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

Fundamental Analysis of Emami Paper Mills Ltd

About the Company - Emami Paper Mills Ltd

No data availabale for About the Company
INDUSTRYADDRESSCONTACT
Industry not foundAddress not foundContact not found
Management Data not Available

Basic Stock Data of Emami Paper Mills Ltd

Market Cap 791 Cr.
Current Price 131
High / Low183/100
Stock P/E101
Book Value 119
Dividend Yield1.23 %
ROCE10.4 %
ROE16.0 %
Face Value 2.00

Emami Paper Mills Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales285314411429441519569598612565533519437
Expenses238269344348374448474494547531514485385
Operating Profit474468816771951046534193352
OPM %16%14%16%19%15%14%17%17%11%6%4%6%12%
Other Income1274001-6001100
Interest24232120192320161416181917
Depreciation18181818181821161717171412
Profit before tax651024431314872352-16222
Tax %-34%42%54%27%25%25%24%25%28%27%27%25%26%
Net Profit83473223233754251-11116
EPS in Rs1.340.487.815.293.793.846.068.934.140.23-1.860.222.71

Emami Paper Mills Ltd Quarterly Chart

Emami Paper Mills Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales4955105475215391,1401,3561,5381,5151,2161,9582,3082,053
Expenses4324384764704911,0121,1951,3001,3071,0381,6442,0861,915
Operating Profit6472705147128161239209178314222138
OPM %13%14%13%10%9%11%12%16%14%15%16%10%7%
Other Income6238624114-2392-422
Interest3130191516708410711795836370
Depreciation27303227275664697372746860
Profit before tax1213231711262466-51031539310
Tax %28%11%20%30%-158%27%32%34%-131%50%25%26%
Net Profit812191228191644-1051115698
EPS in Rs1.371.913.082.014.613.152.717.27-1.738.4418.9811.431.30
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

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital12121212121212121212121212
Reserves161228306359376222231246207284397443705
Preference Capital0204261610288299310244244244
Borrowings5104725568351,0741,3921,2421,2491,091908786858708
Other Liabilities6086123203196186480604608585584663373
Total Liabilities7437989971,4091,6581,8121,9642,1111,9181,7881,7791,9761,798
Fixed Assets4424374524481,1951,2201,2821,2971,2981,2251,1611,1481,123
CWIP70891676205591031031410
Investments111115656442454493955
Other Assets231272377341458532618667595509538785611
Total Assets7437989971,4091,6581,8121,9642,1111,9181,7881,7791,9761,798

Emami Paper Mills Ltd Reserves and Borrowings Chart

Emami Paper Mills Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 58889538-80-156927531324632932
Cash from Investing Activity -109-24-116-419-102-60-124-15731-7-34-24
Cash from Financing Activity 70-121103071673039-123-335-246-307-9
Net Cash Flow195290-74-14-45-16-410-7-12-0

Emami Paper Mills Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days373431317048605050604142
Inventory Days10097871361921171111331111086791
Days Payable121830838442367576884746
Cash Conversion Cycle125113878417812313510786806186
Working Capital Days403127248977825844746182
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 NameNo of SharesAUM (%)Amount Invested (Cr)
HSBC Small Cap Fund - Regular Plan25984170.334.55

Emami Paper Mills Ltd ROCE Trend

Emami Paper Mills Ltd EPS Trend

Emami Paper Mills Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)10.6218.178.43-1.737.27
Diluted EPS (Rs.)8.7114.458.40-1.737.27
Cash EPS (Rs.)22.6031.1920.3610.2618.74
Book Value[Excl.RevalReserv]/Share (Rs.)75.2467.6948.9236.1942.65
Book Value[Incl.RevalReserv]/Share (Rs.)75.2467.6948.9236.1942.65
Dividend / Share (Rs.)1.601.600.000.001.20
Revenue From Operations / Share (Rs.)381.51323.59201.04250.47252.64
PBDIT / Share (Rs.)37.0452.1732.6635.1040.05
PBIT / Share (Rs.)25.8739.9620.7323.1128.58
PBT / Share (Rs.)15.3925.3516.96-0.7410.95
Net Profit / Share (Rs.)11.4318.988.44-1.737.27
PBDIT Margin (%)9.7116.1216.2414.0115.85
PBIT Margin (%)6.7812.3410.319.2211.31
PBT Margin (%)4.037.838.43-0.294.33
Net Profit Margin (%)2.995.864.19-0.682.87
Return on Networth / Equity (%)15.1928.0317.25-4.7717.04
Return on Capital Employeed (%)13.8121.1311.9413.0213.98
Return On Assets (%)3.506.452.85-0.542.08
Long Term Debt / Equity (X)0.600.841.372.152.31
Total Debt / Equity (X)1.891.922.384.274.17
Asset Turnover Ratio (%)1.231.100.650.750.75
Current Ratio (X)0.920.830.670.680.74
Quick Ratio (X)0.430.470.370.350.36
Inventory Turnover Ratio (X)5.856.172.902.893.41
Dividend Payout Ratio (NP) (%)21.070.060.00-2.2016.50
Dividend Payout Ratio (CP) (%)10.660.030.000.376.40
Earning Retention Ratio (%)78.9399.940.00102.2083.50
Cash Earning Retention Ratio (%)89.3499.970.0099.6393.60
Interest Coverage Ratio (%)3.533.832.071.812.27
Interest Coverage Ratio (Post Tax) (%)2.092.470.771.141.41
Enterprise Value (Cr.)1780.702018.061679.791541.382405.44
EV / Net Operating Revenue (X)0.771.031.381.021.57
EV / EBITDA (X)7.956.398.507.269.93
MarketCap / Net Operating Revenue (X)0.290.500.610.200.68
Retention Ratios (%)78.9299.930.00102.2083.49
Price / BV (X)1.492.422.521.454.03
Price / Net Operating Revenue (X)0.290.500.610.200.68
EarningsYield0.100.110.06-0.030.04

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

StrengthWeakness

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.

Related Posts