Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Emergent Industrial Solutions Ltd.

Miscellaneous

Rating :
N/A

BSE: 506180 | NSE: Not Listed

NSE BSE
141.9
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  141.9
  •  141.9
  •  141.9
  •  135.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12
  •  1702
  •  141.90
  •  90.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64.83
  • 9.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7.62
  • N/A
  • 2.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.84%
  • 11.44%
  • 3.72%
  • FII
  • DII
  • Others
  • 9.3%
  • 0.00%
  • 1.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 124.47
  • 16.59
  • 50.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.45
  • 30.60
  • 7.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 61.67
  • 28.34
  • 18.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.46
  • 2.67
  • 2.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.43
  • 14.76
  • 11.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
50.03
13.45
271.97%
589.15
4.61
12,679.83%
173.94
80.04
117.32%
165.21
26.76
517.38%
Expenses
51.36
13.96
267.91%
578.12
4.95
11,579.19%
173.72
81.02
114.42%
163.18
27.78
487.40%
EBITDA
-1.33
-0.51
-
11.04
-0.34
-
0.22
-0.99
-
2.03
-1.02
-
EBIDTM
-2.65%
-3.79%
1.87%
-7.44%
0.13%
-1.23%
1.23%
-3.83%
Other Income
1.33
0.30
343.33%
0.40
0.90
-55.56%
0.34
1.65
-79.39%
0.31
1.11
-72.07%
Interest
0.00
0.00
0
4.37
0.00
0
0.00
0.01
-100.00%
0.74
0.00
0
Depreciation
0.02
0.02
0.00%
0.02
0.02
0.00%
0.02
0.02
0.00%
0.02
0.03
-33.33%
PBT
-0.02
-0.23
-
7.06
0.54
1,207.41%
0.54
0.63
-14.29%
1.58
0.06
2,533.33%
Tax
0.00
-0.06
-
1.86
0.13
1,330.77%
0.13
0.16
-18.75%
0.52
0.00
0
PAT
-0.02
-0.17
-
5.20
0.40
1,200.00%
0.41
0.47
-12.77%
1.06
0.05
2,020.00%
PATM
-0.04%
-1.23%
0.88%
8.76%
0.24%
0.59%
0.64%
0.19%
EPS
-0.04
-0.37
-
11.39
0.89
1,179.78%
0.90
1.04
-13.46%
2.33
0.11
2,018.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
978.33
357.22
150.54
104.73
513.91
165.79
92.64
0.11
0.11
0.13
0.11
Net Sales Growth
683.54%
137.29%
43.74%
-79.62%
209.98%
78.96%
84118.18%
0%
-15.38%
18.18%
 
