Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Emami Paper Mills Ltd.

Paper & Paper Products

Rating :

N/A

BSE: 533208 | NSE: EMAMIPAP

Watchlist

NSE BSE

142.62

05-Jul-2024

Open
High
Low
Previous Close

131.82
148.20
131.58
131.82

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1826694
2586.60
151.90
97.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

602.57
6.93
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,239.33
1.61%
1.07

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.36
5.64
0.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.50
2.53
-5.52

PAT CAGR (%)

10 Years
5 Years
3 Years

21.35
-
-9.78

P:E (Median)

8 Years
5 Years
3 Years

15.63
8.24
8.09

P:BV (Average)

8 Years
5 Years
3 Years

1.99
1.99
1.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.94
7.98
6.75

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 495.09 436.64 13.39% 503.69 518.59 -2.87% 484.47 532.70 -9.05% 493.50 564.91 -12.64%
Expenses 457.83 384.79 18.98% 459.69 485.11 -5.24% 414.45 513.76 -19.33% 412.52 531.00 -22.31%
EBITDA 37.26 51.85 -28.14% 44.00 33.48 31.42% 70.02 18.94 269.69% 80.98 33.91 138.81%
EBIDTM 7.53% 11.87% 8.74% 6.46% 14.45% 3.56% 16.41% 6.00%
Other Income 0.57 0.21 171.43% 0.65 0.46 41.30% 1.81 0.99 82.83% 0.84 0.54 55.56%
Interest 14.79 17.41 -15.05% 14.63 18.55 -21.13% 15.50 18.14 -14.55% 15.78 15.44 2.20%
Depreciation 12.91 12.49 3.36% 12.56 13.61 -7.71% 20.93 17.29 21.05% 13.24 17.08 -22.48%
PBT 10.13 22.16 -54.29% 17.46 1.78 880.90% 35.40 -15.50 - 52.80 1.93 2,635.75%
Tax 2.54 5.76 -55.90% 4.66 0.45 935.56% 8.21 -4.23 - 13.43 0.52 2,482.69%
PAT 7.59 16.40 -53.72% 12.80 1.33 862.41% 27.19 -11.27 - 39.37 1.41 2,692.20%
PATM 1.53% 3.76% 2.54% 0.26% 5.61% -2.12% 7.98% 0.25%
EPS 1.25 2.71 -53.87% 2.12 0.22 863.64% 4.49 -1.86 - 6.51 0.23 2,730.43%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,976.75 1,993.84 2,380.86 1,957.71 1,216.27 1,515.32 1,538.38 1,356.08 1,140.00 538.80 521.02 Net Sales Growth -3.71% -16.26% 21.61% 60.96% -19.74% -1.50% 13.44% 18.95% 111.58% 3.41% Cost Of Goods Sold 1,335.89 1,306.39 1,646.82 1,234.28 752.64 914.68 911.84 855.43 713.01 328.30 309.30 Gross Profit 640.86 687.45 734.04 723.43 463.63 600.64 626.54 500.65 426.99 210.51 211.72 GP Margin 32.42% 34.48% 30.83% 36.95% 38.12% 39.64% 40.73% 36.92% 37.46% 39.07% 40.64% Total Expenditure 1,744.49 1,757.50 2,159.20 1,643.79 1,039.01 1,306.78 1,299.71 1,199.33 1,011.76 491.56 469.69 Power & Fuel Cost - 130.92 164.79 119.81 91.39 130.11 152.74 137.35 108.33 58.33 63.92 % Of Sales - 6.57% 6.92% 6.12% 7.51% 8.59% 9.93% 10.13% 9.50% 10.83% 12.27% Employee Cost - 83.01 80.51 78.95 63.86 70.18 66.76 62.46 57.50 34.07 31.14 % Of Sales - 4.16% 3.38% 4.03% 5.25% 4.63% 4.34% 4.61% 5.04% 6.32% 5.98% Manufacturing Exp. - 105.83 101.56 90.95 66.82 86.23 87.20 81.60 76.41 38.56 35.85 % Of Sales - 5.31% 4.27% 4.65% 5.49% 5.69% 5.67% 6.02% 6.70% 7.16% 6.88% General & Admin Exp. - 23.90 23.13 22.70 19.85 20.39 21.23 22.28 15.03 10.98 9.78 % Of Sales - 1.20% 0.97% 1.16% 1.63% 1.35% 1.38% 1.64% 1.32% 2.04% 1.88% Selling & Distn. Exp. - 87.84 111.06 77.67 37.00 36.54 22.58 26.29 27.74 14.03 12.37 % Of Sales - 4.41% 4.66% 3.97% 3.04% 2.41% 1.47% 1.94% 2.43% 2.60% 2.37% Miscellaneous Exp. - 19.61 31.33 19.43 7.45 48.65 37.36 13.92 13.74 7.31 12.37 % Of Sales - 0.98% 1.32% 0.99% 0.61% 3.21% 2.43% 1.03% 1.21% 1.36% 1.41% EBITDA 232.26 236.34 221.66 313.92 177.26 208.54 238.67 156.75 128.24 47.24 51.33 EBITDA Margin 11.75% 11.85% 9.31% 16.04% 14.57% 13.76% 