Nifty
Sensex
:
:
13817.55
46874.36
-149.95 (-1.07%)
-535.57 (-1.13%)

Construction - Real Estate

Rating :
48/99  (View)

BSE: 533218 | NSE: EMAMIREAL

56.50
0.15 (0.27%)
28-Jan-2021 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  56.85
  •  57.20
  •  55.55
  •  56.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17749
  •  10.03
  •  80.05
  •  22.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 156.74
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,594.63
  • N/A
  • 2.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.50%
  • 16.71%
  • 31.70%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 0.96%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 101.29
  • 29.93
  • 747.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.07
  • -19.27
  • -31.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.56
  • 76.14
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 50.46
  • 115.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 8.68
  • 5.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.25
  • 10.60
  • 10.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
6.25
68.24
-90.84%
31.73
529.18
-94.00%
109.83
56.81
93.33%
188.30
6.85
2,648.91%
Expenses
-14.08
30.79
-
5.88
477.78
-98.77%
77.00
15.40
400.00%
294.62
-29.87
-
EBITDA
20.33
37.45
-45.71%
25.85
51.40
-49.71%
32.84
41.41
-20.70%
-106.32
36.71
-
EBIDTM
325.27%
54.88%
81.46%
9.71%
29.90%
72.90%
-56.46%
536.27%
Other Income
110.55
63.95
72.87%
49.59
32.50
52.58%
44.58
27.60
61.52%
45.96
35.21
30.53%
Interest
86.92
92.00
-5.52%
87.23
81.25
7.36%
103.62
70.57
46.83%
94.23
71.38
32.01%
Depreciation
0.31
0.54
-42.59%
0.45
0.61
-26.23%
0.71
0.35
102.86%
0.40
0.13
207.69%
PBT
43.66
8.86
392.78%
-12.25
2.04
-
-26.91
-1.91
-
-154.99
0.42
-
Tax
9.47
6.48
46.14%
-3.48
-0.87
-
-7.77
-0.39
-
-54.40
0.28
-
PAT
34.19
2.37
1,342.62%
-8.77
2.91
-
-19.14
-1.52
-
-100.59
0.14
-
PATM
547.08%
3.47%
-27.63%
0.55%
-17.43%
-2.68%
-53.42%
2.06%
EPS
12.24
0.85
1,340.00%
-3.14
1.04
-
-6.85
-0.54
-
-36.00
0.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
336.11
895.55
68.52
1.47
0.93
241.81
27.74
0.13
17.68
1.99
0.82
Net Sales Growth
-49.16%
1206.99%
4561.22%
58.06%
-99.62%
771.70%
21238.46%
-99.26%
788.44%
142.68%
 
