Empower India Live BSE/NSE | Empower India Fundamenta data | Empower India Balance sheet | Empower India Quarterly Results | Empower India Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

17.46
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

183.34
N/A
0.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

-
253.76
332.51

P:BV (Average)

8 Years
5 Years
3 Years

0.07
0.11
0.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1233.82
2565.58
2154.14

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 -5.16 - 0.00 5.16 -100.00% 0.00 0.92 -100.00% 0.00 0.05 -100.00%
Expenses 0.01 -4.95 - 0.06 5.11 -98.83% 0.12 0.64 -81.25% 0.07 0.03 133.33%
EBITDA -0.01 -0.21 - -0.06 0.05 - -0.12 0.28 - -0.07 0.02 -
EBIDTM 0.00% 4.03% 0.00% 1.01% 0.00% 30.16% 0.00% 34.69%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -11.13 - 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -10.23 - 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT -0.01 -14.56 - -2.17 0.05 - 10.60 -0.63 - -10.60 0.02 -
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -100.00% 0.00 0.00 0.00
PAT -0.01 -14.56 - -2.17 0.05 - 10.60 -0.64 - -10.60 0.02 -
PATM 0.00% 282.15% 0.00% 1.01% 0.00% -69.40% 0.00% 34.69%
EPS 0.00 -0.13 - -0.02 0.00 - 0.09 -0.01 - -0.09 0.00 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 -5.16 - 0.00 5.16 -100.00% 0.00 0.92 -100.00% 0.00 0.05 -100.00%
Expenses 0.01 -4.95 - 0.06 5.11 -98.83% 0.12 0.64 -81.25% 0.08 0.03 166.67%
EBITDA -0.01 -0.21 - -0.06 0.05 - -0.12 0.28 - -0.08 0.02 -
EBIDTM 0.00% 4.01% 0.00% 1.01% 0.00% 30.16% 0.00% 34.69%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -11.13 - 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -10.23 - 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT -0.01 -14.56 - -2.57 0.05 - 10.60 -0.63 - -10.60 0.02 -
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -100.00% 0.00 0.00 0.00
PAT -0.01 -14.56 - -2.57 0.05 - 10.60 -0.64 - -10.60 0.02 -
PATM 0.00% 282.13% 0.00% 1.01% 0.00% -69.40% 0.00% 34.69%
EPS 0.00 -0.13 - -0.02 0.00 - 0.09 -0.01 - -0.09 0.00 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 0.00 0.00 0.92 28.09 90.36 102.59 107.40 86.73 129.27 152.41 156.54 Net Sales Growth -100.00% -100% -96.72% -68.91% -11.92% -4.48% 23.83% -32.91% -15.18% -2.64% Cost Of Goods Sold 0.00 0.00 0.88 27.51 89.71 102.07 106.77 84.49 127.81 148.58 154.68 Gross Profit 0.00 0.00 0.03 0.58 0.65 0.51 0.63 2.23 1.46 3.83 1.86 GP Margin 0.00% 0 3.26% 2.06% 0.72% 0.50% 0.59% 2.57% 1.13% 2.51% 1.19% Total Expenditure 0.26 0.35 1.09 28.02 90.01 102.30 107.12 86.44 130.63 150.78 158.45 Power & Fuel Cost - 0.00 0.00 0.01 0.00 0.01 0.01 0.00 0.00 0.01 0.01 % Of Sales - 0 0% 0.04% 0% 0.01% 0.01% 0% 0% 0.01% 0.01% Employee Cost - 0.22 0.11 0.15 0.17 0.14 0.21 1.84 2.60 1.95 2.62 % Of Sales - 0 11.96% 0.53% 0.19% 0.14% 0.20% 2.12% 2.01% 1.28% 1.67% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.11 0.09 0.10 0.12 0.07 0.13 0.08 0.11 0.14 1.03 % Of Sales - 0 9.78% 0.36% 0.13% 0.07% 0.12% 0.09% 0.09% 0.09% 0.66% Selling & Distn. Exp. - 0.01 0.00 0.00 0.01 0.01 0.01 0.01 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0.01% 0.01% 0.01% 0.01% 0% 0% 0% Miscellaneous Exp. - 0.01 0.00 0.25 0.00 0.00 0.00 0.01 0.10 0.10 0.00 % Of Sales - 0 0% 0.89% 0% 0% 0% 0.01% 0.08% 0.07% 0.07% EBITDA -0.26 -0.35 -0.17 0.07 0.35 0.29 0.28 0.29 -1.36 1.63 -1.91 EBITDA Margin 0.00% 0 -18.48% 0.25% 0.39% 0.28% 0.26% 0.33% -1.05% 1.07% -1.22% Other Income 0.00 0.00 0.23 0.06 0.00 0.10 0.43 0.40 0.95 0.00 4.07 Interest 0.00 0.01 0.01 0.06 0.01 0.01 0.01 0.02 0.02 0.00 0.02 Depreciation 0.00 0.00 0.00 0.12 0.12 0.12 0.88 0.58 0.95 1.58 0.76 PBT -2.18 -0.35 0.04 -0.05 0.23 0.26 -0.19 0.10 -1.38 0.05 1.38 Tax 0.00 0.00 0.01 0.00 0.09 0.07 -0.34 -0.10 0.15 0.12 0.57 Tax Rate 0.00% 0.00% 25.00% 0.00% 39.13% 26.92% 178.95% 0.20% -2.23% 240.00% 41.30% PAT -2.18 -14.51 0.03 -0.05 0.14 0.19 0.15 -49.35 -6.87 -0.07 0.80 PAT before Minority Interest -2.18 -14.51 0.03 -0.05 0.14 0.19 0.15 -49.35 -6.87 -0.07 0.80 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 0.00% 0 3.26% -0.18% 0.15% 0.19% 0.14% -56.90% -5.31% -0.05% 0.51% PAT Growth 0.00% -48466.67% 160.0% -135.71% -26.32% 26.67% 100.30% -618.34% -9714.29% -108.75% Unadjusted EPS -0.02 -0.12 0.00 0.00 0.00 0.00 0.00 -0.42 -0.06 0.00 0.01