15.51% 11.56% 11.25% 8.77% 9.85% Other Income 3.87 3.32 2.46 2.05 20.88 10.96 11.37 15.12 23.86 12.86 19.58 Interest 60.70 67.24 63.43 82.76 95.84 124.50 114.40 83.63 70.13 22.62 26.97 Depreciation 59.64 60.27 67.59 73.88 72.14 72.53 69.40 64.31 55.84 26.68 26.65 PBT 115.79 112.15 93.10 159.33 30.16 22.47 66.24 23.93 26.13 10.81 17.29 Tax 28.84 27.85 23.93 38.59 51.56 5.93 22.25 7.55 7.05 -17.11 5.12 Tax Rate 24.91% 24.83% 25.70% 25.16% 50.24% -131.19% 33.59% 31.55% 26.98% -158.28% 29.61% PAT 86.95 84.30 69.17 114.80 51.06 -10.45 43.99 16.38 19.08 27.92 12.17 PAT before Minority Interest 86.95 84.30 69.17 114.80 51.06 -10.45 43.99 16.38 19.08 27.92 12.17 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.40% 4.23% 2.91% 5.86% 4.20% -0.69% 2.86% 1.21% 1.67% 5.18% 2.34% PAT Growth 1,004.83% 21.87% -39.75% 124.83% - - 168.56% -14.15% -31.66% 129.42% EPS 14.37 13.93 11.43 18.98 8.44 -1.73 7.27 2.71 3.15 4.61 2.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 774.11 698.72 653.02 539.46 218.92 258.01 243.09 234.41 449.55 431.89 Share Capital 255.62 255.62 255.62 255.62 12.10 12.10 12.10 12.10 73.35 73.35 Total Reserves 518.49 443.10 397.40 283.84 206.82 245.91 230.99 222.31 376.20 358.54 Non-Current Liabilities 396.74 434.56 490.88 506.75 854.90 978.84 1,037.66 998.31 743.44 705.23 Secured Loans 230.02 275.27 347.57 405.12 470.73 595.73 961.59 917.93 707.08 654.35 Unsecured Loans 0.00 0.00 0.00 0.00 309.60 298.72 0.00 0.00 0.00 0.00 Long Term Provisions 19.80 18.92 16.40 10.74 16.03 11.52 9.27 4.38 3.32 2.67 Current Liabilities 543.57 842.84 635.04 742.09 844.00 873.76 683.58 579.47 465.12 271.74 Trade Payables 116.92 209.25 158.81 182.15 190.08 188.33 84.52 82.13 75.20 70.59 Other Current Liabilities 155.38 189.17 162.84 257.02 189.10 204.68 184.17 137.25 110.56 80.92 Short Term Borrowings 265.69 440.72 309.73 298.90 464.82 480.75 413.94 357.75 269.09 109.81 Short Term Provisions 5.58 3.70 3.66 4.02 0.00 0.00 0.95 2.34 10.27 10.43 Total Liabilities 1,714.42 1,976.12 1,778.94 1,788.30 1,917.82 2,110.61 1,964.33 1,812.19 1,658.11 1,408.86 Net Block 1,085.48 1,148.19 1,161.37 1,225.41 1,298.06 1,297.13 1,281.76 1,219.95 1,195.36 447.61 Gross Block 1,590.14 1,617.72 1,566.25 1,558.23 1,559.53 1,486.19 1,401.88 1,275.79 1,494.05 719.81 Accumulated Depreciation 504.66 469.53 404.88 332.82 261.47 189.06 120.12 55.84 298.69 272.20 Non Current Assets 1,149.63 1,200.24 1,251.43 1,289.73 1,335.18 1,462.55 1,372.46 1,317.68 1,249.76 1,116.64 Capital Work in Progress 9.72 3.70 31.33 0.10 0.98 102.90 8.74 4.79 4.58 619.93 Non Current Investment 44.95 38.84 48.67 53.52 24.04 43.82 56.33 55.71 0.57 0.57 Long Term Loans & Adv. 9.38 9.23 9.88 10.37 10.67 13.20 18.95 29.32 45.60 44.89 Other Non Current Assets 0.10 0.28 0.18 0.33 1.43 5.50 6.68 7.91 3.65 3.64 Current Assets 554.42 775.88 527.51 498.57 582.64 648.06 591.87 494.51 408.34 292.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Inventories 247.07 408.81 227.10 222.53 278.40 332.06 261.06 229.01 172.80 115.63 Sundry Debtors 261.03 262.57 217.66 201.01 209.38 208.91 221.47 149.16 102.66 43.87 Cash & Bank 5.31 0.34 1.75 13.72 20.49 10.36 16.14 33.64 80.52 95.92 Other Current Assets 41.01 10.11 15.57 38.30 74.37 96.73 93.20 82.70 52.36 36.80 Short Term Loans & Adv. 31.39 94.05 65.43 23.01 49.28 86.90 31.13 29.49 17.46 14.02 Net Current Assets 10.85 -66.96 -107.53 -243.52 -261.36 -225.70 -91.71 -84.96 -56.78 20.49 Total Assets 1,704.05 1,976.12 1,778.94 1,788.30 1,917.82 2,110.61 1,964.33 1,812.19 1,658.10 1,408.87

