Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

BPO/ITeS

Rating :
75/99

BSE: 543533 | NSE: EMUDHRA

885.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  896.95
  •  910.20
  •  880.05
  •  888.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  357392
  •  3203.02
  •  921.00
  •  415.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,521.37
  • 100.20
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,283.41
  • 0.14%
  • 11.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.40%
  • 0.84%
  • 10.81%
  • FII
  • DII
  • Others
  • 4.17%
  • 8.08%
  • 21.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.59
  • 26.22
  • 26.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.35
  • 27.96
  • 10.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 35.14
  • 21.93

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
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
99.69
76.81
29.79%
97.38
61.24
59.01%
96.30
58.49
64.64%
79.75
52.22
52.72%
Expenses
66.79
53.05
25.90%
72.75
40.02
81.78%
68.04
36.74
85.19%
55.98
31.64
76.93%
EBITDA
32.90
23.76
38.47%
24.63
21.22
16.07%
28.26
21.74
29.99%
23.77
20.57
15.56%
EBIDTM
33.00%
30.94%
25.29%
34.66%
29.34%
37.18%
29.81%
39.40%
Other Income
3.41
2.17
57.14%
2.13
1.14
86.84%
0.40
1.38
-71.01%
0.98
0.60
63.33%
Interest
1.35
1.60
-15.62%
1.00
0.38
163.16%
0.39
0.44
-11.36%
0.26
0.96
-72.92%
Depreciation
5.59
3.94
41.88%
5.28
3.99
32.33%
5.23
3.97
31.74%
4.71
3.94
19.54%
PBT
29.37
20.39
44.04%
20.47
18.01
13.66%
23.04
18.71
23.14%
19.78
16.27
21.57%
Tax
8.17
4.59
78.00%
0.46
2.79
-83.51%
4.27
2.24
90.62%
3.41
2.56
33.20%
PAT
21.20
15.80
34.18%
20.01
15.21
31.56%
18.76
16.47
13.90%
16.37
13.71
19.40%
PATM
21.27%
20.57%
20.55%
24.84%
19.48%
28.16%
20.53%
26.26%
EPS
2.60
2.11
23.22%
2.65
1.96
35.20%
2.43
2.13
14.08%
2.07
1.78
16.29%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Net Sales
-
373.12
248.76
182.64
131.59
116.45
47.26
35.31
Net Sales Growth
-
49.99%
36.20%
38.79%
13.00%
146.40%
33.84%
 
Cost Of Goods Sold
-
33.54
29.86
29.70
18.71
24.68
18.00
13.46
Gross Profit
-
339.58
218.89
152.93
112.89
91.77
29.26
21.85
GP Margin
-
91.01%
87.99%
83.73%
85.79%
78.81%
61.91%
61.88%
Total Expenditure
-
263.56
161.45
115.65
91.67
84.51
36.11
29.15
Power & Fuel Cost
-
1.91
1.38
0.94
0.71
0.89
0.48
0.46
% Of Sales
-
0.51%
0.55%
0.51%
0.54%
0.76%
1.02%
1.30%
Employee Cost
-
81.29
64.36
47.80
41.71
29.22
10.34
8.07
% Of Sales
-
21.79%
25.87%
26.17%
31.70%
25.09%
21.88%
22.85%
Manufacturing Exp.
-
86.46
27.84
5.13
5.55
7.15
0.27
0.20
% Of Sales
-
23.17%
11.19%
2.81%
4.22%
6.14%
0.57%
0.57%
General & Admin Exp.
-
39.79
23.20
18.09
14.96
13.52
5.33
4.64
% Of Sales
-
10.66%
9.33%
9.90%
11.37%
11.61%
11.28%
13.14%
Selling & Distn. Exp.
-
11.10
13.19
13.22
9.77
8.11
1.49
1.98
% Of Sales
-
2.97%
5.30%
7.24%
7.42%
6.96%
3.15%
5.61%
Miscellaneous Exp.
-
9.48
1.61
0.77
0.25
0.94
0.20
0.35
% Of Sales
-
2.54%
0.65%
0.42%
0.19%
0.81%
0.42%
0.99%
EBITDA
-
109.56
87.31
66.99
39.92
31.94
11.15
6.16
EBITDA Margin
-
29.36%
35.10%
36.68%
30.34%
27.43%
23.59%
17.45%
Other Income
-
6.92
5.30
1.10
0.86
0.35
0.39
2.13
Interest
-
3.00
3.38
4.56
0.84
0.67
0.05
0.17
Depreciation
-
20.81
15.85
13.07
8.77
8.60
4.63
2.56
PBT
-
92.66
73.38
50.46
31.18
23.02
6.86
5.56
Tax
-
16.31
12.18
9.32
5.82
4.60
1.54
0.85
Tax Rate
-
17.60%
16.60%
18.47%
18.67%
19.98%
22.45%
-10.33%
PAT
-
75.06
61.68
41.41
17.46
16.65
5.32
-9.09
PAT before Minority Interest
-
76.35
61.20
41.14
25.36
18.42
5.32
-9.09
Minority Interest
-
-1.29
0.48
0.27
-7.90
-1.77
0.00
0.00
PAT Margin
-
20.12%
24.79%
22.67%
13.27%
14.30%
11.26%
-25.74%
PAT Growth
-
21.69%
48.95%
137.17%
4.86%
212.97%
-
 
