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

BPO/ITeS

Rating :
N/A

BSE: 543533 | NSE: EMUDHRA

945.45
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  997.05
  •  1000.05
  •  937.10
  •  990.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  267813
  •  2600.05
  •  1024.00
  •  415.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,819.91
  • 96.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,700.59
  • 0.13%
  • 11.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.40%
  • 0.65%
  • 10.34%
  • FII
  • DII
  • Others
  • 4.4%
  • 7.85%
  • 22.36%

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
  • -
  • -
  • -

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
9.06
12.64
19.12
25.24
P/E Ratio
99.23
71.16
47.04
35.64
Revenue
373
545
764
997
EBITDA
110
154
231
306
Net Income
75
106
159
210
ROA
12.4
0.1
0.2
0.2
P/Bk Ratio
10.28
10.02
8.46
ROE
14.33
15
19.7
22
FCFF
-0.9
137.56
204.44
266.97
FCFF Yield
-0.01
1.92
2.85
3.72

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
141.22
96.30
46.65%
92.44
79.75
15.91%
99.69
76.81
29.79%
97.38
61.24
59.01%
Expenses
108.84
68.04
59.96%
65.57
55.98
17.13%
66.79
53.05
25.90%
72.75
40.02
81.78%
EBITDA
32.37
28.26
14.54%
26.87
23.77
13.04%
32.90
23.76
38.47%
24.63
21.22
16.07%
EBIDTM
22.93%
29.34%
29.07%
29.81%
33.00%
30.94%
25.29%
34.66%
Other Income
1.45
0.40
262.50%
2.58
0.98
163.27%
3.41
2.17
57.14%
2.13
1.14
86.84%
Interest
0.68
0.39
74.36%
0.27
0.26
3.85%
1.35
1.60
-15.62%
1.00
0.38
163.16%
Depreciation
6.01
5.23
14.91%
5.53
4.71
17.41%
5.59
3.94
41.88%
5.28
3.99
32.33%
PBT
27.13
23.04
17.75%
23.65
19.78
19.57%
29.37
20.39
44.04%
20.47
18.01
13.66%
Tax
4.83
4.27
13.11%
5.45
3.41
59.82%
8.17
4.59
78.00%
0.46
2.79
-83.51%
PAT
22.30
18.77
18.81%
18.20
16.37
11.18%
21.20
15.80
34.18%
20.01
15.21
31.56%
PATM
15.79%
19.49%
19.68%
20.53%
21.27%
20.57%
20.55%
24.84%
EPS
2.70
2.43
11.11%
2.20
2.07
6.28%
2.60
2.11
23.22%
2.65
1.96
35.20%

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
430.73
373.12
248.76
182.64
131.59
116.45
47.26
35.31
Net Sales Growth
37.13%
49.99%
36.20%
38.79%
13.00%
146.40%
33.84%
 
Cost Of Goods Sold
35.01
33.54
29.86
29.70
18.71
24.68
18.00
13.46
Gross Profit
395.72
339.58
218.89
152.93
112.89
91.77
29.26
21.85
GP Margin
91.87%
91.01%
87.99%
83.73%
85.79%
78.81%
61.91%
61.88%
Total Expenditure
313.95
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
116.77
109.56
87.31
66.99
39.92
31.94
11.15
6.16
EBITDA Margin
27.11%
29.36%
35.10%
36.68%
30.34%
27.43%
23.59%
17.45%
Other Income
9.57
6.92
5.30
1.10
0.86
0.35
0.39
2.13
Interest
3.30
3.00
3.38
4.56
0.84
0.67
0.05
0.17
Depreciation
22.41
20.81
15.85
13.07
8.77
8.60
4.63
2.56
PBT
100.62
92.66
73.38
50.46
31.18
23.02
6.86
5.56
Tax
18.91
16.31
12.18
9.32
5.82
4.60
1.54
0.85
Tax Rate
18.79%
17.60%
16.60%
18.47%
18.67%
19.98%
22.45%
-10.33%
PAT
81.71
75.06
61.68
41.41
17.46
16.65
5.32
-9.09
PAT before Minority Interest
80.90
76.35
61.20
41.14
25.36
18.42
5.32
-9.09
Minority Interest
-0.81
-1.29
0.48
0.27
-7.90
-1.77
0.00
0.00
PAT Margin
18.97%
20.12%
24.79%
22.67%
13.27%
14.30%
11.26%
-25.74%
PAT Growth
23.52%
21.69%
48.95%
137.17%
4.86%
212.97%
-
 
EPS
9.87
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

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.