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 351.34 32.46 328.75 246.29 313.31 275.05 68.74 -14.76 -79.72 38.43 PBT 112.15 93.10 153.39 102.62 -4.52 66.24 23.93 26.13 10.81 17.29 Adjustment 127.94 145.73 172.43 56.95 240.39 164.92 142.39 94.53 35.89 36.08 Changes in Working Capital 121.40 -188.34 3.98 83.58 79.65 57.37 -89.87 -130.87 -123.81 -12.32 Cash after chg. in Working capital 361.49 50.49 329.80 243.15 315.52 288.53 76.45 -10.21 -77.10 41.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.15 -18.03 -1.05 3.14 -2.21 -13.48 -7.71 -4.55 -2.62 -2.63 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -10.23 -23.52 -33.74 -7.26 31.20 -156.58 -124.04 -60.38 -101.84 -418.68 Net Fixed Assets 21.56 -23.84 -39.25 2.18 28.58 -178.47 -130.04 218.05 -158.89 -443.27 Net Investments -6.11 9.83 4.85 -29.48 19.78 12.51 -0.62 -55.13 0.00 -0.01 Others -25.68 -9.51 0.66 20.04 -17.16 9.38 6.62 -223.30 57.05 24.60 Cash from Financing Activity -336.15 -8.98 -306.77 -246.25 -334.74 -122.92 39.26 29.65 167.48 306.71 Net Cash Inflow / Outflow 4.96 -0.04 -11.76 -7.22 9.77 -4.45 -16.04 -45.49 -14.08 -73.53 Opening Cash & Equivalents 0.12 0.16 11.92 19.15 9.38 13.83 29.87 75.36 89.45 162.98 Closing Cash & Equivalent 5.08 0.12 0.16 11.93 19.15 9.38 13.83 29.87 75.37 89.45

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 87.70 75.24 67.69 48.92 36.19 42.65 40.18 38.75 64.18 61.26 ROA 4.57% 3.68% 6.44% 2.76% -0.52% 2.16% 0.87% 1.10% 1.82% 1.01% ROE 17.10% 16.00% 32.55% 19.83% -4.38% 17.56% 6.86% 6.13% 7.36% 3.57% ROCE 12.21% 10.45% 16.37% 12.94% 7.01% 10.10% 6.33% 6.11% 2.40% 4.07% Fixed Asset Turnover 1.24 1.50 1.25 0.78 1.00 1.07 1.02 0.86 0.49 0.73 Receivable days 47.93 36.81 39.03 61.58 50.38 51.06 49.50 38.78 49.08 31.17 Inventory Days 60.03 48.74 41.92 75.16 73.52 70.36 65.46 61.88 96.60 65.43 Payable days 45.57 40.79 50.41 90.26 53.96 36.70 25.11 27.15 54.57 35.80 Cash Conversion Cycle 62.39 44.77 30.53 46.48 69.94 84.72 89.85 73.51 91.10 60.80 Total Debt/Equity 0.78 1.23 1.20 1.68 6.40 6.00 6.29 5.94 2.39 1.93 Interest Cover 2.67 2.47 2.85 2.07 0.96 1.58 1.29 1.37 1.48 1.64

Top Investors:

investor education and protection fund (iepf)

bpc tradecom private limited

anand rathi global finance limited

kamna credits and promoters pvt ltd

east india securities limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback