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

Fundamental Analysis of Emami Realty Ltd

About the Company - Emami Realty Ltd

Emami Realty Ltd. is a Public Limited Listed company incorporated on 04/01/2008 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L45400WB2008PLC121426 and registration number is 121426. Currently Company is involved in the business activities of Construction of buildings. Company’s Total Operating Revenue is Rs. 170.98 Cr. and Equity Capital is Rs. 7.57 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Construction & ContractingAcropolis, 13th Floor, 1858/1, Rajdanga Main Road, Kolkata West Bengal 700107infra@emamirealty.com
http://www.emamirealty.com
Management
NamePosition Held
Mr. Abhijit DattaChairman
Dr. Nitesh Kumar GuptaManaging Director & CEO
Mr. Rajesh BansalWhole Time Director
Mr. Basant Kumar ParakhDirector
Mrs. Karabi SenguptaDirector
Mr. Hari Mohan MardaDirector
Mr. Ram Gobind GaneriwalaDirector
Mr. Debasish BhaumikDirector

Emami Realty Ltd. Share Price Update

Share PriceValue
Today₹144.00
Previous Day₹132.50

Basic Stock Data of Emami Realty Ltd

Market Cap 504 Cr.
Current Price 133
High / Low152/52.0
Stock P/E
Book Value 13.6
Dividend Yield0.00 %
ROCE0.18 %
ROE36.7 %
Face Value 2.00

Emami Realty Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales653954474364443141326137
Expenses-14218538312834351516612218
Operating Profit203210542897-0-3-34-9-11
OPM %325%60%10%12%57%21%22%17%-1%-22%-130%-71%-167%
Other Income111-11-41111131011-151956
Interest874831641191516171791423
Depreciation0000000000000
Profit before tax44-272112142-18-14-24-19-29
Tax %22%26%309%29%24%4%-21%23%23%25%26%25%26%
Net Profit34-20-519141-14-11-15-14-21
EPS in Rs12.24-7.24-1.640.192.340.361.130.37-3.71-2.83-4.04-3.79-5.64

Emami Realty Ltd Quarterly Chart

Emami Realty Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales21802824211691,0411861979659
Expenses-13-12-24-13197-67-101-75930171155126117
Operating Profit1529254145681021431111541-30-58
OPM %775%166%18,892%147%19%7,349%6,960%209%11%8%21%-31%-97%
Other Income813214586112117128187145453535
Interest27465196137163216269371152685863
Depreciation0001100122111
Profit before tax-4-4-6-11-71632-76617-55-86
Tax %-6%-15%-2%-0%-1%23%-40%74%32%91%13%25%
Net Profit-29-4812-41340-52115-39-62
EPS in Rs-12.04-1.533.115.05-1.745.191.490.18-18.540.223.97-10.21-16.30
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

Emami Realty Ltd Profit & Loss Yearly Chart

Emami Realty Ltd Growth

Compounded Sales Growth
10 Years::18%
5 Years::131%
3 Years::-55%
TTM::-57%

Emami Realty Ltd Growth

Compounded Profit Growth
10 Years::%
5 Years::%
3 Years::7%
TTM::-785%

Emami Realty Ltd Growth

Stock Price CAGR
10 Years::22%
5 Years::-1%
3 Years::34%
1 Year::77%

Emami Realty Ltd Growth

Return on Equity
10 Years::-13%
5 Years::-22%
3 Years::-25%
Last Year::-37%

Emami Realty Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital5555556666888
Reserves25212841922138141881051208044
Borrowings2612877299191,1951,5562,0262,5572,4541,6711,5281,5871,859
Other Liabilities115224399526497563569689427186212299353
Total Liabilities4055361,1611,4901,7072,1452,7393,3932,9741,9681,8671,9742,263
Fixed Assets12111111135971725852504949
CWIP0000000000000
Investments97841131921759217819526590104105129
Other Assets2964411,0371,2881,5191,9952,4903,1252,6501,8261,7141,8192,086
Total Assets4055361,1611,4901,7072,1452,7393,3932,9741,9681,8671,9742,263