EPS
-
9.07
7.45
5.00
2.11
2.01
0.64
-1.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
656.29
391.60
152.81
107.36
92.14
Share Capital
40.42
37.49
43.69
43.69
43.69
Total Reserves
609.64
351.39
108.59
63.67
48.45
Non-Current Liabilities
12.20
11.53
34.94
40.98
31.48
Secured Loans
0.00
0.00
19.77
22.09
26.94
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.57
2.76
2.75
3.27
2.17
Current Liabilities
75.73
56.00
70.10
34.32
34.15
Trade Payables
23.96
18.21
14.37
3.50
7.79
Other Current Liabilities
21.59
15.46
19.00
12.85
7.76
Short Term Borrowings
7.47
15.65
25.59
8.71
12.50
Short Term Provisions
22.71
6.68
11.15
9.26
6.10
Total Liabilities
750.00
459.95
259.15
191.92
158.71
Net Block
252.66
162.04
117.47
124.61
62.48
Gross Block
348.98
246.22
185.28
181.16
112.38
Accumulated Depreciation
96.32
84.17
67.81
56.55
49.90
Non Current Assets
310.50
211.63
168.28
146.64
105.26
Capital Work in Progress
50.59
47.23
42.92
4.50
40.47
Non Current Investment
0.00
0.00
0.00
13.79
0.05
Long Term Loans & Adv.
3.12
0.85
1.82
0.11
0.24
Other Non Current Assets
4.12
1.51
6.07
3.64
2.02
Current Assets
439.50
248.32
90.87
45.27
53.45
Current Investments
4.02
20.95
0.00
0.06
0.10
Inventories
2.94
1.03
2.14
0.71
1.46
Sundry Debtors
103.29
67.22
44.22
14.91
23.40
Cash & Bank
245.44
98.38
13.26
7.71
9.19
Other Current Assets
83.82
2.29
2.08
1.13
19.30
Short Term Loans & Adv.
79.27
58.44
29.17
20.75
17.74
Net Current Assets
363.78
192.31
20.76
10.95
19.30
Total Assets
750.00
459.95
259.15
191.91
158.71

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
72.52
33.56
21.61
40.94
23.24
PBT
92.66
73.38
50.46
31.18
23.02
Adjustment
30.12
17.61
7.30
8.31
8.30
Changes in Working Capital
-39.33
-42.36
-31.62
4.29
-4.01
Cash after chg. in Working capital
83.46
48.63
26.13
43.78
27.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.94
-15.07
-4.53
-2.83
-4.08
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
-89.45
-106.72
-37.70
-47.08
-28.69
Net Fixed Assets
-16.31
-54.63
-28.85
-31.91
Net Investments
-46.66
-50.84
-3.30
2.22
Others
-26.48
-1.25
-5.55
-17.39
Cash from Financing Activity
176.25
127.49
15.98
4.66
12.31
Net Cash Inflow / Outflow
159.33
54.33
-0.12
-1.47
6.86
Opening Cash & Equivalents
66.98
8.26
7.71
9.19
2.33
Closing Cash & Equivalent
225.26
66.98
8.26
7.71
9.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
80.41
51.87
20.47
14.07
11.90
ROA
12.62%
17.02%
18.24%
14.47%
13.24%
ROE
14.70%
22.98%
33.93%
27.82%
24.46%
ROCE
17.86%
24.99%
31.40%
23.13%
20.00%
Fixed Asset Turnover
1.25
1.15
1.00
0.90
1.08
Receivable days
83.40
81.76
59.09
53.13
70.11
Inventory Days
1.94
2.33
2.85
3.02
2.73
Payable days
229.49
199.12
109.78
110.09
91.79
Cash Conversion Cycle
-144.15
-115.03
-47.84
-53.94
-18.94
Total Debt/Equity
0.01
0.04
0.36
0.33
0.45
Interest Cover
31.84
22.68
12.07
38.07
35.46

News Update:


  • eMudhra inks definitive agreement to acquire TWO95
    1st Jul 2024, 11:14 AM

    To further its growth in the US market, eMudhra proposes to acquire 100% of TWO95 International Inc

    Read More
  • eMudhra - Quarterly Results
    29th Apr 2024, 17:22 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.