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.
Management |
---|
Name | Position Held |
---|
Mr. Abhijit Datta | Chairman |
Dr. Nitesh Kumar Gupta | Managing Director & CEO |
Mr. Rajesh Bansal | Whole Time Director |
Mr. Basant Kumar Parakh | Director |
Mrs. Karabi Sengupta | Director |
Mr. Hari Mohan Marda | Director |
Mr. Ram Gobind Ganeriwala | Director |
Mr. Debasish Bhaumik | Director |
Emami Realty Ltd. Share Price Update |
---|
Share Price | Value |
---|
Today | ₹144.00 |
Previous Day | ₹132.50 |
Basic Stock Data of Emami Realty Ltd
Market Cap | 504 Cr. |
---|
Current Price | 133 |
---|
High / Low | 152/52.0 |
---|
Stock P/E | |
---|
Book Value | 13.6 |
---|
Dividend Yield | 0.00 % |
---|
ROCE | 0.18 % |
---|
ROE | 36.7 % |
---|
Face Value | 2.00 |
---|
Emami Realty 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 | 6 | 53 | 95 | 44 | 74 | 36 | 44 | 43 | 14 | 13 | 26 | 13 | 7 |
Expenses | -14 | 21 | 85 | 38 | 31 | 28 | 34 | 35 | 15 | 16 | 61 | 22 | 18 |
Operating Profit | 20 | 32 | 10 | 5 | 42 | 8 | 9 | 7 | -0 | -3 | -34 | -9 | -11 |
OPM % | 325% | 60% | 10% | 12% | 57% | 21% | 22% | 17% | -1% | -22% | -130% | -71% | -167% |
Other Income | 111 | -11 | -4 | 11 | 11 | 13 | 10 | 11 | -1 | 5 | 19 | 5 | 6 |
Interest | 87 | 48 | 3 | 16 | 41 | 19 | 15 | 16 | 17 | 17 | 9 | 14 | 23 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | 44 | -27 | 2 | 1 | 12 | 1 | 4 | 2 | -18 | -14 | -24 | -19 | -29 |
Tax % | 22% | 26% | 309% | 29% | 24% | 4% | -21% | 23% | 23% | 25% | 26% | 25% | 26% |
Net Profit | 34 | -20 | -5 | 1 | 9 | 1 | 4 | 1 | -14 | -11 | -15 | -14 | -21 |
EPS in Rs | 12.24 | -7.24 | -1.64 | 0.19 | 2.34 | 0.36 | 1.13 | 0.37 | -3.71 | -2.83 | -4.04 | -3.79 | -5.64 |
Emami Realty Ltd Quarterly Chart
Emami Realty 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 | 2 | 18 | 0 | 28 | 242 | 1 | 1 | 69 | 1,041 | 186 | 197 | 96 | 59 |
Expenses | -13 | -12 | -24 | -13 | 197 | -67 | -101 | -75 | 930 | 171 | 155 | 126 | 117 |
Operating Profit | 15 | 29 | 25 | 41 | 45 | 68 | 102 | 143 | 111 | 15 | 41 | -30 | -58 |
OPM % | 775% | 166% | 18,892% | 147% | 19% | 7,349% | 6,960% | 209% | 11% | 8% | 21% | -31% | -97% |
Other Income | 8 | 13 | 21 | 45 | 86 | 112 | 117 | 128 | 187 | 145 | 45 | 35 | 35 |
Interest | 27 | 46 | 51 | 96 | 137 | 163 | 216 | 269 | 371 | 152 | 68 | 58 | 63 |
Depreciation | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | 1 | 1 | 1 |
Profit before tax | -4 | -4 | -6 | -11 | -7 | 16 | 3 | 2 | -76 | 6 | 17 | -55 | -86 |
Tax % | -6% | -15% | -2% | -0% | -1% | 23% | -40% | 74% | 32% | 91% | 13% | 25% | |
Net Profit | -29 | -4 | 8 | 12 | -4 | 13 | 4 | 0 | -52 | 1 | 15 | -39 | -62 |
EPS in Rs | -12.04 | -1.53 | 3.11 | 5.05 | -1.74 | 5.19 | 1.49 | 0.18 | -18.54 | 0.22 | 3.97 | -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
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 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 8 | 8 | 8 |
Reserves | 25 | 21 | 28 | 41 | 9 | 22 | 138 | 141 | 88 | 105 | 120 | 80 | 44 |
Borrowings | 261 | 287 | 729 | 919 | 1,195 | 1,556 | 2,026 | 2,557 | 2,454 | 1,671 | 1,528 | 1,587 | 1,859 |
Other Liabilities | 115 | 224 | 399 | 526 | 497 | 563 | 569 | 689 | 427 | 186 | 212 | 299 | 353 |
Total Liabilities | 405 | 536 | 1,161 | 1,490 | 1,707 | 2,145 | 2,739 | 3,393 | 2,974 | 1,968 | 1,867 | 1,974 | 2,263 |
Fixed Assets | 12 | 11 | 11 | 11 | 13 | 59 | 71 | 72 | 58 | 52 | 50 | 49 | 49 |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 97 | 84 | 113 | 192 | 175 | 92 | 178 | 195 | 265 | 90 | 104 | 105 | 129 |
