About the Company - Emami Paper Mills Ltd
No data availabale for About the Company
INDUSTRY | ADDRESS | CONTACT |
---|
Industry not found | Address not found | Contact not found |
Management Data not Available
Basic Stock Data of Emami Paper Mills Ltd
Market Cap | 791 Cr. |
---|
Current Price | 131 |
---|
High / Low | 183/100 |
---|
Stock P/E | 101 |
---|
Book Value | 119 |
---|
Dividend Yield | 1.23 % |
---|
ROCE | 10.4 % |
---|
ROE | 16.0 % |
---|
Face Value | 2.00 |
---|
Emami Paper Mills Ltd Quarterly Results
Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Sales | 285 | 314 | 411 | 429 | 441 | 519 | 569 | 598 | 612 | 565 | 533 | 519 | 437 |
Expenses | 238 | 269 | 344 | 348 | 374 | 448 | 474 | 494 | 547 | 531 | 514 | 485 | 385 |
Operating Profit | 47 | 44 | 68 | 81 | 67 | 71 | 95 | 104 | 65 | 34 | 19 | 33 | 52 |
OPM % | 16% | 14% | 16% | 19% | 15% | 14% | 17% | 17% | 11% | 6% | 4% | 6% | 12% |
Other Income | 1 | 2 | 74 | 0 | 0 | 1 | -6 | 0 | 0 | 1 | 1 | 0 | 0 |
Interest | 24 | 23 | 21 | 20 | 19 | 23 | 20 | 16 | 14 | 16 | 18 | 19 | 17 |
Depreciation | 18 | 18 | 18 | 18 | 18 | 18 | 21 | 16 | 17 | 17 | 17 | 14 | 12 |
Profit before tax | 6 | 5 | 102 | 44 | 31 | 31 | 48 | 72 | 35 | 2 | -16 | 2 | 22 |
Tax % | -34% | 42% | 54% | 27% | 25% | 25% | 24% | 25% | 28% | 27% | 27% | 25% | 26% |
Net Profit | 8 | 3 | 47 | 32 | 23 | 23 | 37 | 54 | 25 | 1 | -11 | 1 | 16 |
EPS in Rs | 1.34 | 0.48 | 7.81 | 5.29 | 3.79 | 3.84 | 6.06 | 8.93 | 4.14 | 0.23 | -1.86 | 0.22 | 2.71 |
Emami Paper Mills Ltd Quarterly Chart
Emami Paper Mills Ltd Profit & Loss
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|
Sales | 495 | 510 | 547 | 521 | 539 | 1,140 | 1,356 | 1,538 | 1,515 | 1,216 | 1,958 | 2,308 | 2,053 |
Expenses | 432 | 438 | 476 | 470 | 491 | 1,012 | 1,195 | 1,300 | 1,307 | 1,038 | 1,644 | 2,086 | 1,915 |
Operating Profit | 64 | 72 | 70 | 51 | 47 | 128 | 161 | 239 | 209 | 178 | 314 | 222 | 138 |
OPM % | 13% | 14% | 13% | 10% | 9% | 11% | 12% | 16% | 14% | 15% | 16% | 10% | 7% |
Other Income | 6 | 2 | 3 | 8 | 6 | 24 | 11 | 4 | -23 | 92 | -4 | 2 | 2 |
Interest | 31 | 30 | 19 | 15 | 16 | 70 | 84 | 107 | 117 | 95 | 83 | 63 | 70 |
Depreciation | 27 | 30 | 32 | 27 | 27 | 56 | 64 | 69 | 73 | 72 | 74 | 68 | 60 |
Profit before tax | 12 | 13 | 23 | 17 | 11 | 26 | 24 | 66 | -5 | 103 | 153 | 93 | 10 |
Tax % | 28% | 11% | 20% | 30% | -158% | 27% | 32% | 34% | -131% | 50% | 25% | 26% | |
Net Profit | 8 | 12 | 19 | 12 | 28 | 19 | 16 | 44 | -10 | 51 | 115 | 69 | 8 |
EPS in Rs | 1.37 | 1.91 | 3.08 | 2.01 | 4.61 | 3.15 | 2.71 | 7.27 | -1.73 | 8.44 | 18.98 | 11.43 | 1.30 |
Dividend Payout % | 44% | 31% | 20% | 30% | 13% | 19% | 44% | 16% | -0% | -0% | 8% | 14% | |
Emami Paper Mills Ltd Profit & Loss Yearly Chart
Emami Paper Mills Ltd Growth
|
Compounded Sales Growth |
---|
10 Years:: | 16% |
5 Years:: | 11% |
3 Years:: | 15% |
TTM:: | -11% |
Emami Paper Mills Ltd Growth
|
Compounded Profit Growth |
---|
10 Years:: | 20% |
5 Years:: | 35% |
3 Years:: | 86% |
TTM:: | -95% |
Emami Paper Mills Ltd Growth
|
Stock Price CAGR |
---|
10 Years:: | 17% |
5 Years:: | -6% |
3 Years:: | 19% |
1 Year:: | -16% |