Cost Of Goods Sold
948.30
351.75
147.92
103.86
510.27
162.05
91.98
0.00
0.00
0.00
0.00
Gross Profit
30.03
5.46
2.62
0.87
3.64
3.75
0.65
0.11
0.11
0.13
0.11
GP Margin
3.07%
1.53%
1.74%
0.83%
0.71%
2.26%
0.70%
100%
100%
100%
100%
Total Expenditure
966.38
355.82
152.45
106.05
512.97
166.34
94.36
0.55
0.50
0.92
1.40
Power & Fuel Cost
-
0.04
0.04
0.04
0.02
0.02
0.00
0.00
0.00
0.02
0.02
% Of Sales
-
0.01%
0.03%
0.04%
0.00%
0.01%
0%
0%
0%
15.38%
18.18%
Employee Cost
-
2.05
1.37
0.86
0.62
0.78
0.58
0.29
0.17
0.46
0.73
% Of Sales
-
0.57%
0.91%
0.82%
0.12%
0.47%
0.63%
263.64%
154.55%
353.85%
663.64%
Manufacturing Exp.
-
0.62
2.34
0.16
1.34
2.69
0.92
0.00
0.00
0.00
0.00
% Of Sales
-
0.17%
1.55%
0.15%
0.26%
1.62%
0.99%
0%
0%
0%
0%
General & Admin Exp.
-
0.64
0.76
1.02
0.68
0.74
0.31
0.25
0.31
0.37
0.51
% Of Sales
-
0.18%
0.50%
0.97%
0.13%
0.45%
0.33%
227.27%
281.82%
284.62%
463.64%
Selling & Distn. Exp.
-
0.13
0.02
0.04
0.04
0.04
0.01
0.00
0.01
0.06
0.13
% Of Sales
-
0.04%
0.01%
0.04%
0.01%
0.02%
0.01%
0%
9.09%
46.15%
118.18%
Miscellaneous Exp.
-
0.59
0.00
0.06
0.00
0.01
0.55
0.00
0.00
0.01
0.13
% Of Sales
-
0.17%
0%
0.06%
0%
0.01%
0.59%
0%
0%
7.69%
9.09%
EBITDA
11.96
1.40
-1.91
-1.32
0.94
-0.55
-1.72
-0.44
-0.39
-0.79
-1.29
EBITDA Margin
1.22%
0.39%
-1.27%
-1.26%
0.18%
-0.33%
-1.86%
-400%
-354.55%
-607.69%
-1172.73%
Other Income
2.38
1.86
3.89
3.24
5.13
1.24
2.84
0.88
0.91
0.86
0.96
Interest
5.11
0.74
0.02
0.01
0.38
0.06
0.17
0.00
0.00
0.00
0.00
Depreciation
0.08
0.08
0.10
0.06
0.06
0.02
0.01
0.01
0.02
0.06
0.08
PBT
9.16
2.43
1.86
1.85
5.63
0.61
0.94
0.42
0.51
0.02
-0.42
Tax
2.51
0.72
0.47
0.49
1.45
0.15
0.42
0.14
0.16
0.03
-0.13
Tax Rate
27.40%
29.63%
25.27%
26.49%
25.75%
24.59%
44.68%
33.33%
31.37%
-16.67%
30.95%
PAT
6.65
1.71
1.39
1.36
4.18
0.45
0.52
0.28
0.34
-0.21
-0.29
PAT before Minority Interest
6.65
1.71
1.39
1.36
4.18
0.45
0.52
0.28
0.34
-0.21
-0.29
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
0.68%
0.48%
0.92%
1.30%
0.81%
0.27%
0.56%
254.55%
309.09%
-161.54%
-263.64%
PAT Growth
786.67%
23.02%
2.21%
-67.46%
828.89%
-13.46%
85.71%
-17.65%
-
-
 
