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%)

Empower India Ltd.

IT - Hardware

Rating :
N/A

BSE: 504351 | NSE: Not Listed

NSE BSE
2.06
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2.08
  •  2.09
  •  2.05
  •  2.06
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2230782
  •  46.19
  •  3.86
  •  1.53

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 239.74
  • 23.69
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 230.99
  • N/A
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.02%
  • 1.57%
  • 79.66%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 3.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 354.83
  • 163.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.76
  • -3.04
  • 27.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.67
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 153.50
  • 131.73
  • 63.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.49
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1383.11
  • 1133.10
  • 340.71

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
45.71
9.20
396.85%
38.00
3.47
995.10%
87.00
1.98
4,293.94%
17.12
4.30
298.14%
Expenses
43.58
8.55
409.71%
35.88
3.06
1,072.55%
87.63
1.96
4,370.92%
13.76
4.28
221.50%
EBITDA
2.14
0.65
229.23%
2.12
0.40
430.00%
-0.63
0.02
-
3.36
0.02
16,700.00%
EBIDTM
4.68%
7.05%
5.59%
11.66%
-0.72%
0.86%
19.63%
0.49%
Other Income
0.00
0.00
0
0.00
0.00
0
3.23
0.02
16,050.00%
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.01
-100.00%
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
2.14
0.65
229.23%
2.12
0.40
430.00%
2.60
0.04
6,400.00%
3.36
0.02
16,700.00%
Tax
0.00
0.00
0
0.00
0.00
0
0.10
0.04
150.00%
0.00
0.00
0
PAT
2.14
0.65
229.23%
2.12
0.40
430.00%
2.50
0.00
0
3.36
0.02
16,700.00%
PATM
4.68%
7.05%
5.59%
11.66%
2.87%
-0.20%
19.64%
0.49%
EPS
0.02
0.01
100.00%
0.02
0.00
0
0.02
0.00
0
0.03
0.00
0

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
187.83
116.79
9.73
6.36
0.00
0.06
0.92
28.09
90.37
102.61
107.40
Net Sales Growth
891.19%
1100.31%
52.99%
0
-100%
-93.48%
-96.72%
-68.92%
-11.93%
-4.46%
 
Cost Of Goods Sold
180.44
112.72
9.25
6.26
0.00
0.00
0.88
27.51
89.71
102.07
106.77
Gross Profit
7.39
4.07
0.48
0.11
0.00
0.06
0.03
0.58
0.66
0.54
0.63
GP Margin
3.93%
3.48%
4.93%
1.73%
0
100%
3.26%
2.06%
0.73%
0.53%
0.59%
Total Expenditure
180.85
113.00
9.55
6.45
0.10
0.35
1.09
28.03
85.03
102.69
107.12
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.04
0.02
0.01
% Of Sales
-
0%
0%
0%
0
0%
0%
0.04%
0.04%
0.02%
0.01%
Employee Cost
-
0.09
0.13
0.07
0.04
0.22
0.11
0.15
0.02
0.25
0.21
% Of Sales
-
0.08%
1.34%
1.10%
0
366.67%
11.96%
0.53%
0.02%
0.24%
0.20%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
% Of Sales
-
0%
0%
0%
0
0%
0%
0%
0.03%
0%
0%
General & Admin Exp.
-
0.15
0.15
0.12
0.06
0.11
0.09
0.10
1.47
0.32
0.13
% Of Sales
-
0.13%
1.54%
1.89%
0
183.33%
9.78%
0.36%
1.63%
0.31%
0.12%
Selling & Distn. Exp.
-
0.04
0.02
0.00
0.00
0.01
0.00
0.00
0.02
0.03
0.01
% Of Sales
-
0.03%
0.21%
0%
0
16.67%
0%
0%
0.02%
0.03%
0.01%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.00
0.01
0.00
0.25
0.01
0.00
0.01
% Of Sales
-
0%
0%
0%
0
16.67%
0%
0.89%
0.01%
0%
0%
EBITDA
6.99
3.79
0.18
-0.09
-0.10
-0.29
-0.17
0.06
5.34
-0.08
0.28
EBITDA Margin
3.72%
3.25%
1.85%
-1.42%
0
-483.33%
-18.48%
0.21%
5.91%
-0.08%
0.26%
Other Income
3.23
3.23
0.02
0.00
0.00
0.00
0.23
0.06
0.02
0.10
0.43
Interest
0.00
0.00
0.01
0.00
0.00
0.01
0.01
0.06
5.10
0.01
0.01
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.12
0.16
0.88
PBT
10.22
7.01
0.20
-0.09
-0.10
-0.30
0.04
-0.06
0.13
-0.14
-0.19
Tax
0.10
0.10
0.04
0.00
0.00
0.00
0.01
0.00
0.09
0.07
-0.34
Tax Rate
0.98%
1.43%
20.00%
0.00%
0.00%
0.00%
25.00%
0.00%
69.23%
-50.00%
178.95%
PAT
10.12
6.91
0.16
-0.09
-7.65
-13.43
0.03
-0.06
0.04
-0.21
0.15
PAT before Minority Interest
10.12
6.91
0.16
-0.09
-7.65
-13.43
0.03
-0.06
0.04
-0.21
0.15
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
5.39%
5.92%
1.64%
-1.42%
0
-22383.33%
3.26%
-0.21%
0.04%
-0.20%
0.14%
PAT Growth
845.79%
4,218.75%
-
-
-
-
-
-
-
-
 