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

0.00

0.92

28.09

90.36

102.59

107.40

86.73

129.27

152.41

156.54

Net Sales Growth

-100.00%

-100%

-96.72%

-68.91%

-11.92%

-4.48%

23.83%

-32.91%

-15.18%

-2.64%

Cost Of Goods Sold

0.00

0.88

27.51

89.71

102.07

106.77

84.49

127.81

148.58

154.68

Gross Profit

0.00

0.03

0.58

0.65

0.51

0.63

2.23

1.46

3.83

1.86

GP Margin

0.00%

3.26%

2.06%

0.72%

0.50%

0.59%

2.57%

1.13%

2.51%

1.19%

Total Expenditure

0.26

0.35

1.09

28.02

90.01

102.30

107.12

86.44

130.63

150.78

158.45

Power & Fuel Cost

0.00

0.01

0.00

0.01

0.00

0.01

% Of Sales

0.04%

0.01%

Employee Cost

0.22

0.11

0.15

0.17

0.14

0.21

1.84

2.60

1.95

2.62

% Of Sales

11.96%

0.53%

0.19%

0.14%

0.20%

2.12%

2.01%

1.28%

1.67%

Manufacturing Exp.

0.00

% Of Sales

General & Admin Exp.

0.11

0.09

0.10

0.12

0.07

0.13

0.08

0.11

0.14

1.03

% Of Sales

9.78%

0.36%

0.13%

0.07%

0.12%

0.09%

0.66%

Selling & Distn. Exp.

0.01

0.00

0.01

0.00

% Of Sales

0.01%

Miscellaneous Exp.