Emami Paper Mills Ltd Growth
|
Return on Equity |
---|
10 Years:: | 10% |
5 Years:: | 15% |
3 Years:: | 16% |
Last Year:: | 16% |
Emami Paper Mills Ltd Balance Sheet
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 |
---|
Equity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves | 161 | 228 | 306 | 359 | 376 | 222 | 231 | 246 | 207 | 284 | 397 | 443 | 705 |
Preference Capital | 0 | 20 | 42 | 61 | 61 | 0 | 288 | 299 | 310 | 244 | 244 | 244 | |
Borrowings | 510 | 472 | 556 | 835 | 1,074 | 1,392 | 1,242 | 1,249 | 1,091 | 908 | 786 | 858 | 708 |
Other Liabilities | 60 | 86 | 123 | 203 | 196 | 186 | 480 | 604 | 608 | 585 | 584 | 663 | 373 |
Total Liabilities | 743 | 798 | 997 | 1,409 | 1,658 | 1,812 | 1,964 | 2,111 | 1,918 | 1,788 | 1,779 | 1,976 | 1,798 |
Fixed Assets | 442 | 437 | 452 | 448 | 1,195 | 1,220 | 1,282 | 1,297 | 1,298 | 1,225 | 1,161 | 1,148 | 1,123 |
CWIP | 70 | 89 | 167 | 620 | 5 | 5 | 9 | 103 | 1 | 0 | 31 | 4 | 10 |
Investments | 1 | 1 | 1 | 1 | 1 | 56 | 56 | 44 | 24 | 54 | 49 | 39 | 55 |
Other Assets | 231 | 272 | 377 | 341 | 458 | 532 | 618 | 667 | 595 | 509 | 538 | 785 | 611 |
Total Assets | 743 | 798 | 997 | 1,409 | 1,658 | 1,812 | 1,964 | 2,111 | 1,918 | 1,788 | 1,779 | 1,976 | 1,798 |
Emami Paper Mills Ltd Reserves and Borrowings Chart
Emami Paper Mills Ltd Cash Flow
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Cash from Operating Activity | 58 | 88 | 95 | 38 | -80 | -15 | 69 | 275 | 313 | 246 | 329 | 32 |
Cash from Investing Activity | -109 | -24 | -116 | -419 | -102 | -60 | -124 | -157 | 31 | -7 | -34 | -24 |
Cash from Financing Activity | 70 | -12 | 110 | 307 | 167 | 30 | 39 | -123 | -335 | -246 | -307 | -9 |
Net Cash Flow | 19 | 52 | 90 | -74 | -14 | -45 | -16 | -4 | 10 | -7 | -12 | -0 |
|
Emami Paper Mills Ltd Financial Efficiency Indicators
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Debtor Days | 37 | 34 | 31 | 31 | 70 | 48 | 60 | 50 | 50 | 60 | 41 | 42 |
Inventory Days | 100 | 97 | 87 | 136 | 192 | 117 | 111 | 133 | 111 | 108 | 67 | 91 |
Days Payable | 12 | 18 | 30 | 83 | 84 | 42 | 36 | 75 | 76 | 88 | 47 | 46 |
Cash Conversion Cycle | 125 | 113 | 87 | 84 | 178 | 123 | 135 | 107 | 86 | 80 | 61 | 86 |
Working Capital Days | 40 | 31 | 27 | 24 | 89 | 77 | 82 | 58 | 44 | 74 | 61 | 82 |
ROCE % | 7% | 6% | 5% | 2% | 2% | 6% | 6% | 10% | 8% | 8% | 17% | 10% |
Emami Paper Mills Ltd Financial Efficiency Indicators Chart
No valid data available for the Shareholding
Emami Paper Mills Ltd Shareholding Pattern Chart
No. of Emami Paper Mills Ltd Shareholders
Emami Paper Mills Ltd Mutual Fund Holdings
Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) |
---|
HSBC Small Cap Fund - Regular Plan | 2598417 | 0.3 | 34.55 |
Emami Paper Mills Ltd ROCE Trend
Emami Paper Mills Ltd EPS Trend
Emami Paper Mills Ltd Key Financial Ratios
Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
---|
FaceValue | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Basic EPS (Rs.) | 10.62 | 18.17 | 8.43 | -1.73 | 7.27 |
Diluted EPS (Rs.) | 8.71 | 14.45 | 8.40 | -1.73 | 7.27 |
