January 1, 2026, 9:04 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 12:16 am

MetricMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3,1723,2024,3495,4466,2856,9656,934
Expenses 2,9452,9984,0575,1105,8366,5146,516
Operating Profit 228204292336449451418
OPM % 7%6%7%6%7%6%6%
Other Income -1541110812
Interest 63728599108118151
Depreciation 51587185106127151
Profit before tax 11280140163246215128
Tax % 27%26%26%25%25%26%
Net Profit 825910412318416094
EPS in Rs 2.721.953.463.194.784.162.44
Dividend Payout % 0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-28.05%76.27%18.27%49.59%-13.04%
Change in YoY Net Profit Growth (%)0.00%104.32%-58.00%31.32%-62.64%

Electronics Mart India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Last Updated: September 5, 2025, 3:30 am

Balance Sheet

Last Updated: June 26, 2026, 1:30 am

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 300300300385385385385
Reserves 1331922978009851,1461,241
Borrowings 8729681,1491,4321,5701,9761,997
Other Liabilities 43648778120190174
Total Liabilities 1,3481,5241,8322,6943,0593,6973,797
Fixed Assets 2236747851,1421,3561,7581,932
CWIP 35122414453019
Investments 0000000
Other Assets 7748481,0231,5381,6581,9081,846
Total Assets 1,3481,5241,8322,6943,0593,6973,797

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 3664116-1160176444
Cash from Investing Activity + -70-60-68-301-117-332-125
Cash from Financing Activity + 71-56-49470-161101-299
Net Cash Flow 36-52-1169-118-5519
Free Cash Flow -281048-247-14-159310
CFO/OP 35%41%53%14%51%52%111%

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-644.00-764.00291.00335.00448.00450.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1011109119
Inventory Days 546360606676
Days Payable 113236
Cash Conversion Cycle 637366677379
Working Capital Days 142322313937
ROCE %11%14%12%13%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters 72.97%72.97%72.97%72.97%65.17%65.17%65.17%65.17%65.17%65.17%65.17%65.17%
FIIs 4.51%4.99%5.12%4.95%8.80%9.23%8.68%7.18%6.86%6.15%5.19%4.77%
DIIs 15.18%16.50%16.73%16.96%18.93%17.96%18.55%17.22%17.90%18.93%20.08%20.89%
Public 7.34%5.54%5.18%5.12%7.10%7.65%7.61%10.42%10.06%9.76%9.56%9.16%
No. of Shareholders 85,85184,11685,25984,0951,03,6691,09,4721,07,8771,14,1321,17,3621,12,8251,09,2591,04,678

Shareholding Pattern Chart

No. of Shareholders

Electronics Mart India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Small Cap Fund 20,100,000 0.53 183.21N/AN/AN/A
Nippon India Multi Cap Fund 7,998,172 0.15 72.97,513,6792026-02-23 00:53:316.45%
Franklin India Small Cap Fund 7,210,492 0.51 65.726,353,4342026-02-23 00:53:3113.49%
SBI Multicap Fund 6,500,000 0.26 59.25N/AN/AN/A
Bandhan Small Cap Fund 5,033,832 0.24 45.884,913,8322026-02-23 00:53:312.44%
HDFC Value Fund 3,452,361 0.42 31.473,329,3952026-02-23 00:53:313.69%
Nippon India Flexi Cap Fund 3,274,051 0.32 29.845,023,9782025-12-07 02:43:45-34.83%
Nippon India Value Fund 3,017,408 0.31 27.55,246,1142025-09-10 00:31:12-42.48%
Sundaram Small Cap Fund 2,588,670 0.72 23.62,248,5762025-12-08 07:53:0115.12%
Axis Small Cap Fund 2,580,746 0.09 23.52N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 4.164.783.633.461.95
Diluted EPS (Rs.) 4.164.783.633.461.95
Cash EPS (Rs.) 7.457.535.415.843.89
Book Value[Excl.RevalReserv]/Share (Rs.) 39.7935.6030.7819.8816.40
Book Value[Incl.RevalReserv]/Share (Rs.) 39.7935.6030.7819.8816.40
Revenue From Operations / Share (Rs.) 181.02163.36141.54144.97106.73
PBDIT / Share (Rs.) 11.9511.949.029.866.98
PBIT / Share (Rs.) 8.659.206.807.485.04
PBT / Share (Rs.) 5.606.404.244.662.65
Net Profit / Share (Rs.) 4.164.783.193.461.95
NP After MI And SOA / Share (Rs.) 4.164.783.193.461.95
PBDIT Margin (%) 6.597.316.376.796.53
PBIT Margin (%) 4.785.624.805.154.72
PBT Margin (%) 3.093.912.993.212.48
Net Profit Margin (%) 2.292.922.252.381.83
NP After MI And SOA Margin (%) 2.292.922.252.381.83
Return on Networth / Equity (%) 10.4513.4310.3617.4111.91
Return on Capital Employeed (%) 12.4615.5313.4019.0715.79
Return On Assets (%) 4.326.014.555.693.84
Long Term Debt / Equity (X) 0.130.070.080.090.12
Total Debt / Equity (X) 0.640.520.610.991.11
Asset Turnover Ratio (%) 2.062.192.412.602.23
Current Ratio (X) 1.711.971.901.461.42
Quick Ratio (X) 0.500.730.850.510.56
Inventory Turnover Ratio (X) 6.300.000.000.000.00
Interest Coverage Ratio (X) 3.914.273.523.492.92
Interest Coverage Ratio (Post Tax) (X) 2.362.712.252.231.82
Enterprise Value (Cr.) 5637.777999.123078.280.000.00
EV / Net Operating Revenue (X) 0.801.270.560.000.00
EV / EBITDA (X) 12.2617.418.870.000.00
MarketCap / Net Operating Revenue (X) 0.671.170.460.000.00
Price / BV (X) 3.065.382.160.000.00
Price / Net Operating Revenue (X) 0.671.170.460.000.00
EarningsYield 0.030.020.040.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

What is the intrinsic value of Electronics Mart India Ltd and is it undervalued?

As of 12 September 2026, Electronics Mart India Ltd's intrinsic value is ₹77.44, which is 57.68% lower than the current market price of ₹183.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (6.50 %), book value (₹42.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Electronics Mart India Ltd?

Electronics Mart India Ltd is trading at ₹183.00 as of 12 September 2026, with a FY2026-2027 high of ₹197 and low of ₹75.6. The stock is currently near its 52-week high. Market cap stands at ₹7,059 Cr..

How does Electronics Mart India Ltd's P/E ratio compare to its industry?

Electronics Mart India Ltd has a P/E ratio of 36.0, which is below the industry average of 121.24. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Electronics Mart India Ltd financially healthy?

Key indicators for Electronics Mart India Ltd: ROCE of 8.14 % is on the lower side compared to the industry average of 13.32%; ROE of 6.50 % is below ideal levels (industry average: 10.52%). Dividend yield is 0.00 %.

Is Electronics Mart India Ltd profitable and how is the profit trend?

Electronics Mart India Ltd reported a net profit of ₹160 Cr in Mar 2025 on revenue of ₹6,965 Cr. Compared to ₹104 Cr in Mar 2022, the net profit shows an improving trend.

Does Electronics Mart India Ltd pay dividends?

Electronics Mart India Ltd has a dividend yield of 0.00 % at the current price of ₹183.00. The company is currently not paying meaningful dividends.

Last Updated: August 25, 2026, 6:22 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543626 | NSE: EMIL
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Electronics Mart India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports