Share Price and Basic Stock Data

Last Updated: November 21, 2024, 8:39 pm

Market Cap	7,220 Cr.
Current Price	871
High / Low	993/415
Stock P/E	89.4
Book Value	83.3
Dividend Yield	0.14 %
ROCE	17.7 %
ROE	14.4 %
Face Value	5.00
PEG Ratio	2.88

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for eMudhra Ltd

Competitors of eMudhra Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
eMudhra Ltd	7,220 Cr.	871	993/415	89.4	83.3	0.14 %	17.7 %	14.4 %	5.00
BNR Udyog Ltd	21.7 Cr.	72.4	118/51.7	29.8	35.7	0.00 %	63.6 %	53.8 %	10.0
BGIL Films & Technologies Ltd	6.55 Cr.	5.78	10.3/3.16		16.9	0.00 %	4.44 %	3.46 %	10.0
Aurum Proptech Ltd	609 Cr.	207	250/125		97.4	0.00 %	12.0 %	27.1 %	5.00
Ace Engitech Ltd	16.1 Cr.	188	188/12.4		5.01	0.00 %	23.6 %	25.2 %	10.0
Industry Average	9,246.38 Cr	741.24		34.11	199.36	0.44%	18.81%	17.48%	7.47

All Competitor Stocks of eMudhra Ltd

Quarterly Result

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Sales	49	45	45	52	58	61	77	80	96	97	100	92	141
Expenses	32	27	27	32	37	40	53	56	68	73	67	66	109
Operating Profit	17	18	18	21	22	21	24	24	28	25	33	27	32
OPM %	34%	40%	41%	39%	37%	35%	31%	30%	29%	25%	33%	29%	23%
Other Income	0	-0	0	1	1	1	2	1	0	2	3	3	1
Interest	1	1	2	1	0	0	2	0	0	1	1	0	1
Depreciation	3	4	3	4	4	4	4	5	5	5	6	6	6
Profit before tax	12	13	14	16	19	18	20	20	23	20	29	24	27
Tax %	16%	19%	21%	16%	12%	16%	22%	17%	19%	2%	28%	23%	18%
Net Profit	10	10	11	14	16	15	16	16	19	20	21	18	22
EPS in Rs	1.52	1.48	1.54	1.78	2.13	1.96	2.03	2.00	2.35	2.58	2.54	2.16	2.65

Last Updated: November 6, 2024, 6:48 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 2:32 pm

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	102	116	132	183	249	373	386
Expenses	69	85	92	116	161	263	273
Operating Profit	32	32	40	67	87	110	113
OPM %	32%	27%	30%	37%	35%	29%	29%
Other Income	-2	0	1	1	5	7	9
Interest	0	1	1	5	3	3	3
Depreciation	8	9	9	13	16	21	22
Profit before tax	22	23	31	50	73	93	97
Tax %	19%	20%	19%	18%	17%	18%
Net Profit	17	18	25	41	61	76	78
EPS in Rs	2.49	2.37	2.49	5.90	7.90	9.06	9.63
Dividend Payout %	0%	0%	0%	21%	15%	13%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	5.88%	38.89%	64.00%	48.78%	24.59%
Change in YoY Net Profit Growth (%)	0.00%	33.01%	25.11%	-15.22%	-24.19%

eMudhra Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	30%
3 Years:	42%
TTM:	37%

Compounded Profit Growth
10 Years:	%
5 Years:	32%
3 Years:	63%
TTM:	24%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	89%

Return on Equity
10 Years:	%
5 Years:	19%
3 Years:	19%
Last Year:	14%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 4:33 pm

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	35	35	35	35	37	40	41
Reserves	41	57	72	118	354	616	649
Borrowings	29	42	52	67	25	8	0
Other Liabilities	15	25	32	39	43	86	112
Total Liabilities	120	159	192	259	460	750	802
Fixed Assets	62	62	125	117	162	253	395
CWIP	22	40	4	43	47	51	17
Investments	0	0	14	0	21	4	47
Other Assets	36	56	49	99	230	443	343
Total Assets	120	159	192	259	460	750	802