Cash EPS (Rs.) | 22.60 | 31.19 | 20.36 | 10.26 | 18.74 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 75.24 | 67.69 | 48.92 | 36.19 | 42.65 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 75.24 | 67.69 | 48.92 | 36.19 | 42.65 |
Dividend / Share (Rs.) | 1.60 | 1.60 | 0.00 | 0.00 | 1.20 |
Revenue From Operations / Share (Rs.) | 381.51 | 323.59 | 201.04 | 250.47 | 252.64 |
PBDIT / Share (Rs.) | 37.04 | 52.17 | 32.66 | 35.10 | 40.05 |
PBIT / Share (Rs.) | 25.87 | 39.96 | 20.73 | 23.11 | 28.58 |
PBT / Share (Rs.) | 15.39 | 25.35 | 16.96 | -0.74 | 10.95 |
Net Profit / Share (Rs.) | 11.43 | 18.98 | 8.44 | -1.73 | 7.27 |
PBDIT Margin (%) | 9.71 | 16.12 | 16.24 | 14.01 | 15.85 |
PBIT Margin (%) | 6.78 | 12.34 | 10.31 | 9.22 | 11.31 |
PBT Margin (%) | 4.03 | 7.83 | 8.43 | -0.29 | 4.33 |
Net Profit Margin (%) | 2.99 | 5.86 | 4.19 | -0.68 | 2.87 |
Return on Networth / Equity (%) | 15.19 | 28.03 | 17.25 | -4.77 | 17.04 |
Return on Capital Employeed (%) | 13.81 | 21.13 | 11.94 | 13.02 | 13.98 |
Return On Assets (%) | 3.50 | 6.45 | 2.85 | -0.54 | 2.08 |
Long Term Debt / Equity (X) | 0.60 | 0.84 | 1.37 | 2.15 | 2.31 |
Total Debt / Equity (X) | 1.89 | 1.92 | 2.38 | 4.27 | 4.17 |
Asset Turnover Ratio (%) | 1.23 | 1.10 | 0.65 | 0.75 | 0.75 |
Current Ratio (X) | 0.92 | 0.83 | 0.67 | 0.68 | 0.74 |
Quick Ratio (X) | 0.43 | 0.47 | 0.37 | 0.35 | 0.36 |
Inventory Turnover Ratio (X) | 5.85 | 6.17 | 2.90 | 2.89 | 3.41 |
Dividend Payout Ratio (NP) (%) | 21.07 | 0.06 | 0.00 | -2.20 | 16.50 |
Dividend Payout Ratio (CP) (%) | 10.66 | 0.03 | 0.00 | 0.37 | 6.40 |
Earning Retention Ratio (%) | 78.93 | 99.94 | 0.00 | 102.20 | 83.50 |
Cash Earning Retention Ratio (%) | 89.34 | 99.97 | 0.00 | 99.63 | 93.60 |
Interest Coverage Ratio (%) | 3.53 | 3.83 | 2.07 | 1.81 | 2.27 |
Interest Coverage Ratio (Post Tax) (%) | 2.09 | 2.47 | 0.77 | 1.14 | 1.41 |
Enterprise Value (Cr.) | 1780.70 | 2018.06 | 1679.79 | 1541.38 | 2405.44 |
EV / Net Operating Revenue (X) | 0.77 | 1.03 | 1.38 | 1.02 | 1.57 |
EV / EBITDA (X) | 7.95 | 6.39 | 8.50 | 7.26 | 9.93 |
MarketCap / Net Operating Revenue (X) | 0.29 | 0.50 | 0.61 | 0.20 | 0.68 |
Retention Ratios (%) | 78.92 | 99.93 | 0.00 | 102.20 | 83.49 |
Price / BV (X) | 1.49 | 2.42 | 2.52 | 1.45 | 4.03 |
Price / Net Operating Revenue (X) | 0.29 | 0.50 | 0.61 | 0.20 | 0.68 |
EarningsYield | 0.10 | 0.11 | 0.06 | -0.03 | 0.04 |
Emami Paper Mills Ltd Profitability Ratios (%)
Emami Paper Mills Ltd Liquidity Ratios
Emami Paper Mills Ltd Liquidity Ratios (%)
Emami Paper Mills Ltd Interest Coverage Ratios (%)
Emami Paper Mills Ltd Valuation Ratios
Fair Value of Emami Paper Mills Ltd Stock
Fair Value: ₹1946.69
The stock is undervalued by 1,386.03% compared to the current price ₹131
*This is not Investment Advice
Strength and Weakness of Emami Paper Mills Ltd Stock
Strength | Weakness |
---|
The stock has a high average ROCE, which is a positive sign. The company has higher reserves compared to borrowings, indicating strong financial stability. The company has shown consistent growth in sales and profit over the years. | The stock has a high average Working Capital Days, which may not be favorable. The stock has a high average Cash Conversion Cycle, which may not be favorable. |