EPS
0.09
0.06
0.00
0.00
-0.07
-0.12
0.00
0.00
0.00
0.00
0.00

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
299.72
292.81
292.75
258.75
267.05
338.37
338.44
355.37
363.83
338.45
Share Capital
116.38
116.38
116.38
116.38
116.38
116.38
116.38
116.38
116.38
116.38
Total Reserves
183.34
176.43
176.37
142.37
150.67
222.00
222.07
238.99
247.45
222.07
Non-Current Liabilities
0.02
0.02
0.02
0.02
0.02
0.02
0.02
42.22
42.98
-0.02
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.19
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.96
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
16.39
5.58
4.12
2.07
194.34
200.29
217.57
47.63
34.78
42.59
Trade Payables
16.12
4.50
4.04
1.96
28.23
34.13
47.31
45.00
34.54
42.40
Other Current Liabilities
0.05
0.17
0.08
0.09
0.10
0.11
0.20
0.00
0.04
0.00
Short Term Borrowings
0.10
0.86
0.00
0.01
166.00
166.04
170.06
0.00
0.00
0.00
Short Term Provisions
0.11
0.05
0.01
0.01
0.01
0.01
0.01
2.64
0.20
0.19
Total Liabilities
316.08
298.40
296.88
260.83
461.40
538.71
556.07
483.83
470.00
381.02
Net Block
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.44
0.00
Gross Block
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.61
0.00
Accumulated Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.16
0.00
Non Current Assets
301.12
292.61
291.34
255.30
292.09
367.69
370.57
475.43
461.93
362.61
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
113.97
106.29
0.00
Non Current Investment
199.60
206.71
207.98
196.69
230.41
273.23
273.23
254.20
255.92
272.40
Long Term Loans & Adv.
100.98
85.36
82.81
58.07
61.14
93.91
96.79
106.60
98.73
89.69
Other Non Current Assets
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.53
Current Assets
14.96
5.79
5.55
5.53
169.31
171.04
185.51
8.41
8.06
18.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.82
5.22
5.17
5.17
5.17
5.17
5.17
4.67
3.82
3.42
Sundry Debtors
4.49
0.00
0.00
0.00
0.00
0.51
10.05
0.54
0.54
14.68
Cash & Bank
0.87
0.19
0.06
0.07
0.11
1.13
1.05
3.11
3.60
0.22
Other Current Assets
3.78
0.00
0.00
0.00
164.02
164.22
169.24
0.09
0.09
0.08
Short Term Loans & Adv.
3.78
0.38
0.31
0.29
164.02
164.02
169.14
0.09
0.09
0.08
Net Current Assets
-1.43
0.21
1.42
3.46
-25.03
-29.25
-32.06
-39.22
-26.72
-24.18
Total Assets
316.08
298.40
296.89
260.83
461.40
538.73
556.08
483.84
469.99
381.02

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
Cash From Operating Activity
-6.42
-1.26
-15.76
-23.32
14.10
-1.21
-10.05
5.48
8.24
PBT
7.01
0.20
-0.09
-7.65
-13.43
0.04
-0.06
0.13
-0.21
Adjustment
-0.04
-0.10
6.89
6.89
-0.04
-0.19
0.11
0.02
0.01
Changes in Working Capital
-13.30
-1.36
-22.57
-22.57
27.57
-1.05
-10.10
5.25
8.44
Cash after chg. in Working capital
-6.32
-1.26
-15.76
-23.32
14.10
-1.21
-10.04
5.40
8.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.10
0.00
0.00
0.00
0.00
-0.01
-0.01
0.08
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
7.86
0.53
189.26
189.26
-15.08
5.31
-34.15
-6.74
-31.44
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.12
Net Investments
10.47
1.08
-11.48
33.72
43.85
0.00
-0.83
-4.49
Others
-2.61
-0.55
200.74
155.54
-58.93
5.31
-33.56
-2.37
Cash from Financing Activity
-0.76
0.86
-165.99
-165.99
0.00
-4.01
42.14
0.76
24.97
Net Cash Inflow / Outflow
0.67
0.13
7.51
-0.05
-0.97
0.08
-2.06
-0.49
1.77
Opening Cash & Equivalents
0.19
0.06
0.11
0.11
1.13
1.05
3.11
3.60
1.84
Closing Cash & Equivalent
0.87
0.19
7.63
0.07
0.16
1.13
1.05
3.11
3.60

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.)
2.58
2.52
2.52
2.22
2.29
2.91
2.91
3.05
3.13
2.91
ROA
2.25%
0.05%
-0.03%
-2.12%
-2.68%
0.01%
-0.01%
0.01%
-0.05%
0.04%
ROE
2.33%
0.05%
-0.03%
-2.91%
-4.44%
0.01%
-0.02%
0.01%
-0.06%
0.05%
ROCE
2.36%
0.07%
-0.03%
-2.21%
-2.86%
0.01%
0.00%
1.30%
-0.04%
-0.05%
Fixed Asset Turnover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
212.84
169.04
0.00
Receivable days
14.02
0.00
0.00
0.00
0.00
2105.92
68.83
2.19
27.07
49.89
Inventory Days
17.26
194.96
296.72
0.00
0.00
2063.11
63.95
17.15
12.89
11.64
Payable days
33.39
168.33
174.79
0.00
0.00
0.00
595.18
159.41
136.41
143.40
Cash Conversion Cycle
-2.11
26.64
121.93
0.00
0.00
4169.03
-462.40
-140.08
-96.44
-81.87
Total Debt/Equity
0.00
0.00
0.00
0.00
0.62
0.49
0.50
0.12
0.12
0.00
Interest Cover
2192.47
36.14
-108.75
-5460.07
-2631.51
3.93
0.04
1.03
-25.27
-25.12

Annual Reports:

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

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.