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	17	23	41	22	34	73
Cash from Investing Activity +	-32	-29	-47	-37	-102	-90
Cash from Financing Activity +	10	12	5	16	127	176
Net Cash Flow	-5	7	-1	1	59	158

Free Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	3.00	-10.00	-12.00	0.00	62.00	102.00

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

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	77	73	41	88	99	101
Inventory Days	5	22	14	26	13	32
Days Payable	83	115	68	177	223	261
Cash Conversion Cycle	-1	-20	-13	-62	-111	-128
Working Capital Days	70	68	40	89	135	119
ROCE %		20%	21%	28%	24%	18%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	61.03%	61.03%	61.03%	57.70%	57.70%	57.70%	57.70%	54.40%	54.40%	54.40%
FIIs	4.31%	4.24%	4.09%	4.16%	4.28%	4.30%	3.85%	4.20%	4.17%	4.40%
DIIs	10.68%	10.53%	10.87%	10.65%	9.87%	8.47%	9.12%	14.45%	14.36%	15.03%
Public	23.98%	24.22%	24.02%	27.50%	28.15%	29.55%	29.35%	26.94%	27.08%	26.17%
No. of Shareholders	75,705	69,296	65,974	66,978	62,851	66,030	70,561	73,650	78,824	80,884

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Nippon India Small Cap Fund	4,983,786	0.76	426.84	105,326	2024-11-20	4631.77%
SBI Technology Opportunities Fund	681,746	1.48	51.92	105,326	2024-11-20	547.27%
Aditya Birla Sun Life Small Cap Fund	395,941	0.66	33.91	105,326	2024-11-20	275.92%
Franklin India Technology Fund	105,326	0.56	9.02	105,326	2024-11-20	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	5.00	5.00	5.00	5.00	5.00
Basic EPS (Rs.)	9.74	8.35	5.86	2.49	2.37
Diluted EPS (Rs.)	9.50	8.35	5.86	2.49	2.37
Cash EPS (Rs.)	12.02	10.28	7.72	4.86	3.85
Book Value[Excl.RevalReserv]/Share (Rs.)	81.90	52.34	21.88	16.62	13.26
Book Value[Incl.RevalReserv]/Share (Rs.)	81.90	52.34	21.88	16.62	13.26
Revenue From Operations / Share (Rs.)	46.16	33.18	26.02	18.75	16.59
PBDIT / Share (Rs.)	14.41	12.35	9.80	5.81	4.60
PBIT / Share (Rs.)	11.83	10.24	7.94	4.56	3.38
PBT / Share (Rs.)	11.46	9.79	7.19	4.44	3.28
Net Profit / Share (Rs.)	9.44	8.16	5.86	3.61	2.62
NP After MI And SOA / Share (Rs.)	9.29	8.23	5.90	2.49	2.37
PBDIT Margin (%)	31.21	37.22	37.67	30.99	27.72
PBIT Margin (%)	25.63	30.85	30.51	24.33	20.34
PBT Margin (%)	24.83	29.49	27.62	23.69	19.76
Net Profit Margin (%)	20.46	24.60	22.52	19.27	15.81
NP After MI And SOA Margin (%)	20.11	24.79	22.67	13.26	14.29
Return on Networth / Equity (%)	11.43	15.75	27.18	16.26	18.06
Return on Capital Employeed (%)	14.18	19.00	29.36	20.31	19.12
Return On Assets (%)	10.00	13.40	15.91	9.09	10.48
Long Term Debt / Equity (X)	0.00	0.00	0.12	0.20	0.20
Total Debt / Equity (X)	0.01	0.03	0.29	0.28	0.33
Asset Turnover Ratio (%)	0.61	0.69	0.73	0.67	0.79
Current Ratio (X)	5.80	4.43	1.33	1.32	1.53
Quick Ratio (X)	5.77	4.42	1.30	1.30	1.49
Dividend Payout Ratio (NP) (%)	12.53	15.37	0.65	3.75	3.61
Dividend Payout Ratio (CP) (%)	9.81	12.23	0.49	2.50	2.38
Earning Retention Ratio (%)	87.47	84.63	99.35	96.25	96.39
Cash Earning Retention Ratio (%)	90.19	87.77	99.51	97.50	97.62
Interest Coverage Ratio (X)	38.76	27.36	13.05	48.50	48.34
Interest Coverage Ratio (Post Tax) (X)	26.41	19.08	8.80	31.15	28.57
Enterprise Value (Cr.)	5866.79	1535.28	0.00	0.00	0.00
EV / Net Operating Revenue (X)	15.72	6.17	0.00	0.00	0.00
EV / EBITDA (X)	50.37	16.58	0.00	0.00	0.00
MarketCap / Net Operating Revenue (X)	16.35	6.50	0.00	0.00	0.00
Retention Ratios (%)	87.46	84.62	99.34	96.24	96.38
Price / BV (X)	9.29	4.13	0.00	0.00	0.00
Price / Net Operating Revenue (X)	16.35	6.50	0.00	0.00	0.00
EarningsYield	0.01	0.03	0.00	0.00	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of eMudhra Ltd as of November 21, 2024 is: 1,073.87

