Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Electronics Mart India Ltd.

Retailing

Rating :
N/A

BSE: 543626 | NSE: EMIL

NSE BSE
170.35
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  177.00
  •  178.03
  •  167.35
  •  177.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  438974
  •  762.48
  •  262.00
  •  153.87

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,542.65
  • 35.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,057.30
  • N/A
  • 4.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.17%
  • 0.55%
  • 6.15%
  • FII
  • DII
  • Others
  • 8.8%
  • 18.55%
  • 0.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.65
  • 13.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.57
  • 9.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.65
  • 20.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
4.78
5.53
6.75
8
P/E Ratio
36.07
31.21
25.55
21.55
Revenue
6285
7345
8586
9911
EBITDA
449
523
592
690
Net Income
184
211
255
303
ROA
6.4
P/Bk Ratio
4.84
4.21
3.59
3.08
ROE
14.4
14.32
14.9
15.6
FCFF
-108.53
108.35
93.5
2.1
FCFF Yield
-1.33
1.33
1.15
0.03

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
1,386.10
1,303.04
6.37%
1,974.94
1,683.62
17.30%
1,524.23
1,327.81
14.79%
1,788.71
1,481.71
20.72%
Expenses
1,302.17
1,206.43
7.94%
1,821.16
1,553.67
17.22%
1,416.61
1,236.90
14.53%
1,673.44
1,408.95
18.77%
EBITDA
83.93
96.61
-13.12%
153.78
129.95
18.34%
107.62
90.92
18.37%
115.27
72.76
58.42%
EBIDTM
6.06%
7.41%
7.79%
7.72%
7.06%
6.85%
6.44%
4.91%
Other Income
2.39
2.48
-3.63%
2.18
2.50
-12.80%
2.97
5.46
-45.60%
2.12
3.05
-30.49%
Interest
22.47
23.48
-4.30%
28.55
27.06
5.51%
28.04
27.12
3.39%
29.09
24.60
18.25%
Depreciation
31.33
25.48
22.96%
30.15
24.61
22.51%
29.29
23.12
26.69%
26.30
21.64
21.53%
PBT
32.52
50.12
-35.12%
97.25
80.77
20.40%
53.26
46.14
15.43%
62.01
29.58
109.63%
Tax
7.97
12.75
-37.49%
24.76
20.52
20.66%
12.71
10.02
26.85%
16.24
7.67
111.73%
PAT
24.54
37.38
-34.35%
72.49
60.26
20.30%
40.55
36.11
12.30%
45.77
21.90
109.00%
PATM
1.77%
2.87%
3.67%
3.58%
2.66%
2.72%
2.56%
1.48%
EPS
0.64
0.97
-34.02%
1.88
1.57
19.75%
1.05
0.94
11.70%
1.19
0.57
108.77%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
6,673.98
6,285.41
5,445.71
4,349.32
3,201.88
3,172.48
Net Sales Growth
15.14%
15.42%
25.21%
35.84%
0.93%
 
Cost Of Goods Sold
5,710.47
5,370.67
4,705.03
3,755.39
2,767.32
2,702.22
Gross Profit
963.51
914.74
740.69
593.93
434.55
470.26
GP Margin
14.44%
14.55%
13.60%
13.66%
13.57%
14.82%
Total Expenditure
6,213.38
5,835.96
5,109.64
4,057.38
2,997.99
2,944.84
Power & Fuel Cost
-
40.07
33.24
23.96
16.45
15.50
% Of Sales
-
0.64%
0.61%
0.55%
0.51%
0.49%
Employee Cost
-
111.48
94.05
78.80
61.43
58.63
% Of Sales
-
1.77%
1.73%
1.81%
1.92%
1.85%
Manufacturing Exp.
-
45.76
40.50
30.11
23.93
25.27
% Of Sales
-
0.73%
0.74%
0.69%
0.75%
0.80%
General & Admin Exp.
-
23.12
18.00
15.04
13.54
14.43
% Of Sales
-
0.37%
0.33%
0.35%
0.42%
0.45%
Selling & Distn. Exp.
-
241.56
215.79
150.43
106.59
123.33
% Of Sales
-
3.84%
3.96%
3.46%
3.33%
3.89%
Miscellaneous Exp.
-
3.29
3.05
3.66
8.73
5.46
% Of Sales
-
0.05%
0.06%
0.08%
0.27%
0.17%
EBITDA
460.60
449.45
336.07
291.94
203.89
227.64
EBITDA Margin
6.90%
7.15%
6.17%
6.71%
6.37%
7.18%
Other Income
9.66
10.07
11.04
3.75
5.49
6.54
Interest
108.15
107.67
98.54
84.61
71.67
63.38
Depreciation
117.07
105.69
85.38
71.32
58.14
50.76
PBT
245.04
246.16
163.19
139.76
79.56
120.04
Tax
61.68
62.22
40.39
35.87
20.94
30.57
Tax Rate
25.17%
25.28%
24.75%
25.67%
26.32%
27.25%
PAT
183.35
183.95
122.80
103.89
58.62
81.61
PAT before Minority Interest
183.35
183.95
122.80
103.89
58.62
81.61
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.75%
2.93%
2.25%
2.39%
1.83%
2.57%
PAT Growth
17.80%
49.80%
18.20%
77.23%
-28.17%
 
