Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 25 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Emmbi Industries Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 24, 2024, 9:50 pm

Market Cap 255 Cr.
Current Price 144
High / Low157/87.6
Stock P/E25.2
Book Value 104
Dividend Yield0.21 %
ROCE8.43 %
ROE6.03 %
Face Value 10.0
PEG Ratio-1.50

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

View Share Price Target for Emmbi Industries Ltd

Competitors of Emmbi Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Industry Average0 Cr0000%0.59%0.49%0

All Competitor Stocks of Emmbi Industries Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales73.5692.54104.16112.77109.60109.09105.8288.5276.55100.1986.1895.0390.37
Expenses65.9783.8393.05100.2696.9296.2795.2378.7468.5191.1377.5585.5580.87
Operating Profit7.598.7111.1112.5112.6812.8210.599.788.049.068.639.489.50
OPM %10.32%9.41%10.67%11.09%11.57%11.75%10.01%11.05%10.50%9.04%10.01%9.98%10.51%
Other Income0.020.110.010.030.040.020.020.020.030.060.040.030.05
Interest2.732.923.333.723.733.893.823.803.954.143.994.254.33
Depreciation1.871.862.082.162.222.272.442.502.512.452.612.692.81
Profit before tax3.014.045.716.666.776.684.353.501.612.532.072.572.41
Tax %22.26%24.26%21.72%26.28%25.26%31.14%30.34%29.71%34.78%31.62%29.47%37.35%1.24%
Net Profit2.353.064.474.915.064.593.032.461.051.721.451.612.37
EPS in Rs1.331.732.532.782.862.591.711.390.590.970.820.911.34

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales102140158183208229254288303274436371358
Expenses92127143164182199218247266246387334323
Operating Profit10131520263035413728493735
OPM %10%9%10%11%12%13%14%14%12%10%11%10%10%
Other Income00011-00000000
Interest3569989111211151616
Depreciation223344567791010
Profit before tax556814172124191026129
Tax %34%33%30%28%26%28%26%26%22%24%26%31%
Net Profit3346111215181581986
EPS in Rs2.011.832.453.375.997.038.6310.068.274.3410.764.673.29
Dividend Payout %15%14%10%9%8%7%6%5%5%9%6%6%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)0.00%33.33%50.00%83.33%9.09%25.00%20.00%-16.67%-46.67%137.50%-57.89%
Change in YoY Net Profit Growth (%)0.00%33.33%16.67%33.33%-74.24%15.91%-5.00%-36.67%-30.00%184.17%-195.39%

Emmbi Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:9%
5 Years:6%
3 Years:11%
TTM:9%
Compounded Profit Growth
10 Years:9%
5 Years:-11%
3 Years:9%
TTM:73%
Stock Price CAGR
10 Years:26%
5 Years:7%
3 Years:14%
1 Year:37%
Return on Equity
10 Years:11%
5 Years:8%
3 Years:8%
Last Year:6%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 12:34 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital18181818181818181818181818
Reserves37404655678197111117136143152166
Borrowings596980627997104116136144147156147
Other Liabilities13131230365051525557596265
Total Liabilities127141156165199245270296326355366388396
Fixed Assets4752556280107117126137152162176178
CWIP0001544640500
Investments0000000000000
Other Assets7989100102113135149165185203200212218
Total Assets127141156165199245270296326355366388396

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-74837203026204273828
Cash from Investing Activity +-3-8-6-11-27-31-17-19-15-20-24-21
Cash from Financing Activity +932-2873-9-211-8-14-8
Net Cash Flow-0-03-2-120-1-100-0

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow10.00-46.00-54.00-60.00-36.00-49.00-62.00-63.00-79.00-108.00-95.00-110.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days677267566153576385646875
Inventory Days148160153149148150142144191129161168
Days Payable1185405052534855415465
Cash Conversion Cycle203224215166159151146158221151175179
Working Capital Days173175173133131133122132185131150156
ROCE %10%10%13%17%17%17%17%13%8%14%9%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters58.30%58.31%58.31%58.31%58.31%58.38%58.38%58.38%58.90%58.90%59.23%59.83%
FIIs6.92%7.11%7.16%7.12%7.11%7.04%7.04%0.16%0.26%0.25%0.16%0.13%
DIIs1.87%1.87%1.88%1.87%1.88%1.88%1.88%1.88%1.88%1.88%1.21%1.21%
Public32.91%32.71%32.65%32.70%32.70%32.70%32.69%39.58%38.96%38.98%39.38%38.82%
No. of Shareholders12,99912,02611,96611,90811,82911,36310,97511,32112,97512,72114,09113,757