Cost Of Goods Sold
280.42
706.39
-282.24
-265.65
-214.57
7.63
-259.82
-156.42
-88.65
-42.86
-26.78
Gross Profit
55.69
189.16
350.77
267.11
215.50
234.18
287.55
156.55
106.34
44.86
27.60
GP Margin
16.57%
21.12%
511.92%
18170.75%
23172.04%
96.84%
1036.59%
120423.08%
601.47%
2254.27%
3365.85%
Total Expenditure
363.42
880.19
-74.60
-100.83
-67.23
197.01
-13.01
-24.43
-11.68
-13.42
-10.53
Power & Fuel Cost
-
0.12
0.10
0.03
0.00
0.07
0.08
0.22
0.12
0.11
0.08
% Of Sales
-
0.01%
0.15%
2.04%
0%
0.03%
0.29%
169.23%
0.68%
5.53%
9.76%
Employee Cost
-
18.38
16.46
14.82
15.37
17.70
17.25
14.37
9.89
5.25
1.19
% Of Sales
-
2.05%
24.02%
1008.16%
1652.69%
7.32%
62.18%
11053.85%
55.94%
263.82%
145.12%
Manufacturing Exp.
-
151.49
186.87
141.67
129.42
166.32
228.20
115.42
65.34
23.09
13.22
% Of Sales
-
16.92%
272.72%
9637.41%
13916.13%
68.78%
822.64%
88784.62%
369.57%
1160.30%
1612.20%
General & Admin Exp.
-
1.29
1.87
3.91
1.95
1.62
1.16
0.82
1.01
0.71
0.75
% Of Sales
-
0.14%
2.73%
265.99%
209.68%
0.67%
4.18%
630.77%
5.71%
35.68%
91.46%
Selling & Distn. Exp.
-
0.35
0.43
0.10
0.01
0.02
0.00
0.01
0.02
0.04
0.03
% Of Sales
-
0.04%
0.63%
6.80%
1.08%
0.01%
0%
7.69%
0.11%
2.01%
3.66%
Miscellaneous Exp.
-
2.18
1.92
4.28
0.58
3.65
0.13
1.16
0.58
0.24
0.03
% Of Sales
-
0.24%
2.80%
291.16%
62.37%
1.51%
0.47%
892.31%
3.28%
12.06%
118.29%
EBITDA
-27.30
15.36
143.12
102.30
68.16
44.80
40.75
24.56
29.36
15.41
11.35
EBITDA Margin
-8.12%
1.72%
208.87%
6959.18%
7329.03%
18.53%
146.90%
18892.31%
166.06%
774.37%
1384.15%
Other Income
250.68
186.99
128.15
116.78
110.11
85.82
45.21
20.60
12.87
7.81
9.37
Interest
372.00
371.10
268.73
216.08
163.44
136.69
95.77
50.77
45.54
27.07
28.40
Depreciation
1.87
2.26
0.73
0.43
0.35
0.64
0.72
0.39
0.31
0.19
0.12
PBT
-150.49
-171.00
1.82
2.58
14.48
-6.70
-10.53
-6.00
-3.61
-4.03
-7.80
Tax
-56.18
-56.55
1.33
-1.02
3.75
0.04
0.01
0.09
0.55
0.26
0.15
Tax Rate
37.33%
33.07%
73.08%
-39.53%
25.90%
-0.60%
-0.09%
-1.50%
-15.24%
-6.45%
-1.92%
PAT
-94.31
-114.45
0.48
3.60
10.73
-6.75
-10.54
-6.09
-4.15
-4.28
-7.95
PAT before Minority Interest
-94.31
-114.45
0.48
3.60
10.73
-6.75
-10.54
-6.09
-4.17
-4.29
-7.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.01
0.00
PAT Margin
-28.06%
-12.78%
0.70%
244.90%
1153.76%
-2.79%
-38.00%
-4684.62%
-23.47%
-215.08%
-969.51%
PAT Growth
-2,518.21%
-23943.75%
-86.67%
-66.45%
258.96%
35.96%
-73.07%
-46.75%
3.04%
46.16%
 