EPS
4.77
4.78
3.19
2.70
1.52
2.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,369.66
1,184.31
596.51
491.92
433.08
Share Capital
384.75
384.75
300.00
300.00
300.00
Total Reserves
984.91
799.56
296.51
191.91
133.07
Non-Current Liabilities
876.16
743.12
562.10
454.29
394.03
Secured Loans
97.98
100.75
55.16
62.13
62.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.24
1.71
0.70
2.05
1.26
Current Liabilities
781.55
741.38
655.74
565.75
513.75
Trade Payables
43.05
24.60
35.18
7.59
6.66
Other Current Liabilities
132.07
102.04
74.51
82.42
59.00
Short Term Borrowings
588.06
601.35
531.76
473.91
448.09
Short Term Provisions
18.37
13.39
14.29
1.84
0.00
Total Liabilities
3,027.37
2,668.81
1,814.35
1,511.96
1,340.86
Net Block
1,356.35
1,142.12
784.95
673.65
571.48
Gross Block
1,558.14
1,292.99
850.44
756.49
630.36
Accumulated Depreciation
201.78
150.88
65.50
82.84
58.88
Non Current Assets
1,485.78
1,260.88
857.77
708.62
619.13
Capital Work in Progress
44.94
13.88
23.84
2.04
2.43
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
84.42
50.09
48.90
32.85
45.14
Other Non Current Assets
0.06
54.79
0.09
0.08
0.08
Current Assets
1,541.60
1,407.93
956.57
803.33
721.72
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
969.28
773.53
613.82
481.37
401.78
Sundry Debtors
181.42
138.41
115.17
95.39
84.60
Cash & Bank
85.47
203.16
34.40
35.02
87.07
Other Current Assets
305.43
14.54
6.93
2.36
148.27
Short Term Loans & Adv.
294.46
278.29
186.26
189.19
145.91
Net Current Assets
760.04
666.55
300.83
237.58
207.97
Total Assets
3,027.38
2,668.81
1,814.34
1,511.95
1,340.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
159.83
-0.58
116.17
64.01
36.01
PBT
246.16
163.19
139.76
79.56
112.18
Adjustment
202.51
171.73
152.58
130.36
119.58
Changes in Working Capital
-218.53
-286.96
-138.58
-125.83
-152.99
Cash after chg. in Working capital
230.14
47.96
153.75
84.08
78.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.31
-48.54
-37.58
-20.07
-42.76
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-116.86
-300.65
-67.85
-59.95
-70.35
Net Fixed Assets
-296.21
-432.59
-115.75
-125.74
Net Investments
0.00
0.00
0.00
-0.01
Others
179.35
131.94
47.90
65.80
Cash from Financing Activity
-160.65
469.99
-48.94
-56.12
70.64
Net Cash Inflow / Outflow
-117.68
168.76
-0.62
-52.05
36.30
Opening Cash & Equivalents
203.16
34.40
35.02
87.07
50.77
Closing Cash & Equivalent
85.47
203.16
34.40
35.02
87.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
35.60
30.78
19.88
16.40
14.44
ROA
6.46%
5.48%
6.25%
4.11%
6.69%
ROE
14.40%
13.79%
19.09%
12.67%
21.10%
ROCE
17.72%
16.88%
20.12%
15.06%
20.69%
Fixed Asset Turnover
4.50
5.19
5.53
4.77
5.50
Receivable days
9.11
8.32
8.64
9.92
9.72
Inventory Days
49.62
45.52
44.97
48.69
41.97
Payable days
2.30
2.32
2.08
0.94
2.57
Cash Conversion Cycle
56.43
51.53
51.53
57.68
49.12
Total Debt/Equity
0.52
0.61
1.00
1.11
1.24
Interest Cover
3.29
2.66
2.65
2.11
2.77

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021

News Update:


  • Electronics Mart India starts operations of new multi brand store in Telangana
    17th Dec 2024, 10:23 AM

    The area of the store is 5,984 Square feet

    Read More
  • Electronics Mart India starts operations of new multi brand store in Andhra Pradesh
    12th Dec 2024, 12:30 PM

    The area of the store is 8,820 Square feet

    Read More
  • Electronics Mart India starts operations of new multi brand store in Andhra Pradesh
    6th Dec 2024, 10:30 AM

    The area of the store is 6,300 Square feet

    Read More
  • Electronics Mart starts operations of new multi brand store in Andhra Pradesh
    7th Nov 2024, 12:26 PM

    The area of the store is 5,000 Square feet

    Read More
  • Electronics Mart India starts commercial operations of new store in Andhra Pradesh
    31st Oct 2024, 17:12 PM

    The area of the store is 5,400 square feet

    Read More
  • Electronics Mart India starts commercial operations of two brand stores
    29th Oct 2024, 12:11 PM

    The company has started commercial operations of two brand stores on October 28, 2024

    Read More
  • Electronics Mart India starts commercial operations of new store in Andhra Pradesh
    14th Oct 2024, 11:42 AM

    The company has commenced the commercial operations on October 11, 2024

    Read More
  • Electronics Mart India starts commercial operations of new store in Andhra Pradesh
    8th Oct 2024, 12:12 PM

    The company has commenced the commercial operations on October 7, 2024

    Read More
  • Electronics Mart India starts commercial operations of new store in Delhi
    5th Oct 2024, 14:13 PM

    The area of the store is 5,300 square feet

    Read More
  • Electronics Mart India starts commercial operations of new store in Andhra Pradesh
    4th Oct 2024, 15:43 PM

    The area of the store is 9,000 square feet

    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.