Other Assets | 296 | 441 | 1,037 | 1,288 | 1,519 | 1,995 | 2,490 | 3,125 | 2,650 | 1,826 | 1,714 | 1,819 | 2,086 |
Total Assets | 405 | 536 | 1,161 | 1,490 | 1,707 | 2,145 | 2,739 | 3,393 | 2,974 | 1,968 | 1,867 | 1,974 | 2,263 |
Emami Realty Ltd Reserves and Borrowings Chart
Emami Realty 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 | 62 | 16 | 55 | -147 | 236 | -274 | -190 | -177 | 583 | -266 | 118 | 73 |
Cash from Investing Activity | -21 | 15 | -326 | 32 | -212 | 45 | -142 | -247 | -16 | 1,204 | 93 | -67 |
Cash from Financing Activity | -34 | -35 | 275 | 114 | -21 | 204 | 187 | 100 | -562 | -940 | -214 | -0 |
Net Cash Flow | 7 | -3 | 4 | -2 | 4 | -25 | -146 | -324 | 6 | -2 | -3 | 6 |
|
Emami Realty 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 | 4 | 1 | 0 | 0 | 1 | 0 | 0 | 80 | 25 | 75 | 26 | 48 |
Inventory Days | | | | | | | | | 406 | | | |
Days Payable | | | | | | | | | 10 | | | |
Cash Conversion Cycle | 4 | 1 | 0 | 0 | 1 | 0 | 0 | 80 | 422 | 75 | 26 | 48 |
Working Capital Days | 24,987 | 2,873 | 813,276 | 6,534 | 917 | 311,545 | 283,970 | 7,790 | 680 | 3,203 | 2,787 | 5,684 |
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
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.) | -10.21 | 3.97 | 0.16 | -40.96 | 0.18 |
Diluted EPS (Rs.) | -10.21 | 3.97 | 0.16 | -40.96 | 0.18 |
Cash EPS (Rs.) | -10.54 | 4.25 | 0.77 | -40.16 | 0.43 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 23.03 | 33.67 | 38.98 | 11.07 | 49.19 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 23.03 | 33.67 | 39.57 | 11.66 | 52.65 |
Revenue From Operations / Share (Rs.) | 25.40 | 51.92 | 66.74 | 320.54 | 24.53 |
PBDIT / Share (Rs.) | 1.31 | 22.82 | 93.30 | 72.43 | 97.10 |
PBIT / Share (Rs.) | 0.98 | 22.53 | 92.72 | 71.62 | 96.84 |
PBT / Share (Rs.) | -14.45 | 4.58 | 2.29 | -61.20 | 0.65 |
Net Profit / Share (Rs.) | -10.86 | 3.96 | 0.20 | -40.96 | 0.17 |
NP After MI And SOA / Share (Rs.) | -10.21 | 3.97 | 0.21 | -40.96 | 0.17 |
PBDIT Margin (%) | 5.14 | 43.94 | 139.79 | 22.59 | 395.88 |
PBIT Margin (%) | 3.88 | 43.39 | 138.93 | 22.34 | 394.81 |
PBT Margin (%) | -56.90 | 8.82 | 3.43 | -19.09 | 2.65 |
Net Profit Margin (%) | -42.76 | 7.63 | 0.30 | -12.77 | 0.70 |
NP After MI And SOA Margin (%) | -40.17 | 7.65 | 0.32 | -12.77 | 0.72 |
Return on Networth / Equity (%) | -44.31 | 11.79 | 0.56 | -370.96 | 0.36 |
Return on Capital Employeed (%) | 0.37 | 22.13 | 68.61 | 23.17 | 30.84 |
Return On Assets (%) | -1.95 | 0.80 | 0.03 | -3.90 | 0.01 |
Long Term Debt / Equity (X) | 9.94 | 1.71 | 2.07 | 25.69 | 5.24 |
Total Debt / Equity (X) | 18.20 | 11.98 | 13.40 | 70.76 | 13.97 |
Asset Turnover Ratio (%) | 0.05 | 0.08 | 0.07 | 0.27 | 0.02 |
Current Ratio (X) | 1.82 | 1.15 | 1.17 | 1.09 | 1.11 |
Quick Ratio (X) | 0.89 | 0.58 | 0.64 | 0.69 | 0.50 |
Interest Coverage Ratio (%) | 0.08 | 1.27 | 1.03 | 0.54 | 1.01 |
Interest Coverage Ratio (Post Tax) (%) | 0.29 | 1.22 | 1.00 | 0.69 | 1.00 |
Enterprise Value (Cr.) | 1803.92 | 1741.84 | 1554.95 | 2244.28 | 2228.11 |
EV / Net Operating Revenue (X) | 18.76 | 8.86 | 8.34 | 2.51 | 32.52 |
EV / EBITDA (X) | 364.43 | 20.17 | 5.97 | 11.09 | 8.21 |
MarketCap / Net Operating Revenue (X) | 2.44 | 1.15 | 0.59 | 0.08 | 4.70 |
Price / BV (X) | 2.70 | 1.78 | 1.03 | 2.54 | 2.34 |
Price / Net Operating Revenue (X) | 2.44 | 1.15 | 0.59 | 0.08 | 4.70 |
EarningsYield | -0.16 | 0.06 | 0.01 | -1.46 | 0.00 |
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
Strength | Weakness |
---|
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. |