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 21, 2024, eMudhra Ltd is Undervalued by 23.29% compared to the current share price 871.00

Intrinsic Value of eMudhra Ltd as of November 21, 2024 is: 1,407.46

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 21, 2024, eMudhra Ltd is Undervalued by 61.59% compared to the current share price 871.00

Last 5 Year EPS CAGR: 31.06%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 18.50%, which is a positive sign. The stock has a low average Cash Conversion Cycle of -55.83, which is a positive sign. The company has higher reserves (272.43 cr) compared to borrowings (31.86 cr), indicating strong financial stability. The company has shown consistent growth in sales (220.14 cr) and profit (55.57 cr) over the years.	The stock has a high average Working Capital Days of 86.83, which may not be favorable.

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 eMudhra Ltd:
1. Net Profit Margin: 20.46%
  - 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: 14.18% (Industry Average ROCE: 18.81%)
  - 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%: 11.43% (Industry Average ROE: 17.48%)
  - 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): 26.41
  - 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: 5.77
  - 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: 89.4 (Industry average Stock P/E: 23.34)
  - 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: 0.01
  - 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

No data availabale for About the Company

INDUSTRY	ADDRESS	CONTACT
Industry not found	Address not found	Contact not found

Management Data not Available

FAQ

What is the latest intrinsic value of eMudhra Ltd?

The latest intrinsic value of eMudhra Ltd as on 21 November 2024 is ₹1073.87, which is 23.29% higher than the current market price of ₹871.00.

What is the Market Cap of eMudhra Ltd?

The Market Cap of eMudhra Ltd is 7,220 Cr..

What is the current Stock Price of eMudhra Ltd as on 21 November 2024?

The current stock price of eMudhra Ltd as on 21 November 2024 is ₹871.

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

In FY 2024, the High / Low of eMudhra Ltd stocks is 993/415.

What is the Stock P/E of eMudhra Ltd?

The Stock P/E of eMudhra Ltd is 89.4.

What is the Book Value of eMudhra Ltd?

The Book Value of eMudhra Ltd is 83.3.

What is the Dividend Yield of eMudhra Ltd?

The Dividend Yield of eMudhra Ltd is 0.14 %.

What is the ROCE of eMudhra Ltd?

The ROCE of eMudhra Ltd is 17.7 %.

What is the ROE of eMudhra Ltd?

The ROE of eMudhra Ltd is 14.4 %.

What is the Face Value of eMudhra Ltd?

The Face Value of eMudhra Ltd is 5.00.