Emami Realty Ltd Reserves and Borrowings Chart

Emami Realty Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 621655-147236-274-190-177583-26611873
Cash from Investing Activity -2115-32632-21245-142-247-161,20493-67
Cash from Financing Activity -34-35275114-21204187100-562-940-214-0
Net Cash Flow7-34-24-25-146-3246-2-36

Emami Realty Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days41001008025752648
Inventory Days406
Days Payable10
Cash Conversion Cycle410010080422752648
Working Capital Days24,9872,873813,2766,534917311,545283,9707,7906803,2032,7875,684
ROCE %8%14%8%10%12%13%12%11%11%4%5%0%

Emami Realty Ltd Financial Efficiency Indicators Chart

No valid data available for the Shareholding

Emami Realty Ltd Shareholding Pattern Chart

No. of Emami Realty Ltd Shareholders

This stock is not held by any mutual fund

Emami Realty Ltd ROCE Trend

Emami Realty Ltd EPS Trend

Emami Realty Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)-10.213.970.16-40.960.18
Diluted EPS (Rs.)-10.213.970.16-40.960.18
Cash EPS (Rs.)-10.544.250.77-40.160.43
Book Value[Excl.RevalReserv]/Share (Rs.)23.0333.6738.9811.0749.19
Book Value[Incl.RevalReserv]/Share (Rs.)23.0333.6739.5711.6652.65
Revenue From Operations / Share (Rs.)25.4051.9266.74320.5424.53
PBDIT / Share (Rs.)1.3122.8293.3072.4397.10
PBIT / Share (Rs.)0.9822.5392.7271.6296.84
PBT / Share (Rs.)-14.454.582.29-61.200.65
Net Profit / Share (Rs.)-10.863.960.20-40.960.17
NP After MI And SOA / Share (Rs.)-10.213.970.21-40.960.17
PBDIT Margin (%)5.1443.94139.7922.59395.88
PBIT Margin (%)3.8843.39138.9322.34394.81
PBT Margin (%)-56.908.823.43-19.092.65
Net Profit Margin (%)-42.767.630.30-12.770.70
NP After MI And SOA Margin (%)-40.177.650.32-12.770.72
Return on Networth / Equity (%)-44.3111.790.56-370.960.36
Return on Capital Employeed (%)0.3722.1368.6123.1730.84
Return On Assets (%)-1.950.800.03-3.900.01
Long Term Debt / Equity (X)9.941.712.0725.695.24
Total Debt / Equity (X)18.2011.9813.4070.7613.97
Asset Turnover Ratio (%)0.050.080.070.270.02
Current Ratio (X)1.821.151.171.091.11
Quick Ratio (X)0.890.580.640.690.50
Interest Coverage Ratio (%)0.081.271.030.541.01
Interest Coverage Ratio (Post Tax) (%)0.291.221.000.691.00
Enterprise Value (Cr.)1803.921741.841554.952244.282228.11
EV / Net Operating Revenue (X)18.768.868.342.5132.52
EV / EBITDA (X)364.4320.175.9711.098.21
MarketCap / Net Operating Revenue (X)2.441.150.590.084.70
Price / BV (X)2.701.781.032.542.34
Price / Net Operating Revenue (X)2.441.150.590.084.70
EarningsYield-0.160.060.01-1.460.00

Emami Realty Ltd Profitability Ratios (%)

Emami Realty Ltd Liquidity Ratios

Emami Realty Ltd Liquidity Ratios (%)

Emami Realty Ltd Interest Coverage Ratios (%)

Emami Realty Ltd Valuation Ratios

Fair Value of Emami Realty Ltd Stock

Fair Value: ₹76.37

The stock is overvalued by 42.58% compared to the current price ₹133

*Investments are subject to market risks

Strength and Weakness of Emami Realty Ltd Stock

StrengthWeakness

The stock has a high average ROCE, which is a positive sign.

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.

The company has higher borrowings compared to reserves, which may suggest financial risk.

The company has not shown consistent growth in sales and profit.

More Stocks