Unadjusted EPS
-33.80
-41.02
0.17
1.29
3.85
-2.42
-3.78
-2.18
-1.49
-1.53
-2.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
32.51
147.03
144.03
26.49
14.32
45.53
33.28
25.73
29.45
58.69
Share Capital
5.59
5.59
4.86
4.86
4.86
4.86
4.86
4.86
4.86
4.86
Total Reserves
26.92
141.44
138.44
21.64
9.46
40.67
28.42
20.87
24.59
53.83
Non-Current Liabilities
770.23
725.71
969.87
954.08
685.27
724.96
355.39
90.73
80.85
65.90
Secured Loans
657.15
361.87
506.99
495.62
310.74
143.76
324.30
60.00
37.69
25.15
Unsecured Loans
135.56
357.29
466.47
457.12
373.00
580.25
30.25
30.25
42.92
40.67
Long Term Provisions
1.19
1.29
1.91
1.48
1.53
0.95
0.83
0.48
0.24
0.09
Current Liabilities
2,066.06
2,516.24
1,619.61
1,164.41
1,007.08
719.34
772.06
419.66
294.57
211.59
Trade Payables
19.85
9.91
11.38
18.86
22.58
28.25
9.50
11.69
1.04
0.22
Other Current Liabilities
621.51
1,305.28
1,042.31
894.26
758.72
606.47
529.95
236.61
123.93
21.58
Short Term Borrowings
1,390.23
1,199.72
565.77
251.19
225.67
69.53
229.23
168.08
166.91
187.36
Short Term Provisions
34.47
1.32
0.14
0.10
0.12
15.09
3.38
3.28
2.69
2.43
Total Liabilities
2,868.88
3,389.06
2,733.59
2,145.06
1,706.75
1,489.91
1,160.81
536.20
404.99
336.32
Net Block
13.21
13.12
13.41
12.76
12.94
10.60
11.18
10.96
12.05
11.69
Gross Block
16.94
15.80
15.78
14.94
14.77
12.55
12.38
11.79
12.57
12.03
Accumulated Depreciation
3.73
2.68
2.37
2.18
1.83
1.94
1.20
0.83
0.52
0.33
Non Current Assets
621.72
593.05
520.77
420.82
299.71
324.34
316.24
137.66
130.15
152.95
Capital Work in Progress
0.00
0.00
0.00
0.34
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
298.95
250.85
231.72
133.61
170.51
182.53
112.75
84.50
96.83
121.35
Long Term Loans & Adv.
308.17
327.68
272.64
270.56
111.51
129.79
188.89
39.54
21.26
19.91
Other Non Current Assets
1.39
1.39
3.00
3.56
4.75
1.42
3.42
2.65
0.00
0.00
Current Assets
2,247.15
2,796.01
2,212.82
1,724.25
1,407.04
1,165.57
844.57
398.55
274.83
183.38
Current Investments
4.00
4.00
3.86
3.90
4.20
9.06
0.00
0.00
0.00
0.00
Inventories
820.53
1,521.40
1,232.04
901.05
670.02
710.31
416.47
260.05
145.58
102.71
Sundry Debtors
57.43
15.09
0.00
0.00
0.50
0.00
0.00
0.06
0.02
0.05
Cash & Bank
16.97
12.84
11.46
13.33
14.08
10.12
12.08
7.79
10.95
3.63
Other Current Assets
1,348.22
0.06
8.77
2.56
718.24
436.07
416.01
130.64
118.29
76.99
Short Term Loans & Adv.
1,277.45
1,242.62
956.70
803.41
698.96
428.74
411.93
121.05
97.00
67.29
Net Current Assets
181.09
279.77
593.21
559.84
399.97
446.23
72.51
-21.11
-19.73
-28.22
Total Assets
2,868.87
3,389.06
2,733.59
2,145.07
1,706.75
1,489.91
1,160.81
536.21
404.98
336.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
543.23
-176.51
-190.07
-273.77
236.50
-147.45
55.46
16.22
61.75
-31.34
PBT
-171.00
1.82
2.58
14.48
-6.70
-10.53
-6.00
-3.61
-4.03
-7.80
Adjustment
196.51
152.44
109.53
60.30
59.19
54.69
33.20
33.25
19.58
20.02
Changes in Working Capital
517.68
-330.67
-303.20
-344.80
184.05
-191.59
28.34
-12.87
46.46
-43.41
Cash after chg. in Working capital
543.19
-176.41
-191.09
-270.02
236.54
-147.44
55.55
16.77
62.01
-31.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.05
-0.10
1.02
-3.75
-0.04
-0.01
-0.09
-0.55
-0.26
-0.15
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
24.59
-247.13
-130.90
45.13
-211.72
31.52
-325.85
15.21
-20.69
49.35
Net Fixed Assets
-1.14
-0.02
-0.51
-0.50
-3.12
0.00
0.00
0.00
0.00
0.00
Net Investments
-48.10
-19.26
-114.72
39.07
-150.07
0.00
0.00
-0.05
0.00
0.00
Others
73.83
-227.85
-15.67
6.56
-58.53
31.52
-325.85
15.26
-20.69
49.35
Cash from Financing Activity
-787.89
99.56
186.61
203.98
-20.81
113.97
274.69
-34.60
-33.74
-25.26
Net Cash Inflow / Outflow
-220.07
-324.08
-134.35
-24.66
3.96
-1.97
4.30
-3.17
7.32
-7.25
Opening Cash & Equivalents
-490.13
-166.06
-20.36
4.30
10.12
12.08
7.79
10.95
3.63
10.88
Closing Cash & Equivalent
-710.20
-490.13
-166.06
-20.36
14.08
10.12
12.08
7.79
10.95
3.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
11.04
49.16
54.99
10.90
5.89
18.74
13.70
10.59
12.12
24.15
ROA
-3.66%
0.02%
0.15%
0.56%
-0.42%
-0.80%
-0.72%
-0.89%
-1.16%
-2.30%
ROE
-136.09%
0.36%
4.50%
52.58%
-22.55%
-26.76%
-20.63%
-15.10%
-9.74%
-12.72%
ROCE
7.73%
11.14%
11.68%
12.75%
11.96%
9.88%
8.33%
13.90%
7.64%
6.34%
Fixed Asset Turnover
54.70
4.34
0.10
0.06
17.70
2.23
0.01
1.45
0.16
0.07
Receivable days
14.78
80.36
0.00
0.00
0.76
0.00
0.00
0.81
6.11
43.52
Inventory Days
477.25
7333.13
0.00
0.00
1041.77
7412.75
0.00
4186.49
0.00
0.00
Payable days
4.83
-51.69
-53.66
-109.05
39.85
-508.59
-148.68
-100.62
-17.04
-4.57
Cash Conversion Cycle
487.20
7465.18
53.66
109.05
1002.68
7921.34
148.68
4287.93
23.16
48.09
Total Debt/Equity
79.55
18.62
15.17
58.73
83.44
20.18
21.90
11.14
8.88
4.31
Interest Cover
0.54
1.01
1.01
1.09
0.95
0.89
0.88
0.92
0.85
0.73

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.