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)5.624.6710.764.348.27
Diluted EPS (Rs.)5.624.6710.764.348.27
Cash EPS (Rs.)11.7210.2715.708.4412.21
Book Value[Excl.RevalReserv]/Share (Rs.)96.1790.8386.7276.4172.57
Book Value[Incl.RevalReserv]/Share (Rs.)96.1790.8386.7276.4172.57
Dividend / Share (Rs.)0.300.300.600.400.40
Revenue From Operations / Share (Rs.)213.36209.77246.25154.88171.81
PBDIT / Share (Rs.)21.1921.2527.8216.1921.24
PBIT / Share (Rs.)15.0915.6522.8812.0917.30
PBT / Share (Rs.)5.546.7814.595.6710.55
Net Profit / Share (Rs.)5.624.6710.764.348.27
PBDIT Margin (%)9.9310.1211.2910.4512.36
PBIT Margin (%)7.077.469.297.8010.06
PBT Margin (%)2.593.235.923.666.14
Net Profit Margin (%)2.632.224.362.804.81
Return on Networth / Equity (%)5.845.1412.405.6711.39
Return on Capital Employeed (%)11.6111.6817.829.7516.11
Return On Assets (%)2.562.255.362.334.89
Long Term Debt / Equity (X)0.240.330.320.410.27
Total Debt / Equity (X)0.910.910.930.910.83
Asset Turnover Ratio (%)1.001.031.280.871.06
Current Ratio (X)1.301.481.491.551.39
Quick Ratio (X)0.600.670.720.720.66
Inventory Turnover Ratio (X)2.252.403.002.132.72
Dividend Payout Ratio (NP) (%)4.9011.653.388.540.00
Dividend Payout Ratio (CP) (%)2.355.302.314.390.00
Earning Retention Ratio (%)95.1088.3596.6291.460.00
Cash Earning Retention Ratio (%)97.6594.7097.6995.610.00
Interest Coverage Ratio (X)2.222.393.362.523.15
Interest Coverage Ratio (Post Tax) (X)1.591.532.301.682.22
Enterprise Value (Cr.)313.18282.61295.51270.47184.25
EV / Net Operating Revenue (X)0.820.760.670.980.60
EV / EBITDA (X)8.357.526.019.444.90
MarketCap / Net Operating Revenue (X)0.410.370.340.540.26
Retention Ratios (%)95.0988.3496.6191.450.00
Price / BV (X)0.920.850.991.100.62
Price / Net Operating Revenue (X)0.410.370.340.540.26
EarningsYield0.060.060.120.050.18

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Emmbi Industries Ltd as of November 25, 2024 is: 158.37

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 25, 2024, Emmbi Industries Ltd is Undervalued by 9.98% compared to the current share price 144.00

Intrinsic Value of Emmbi Industries Ltd as of November 25, 2024 is: 131.71

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 25, 2024, Emmbi Industries Ltd is Overvalued by 8.53% compared to the current share price 144.00

Last 5 Year EPS CAGR: -16.84%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (254.15 cr) and profit (13.54 cr) over the years.
  1. The stock has a low average ROCE of 12.75%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 149.50, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 179.00, which may not be favorable.
  4. The company has higher borrowings (107.38) compared to reserves (96.00), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Emmbi Industries Ltd:
    1. Net Profit Margin: 2.63%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 11.61% (Industry Average ROCE: 0.59%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 5.84% (Industry Average ROE: 0.49%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.59
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.6
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 25.2 (Industry average Stock P/E: 0)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.91
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Emmbi Industries Ltd. is a Public Limited Listed company incorporated on 29/11/1994 and has its registered office in the State of Dadra & Nagar Haveli, India. Company’s Corporate Identification Number(CIN) is L17120DN1994PLC000387 and registration number is 000387. Currently Company is involved in the business activities of Manufacture of plastics products. Company’s Total Operating Revenue is Rs. 435.62 Cr. and Equity Capital is Rs. 17.69 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Packaging & Containers99/2/ 1, 9, Madhuban Industrial Estate, Silvassa Dadra & Nagar Haveli 396230info@emmbi.com
http://www.emmbi.com
Management
NamePosition Held
Mr. Makrand M AppalwarChairman & Managing Director
Mrs. Rinku AppalwarExecutive Director & CFO
Mr. Krishnan I SubramanianNon Exe.Non Ind.Director
Mr. Nitin D AlshiIndependent Director
Dr. Venkatesh G JoshiIndependent Director
Mr. Rama A KrishnanIndependent Director

FAQ

What is the latest intrinsic value of Emmbi Industries Ltd?

The latest intrinsic value of Emmbi Industries Ltd as on 25 November 2024 is ₹158.37, which is 9.98% higher than the current market price of ₹144.00.

What is the Market Cap of Emmbi Industries Ltd?

The Market Cap of Emmbi Industries Ltd is 255 Cr..

What is the current Stock Price of Emmbi Industries Ltd as on 25 November 2024?

The current stock price of Emmbi Industries Ltd as on 25 November 2024 is 144.

What is the High / Low of Emmbi Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Emmbi Industries Ltd stocks is 157/87.6.

What is the Stock P/E of Emmbi Industries Ltd?

The Stock P/E of Emmbi Industries Ltd is 25.2.

What is the Book Value of Emmbi Industries Ltd?

The Book Value of Emmbi Industries Ltd is 104.

What is the Dividend Yield of Emmbi Industries Ltd?

The Dividend Yield of Emmbi Industries Ltd is 0.21 %.

What is the ROCE of Emmbi Industries Ltd?

The ROCE of Emmbi Industries Ltd is 8.43 %.

What is the ROE of Emmbi Industries Ltd?

The ROE of Emmbi Industries Ltd is 6.03 %.

What is the Face Value of Emmbi Industries Ltd?

The Face Value of Emmbi Industries Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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 Emmbi Industries 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