EPS
14.46
3.72
3.02
2.96
9.09
0.98
1.13
0.61
0.74
-0.46
-0.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
24.00
22.27
20.87
19.53
15.32
14.88
14.36
14.07
13.74
13.96
Share Capital
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
Total Reserves
19.43
17.70
16.30
14.96
10.75
10.31
9.79
9.51
9.17
9.39
Non-Current Liabilities
-0.12
-0.22
-0.19
-0.19
-0.15
-0.14
-0.20
-0.24
-0.27
-0.17
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.16
0.13
0.13
0.09
0.10
0.05
0.04
0.02
0.01
0.02
Current Liabilities
66.64
6.86
14.96
17.64
328.45
21.09
0.29
0.43
0.27
0.35
Trade Payables
25.85
5.35
10.30
0.42
7.01
13.53
0.00
0.00
0.00
0.00
Other Current Liabilities
40.13
0.99
4.13
17.07
321.26
7.06
0.17
0.29
0.14
0.22
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.66
0.51
0.53
0.15
0.18
0.50
0.12
0.14
0.13
0.13
Total Liabilities
90.52
28.91
35.64
36.98
343.62
35.83
14.45
14.26
13.74
14.14
Net Block
0.14
0.20
0.21
0.16
0.09
0.03
0.03
0.05
0.06
0.32
Gross Block
0.50
0.48
0.39
0.28
0.14
0.07
0.06
0.06
0.12
0.41
Accumulated Depreciation
0.36
0.28
0.18
0.12
0.06
0.04
0.03
0.02
0.06
0.09
Non Current Assets
0.14
0.20
0.21
0.16
0.09
0.03
0.58
1.58
3.25
12.70
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.55
0.55
0.55
0.55
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.99
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.63
11.82
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
90.37
28.71
35.43
36.82
343.53
35.80
13.86
12.68
10.49
1.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
42.73
1.86
10.11
10.60
6.84
10.52
0.00
0.00
0.00
0.00
Sundry Debtors
14.95
0.00
0.00
0.05
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
28.45
12.20
6.04
6.12
14.62
24.12
13.38
12.15
9.48
0.18
Other Current Assets
4.24
0.07
0.65
1.72
322.08
1.17
0.48
0.53
1.01
1.26
Short Term Loans & Adv.
3.94
14.58
18.62
18.32
321.86
1.11
0.27
0.18
0.18
0.40
Net Current Assets
23.73
21.85
20.47
19.18
15.08
14.71
13.58
12.25
10.23
1.09
Total Assets
90.51
28.91
35.64
36.98
343.62
35.83
14.44
14.26
13.74
14.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
4.66
-1.09
-2.00
-0.03
-5.69
9.30
-0.78
-0.35
-0.78
-1.43
PBT
2.43
1.86
1.85
5.63
0.61
0.94
0.42
0.51
-0.19
-0.42
Adjustment
-1.72
-2.15
-1.98
-1.73
-1.13
-0.77
-0.86
-0.88
-0.59
-0.87
Changes in Working Capital
1.26
-0.08
-1.41
-2.59
-1.73
9.43
-0.12
0.16
0.00
-0.12
Cash after chg. in Working capital
1.97
-0.36
-1.55
1.31
-2.25
9.60
-0.56
-0.21
-0.77
-1.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.68
-0.73
-0.45
-1.34
-3.44
-0.30
-0.22
-0.14
-0.01
-0.02
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
3.14
10.34
1.37
-5.42
-8.27
11.34
-0.24
1.33
10.08
-0.30
Net Fixed Assets
-0.02
-0.09
-0.10
-0.14
-0.08
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
-0.27
0.00
0.04
1.50
1.40
-3.03
0.00
0.00
Others
3.16
10.43
1.74
-5.28
-8.23
9.84
-1.64
4.36
10.08
-0.30
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
7.80
9.25
-0.62
-5.44
-13.95
20.65
-1.02
0.98
9.30
-1.73
Opening Cash & Equivalents
10.01
0.77
1.39
6.83
20.79
0.14
1.16
0.18
0.18
1.91
Closing Cash & Equivalent
17.81
10.01
0.77
1.39
6.83
20.79
0.14
1.16
9.48
0.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
52.53
48.74
45.67
42.74
33.53
32.57
31.43
30.80
30.08
30.55
ROA
2.87%
4.32%
3.74%
2.20%
0.24%
2.08%
1.98%
2.45%
-1.53%
-2.00%
ROE
7.41%
6.47%
6.72%
23.99%
3.01%
3.58%
2.00%
2.47%
-1.54%
-2.05%
ROCE
13.72%
8.71%
9.21%
34.50%
4.41%
7.64%
2.99%
3.66%
-1.35%
-2.95%
Fixed Asset Turnover
732.45
349.00
314.56
2424.11
1578.19
1426.19
1.69
1.21
0.49
0.51
Receivable days
15.28
0.00
0.00
0.04
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
22.78
14.52
36.09
6.19
19.11
41.43
0.00
0.00
0.00
0.00
Payable days
16.19
19.31
18.84
2.66
23.14
23.74
0.00
0.00
0.00
0.00
Cash Conversion Cycle
21.87
-4.80
17.26
3.57
-4.03
17.69
0.00
0.00
0.00
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
4.28
121.99
221.35
15.94
11.28
6.41
997.50
576.10
-311.21
-574.49

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Emergent Ind Soln - Quarterly Results
    8th Nov 2024, 19:04 PM

    Read More

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.