0.01

0.00

0.25

0.00

0.01

0.10

0.00

% Of Sales

0.89%

0.01%

0.08%

0.07%

EBITDA

-0.26

-0.35

-0.17

0.07

0.35

0.29

0.28

0.29

-1.36

1.63

-1.91

EBITDA Margin

0.00%

-18.48%

0.25%

0.39%

0.28%

0.26%

0.33%

-1.05%

1.07%

-1.22%

Other Income

0.00

0.23

0.06

0.00

0.10

0.43

0.40

0.95

0.00

4.07

Interest

0.00

0.01

0.06

0.01

0.02

0.00

0.02

Depreciation

0.00

0.12

0.88

0.58

0.95

1.58

0.76

PBT

-2.18

-0.35

0.04

-0.05

0.23

0.26

-0.19

0.10

-1.38

0.05

1.38

Tax

0.00

0.01

0.00

0.09

0.07

-0.34

-0.10

0.15

0.12

0.57

Tax Rate

0.00%

25.00%

0.00%

39.13%

26.92%

178.95%

0.20%

-2.23%

240.00%

41.30%

PAT

-2.18

-14.51

0.03

-0.05

0.14

0.19

0.15

-49.35

-6.87

-0.07

0.80

PAT before Minority Interest

-2.18

-14.51

0.03

-0.05

0.14

0.19

0.15

-49.35

-6.87

-0.07

0.80

Minority Interest

0.00

PAT Margin

0.00%

3.26%

-0.18%

0.15%

0.19%

0.14%

-56.90%

-5.31%

-0.05%

0.51%

PAT Growth

0.00%

-48466.67%

160.0%

-135.71%

-26.32%

26.67%

100.30%

-618.34%

-9714.29%

-108.75%

Unadjusted EPS

-0.02

-0.12

0.00

-0.42

-0.06

0.00

0.01

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 0.00 0.06 0.92 28.09 90.37 102.61 107.40 Net Sales Growth -100.00% -93.48% -96.72% -68.92% -11.93% -4.46% Cost Of Goods Sold 0.00 0.00 0.88 27.51 89.71 102.07 106.77 Gross Profit 0.00 0.06 0.03 0.58 0.66 0.54 0.63 GP Margin 0.00% 100% 3.26% 2.06% 0.73% 0.53% 0.59% Total Expenditure 0.27 0.35 1.09 28.03 85.03 102.69 107.12 Power & Fuel Cost - 0.00 0.00 0.01 0.04 0.02 0.01 % Of Sales - 0% 0% 0.04% 0.04% 0.02% 0.01% Employee Cost - 0.22 0.11 0.15 0.02 0.25 0.21 % Of Sales - 366.67% 11.96% 0.53% 0.02% 0.24% 0.20% Manufacturing Exp. - 0.00 0.00 0.00 0.03 0.00 0.00 % Of Sales - 0% 0% 0% 0.03% 0% 0% General & Admin Exp. - 0.11 0.09 0.10 1.47 0.32 0.13 % Of Sales - 183.33% 9.78% 0.36% 1.63% 0.31% 0.12% Selling & Distn. Exp. - 0.01 0.00 0.00 0.02 0.03 0.01 % Of Sales - 16.67% 0% 0% 0.02% 0.03% 0.01% Miscellaneous Exp. - 0.01 0.00 0.25 0.01 0.00 0.00 % Of Sales - 16.67% 0% 0.89% 0.01% 0% 0% EBITDA -0.27 -0.29 -0.17 0.06 5.34 -0.08 0.28 EBITDA Margin 0.00% -483.33% -18.48% 0.21% 5.91% -0.08% 0.26% Other Income 0.00 0.00 0.23 0.06 0.02 0.10 0.43 Interest 0.00 0.01 0.01 0.06 5.10 0.01 0.01 Depreciation 0.00 0.00 0.00 0.12 0.12 0.16 0.88 PBT -2.58 -0.30 0.04 -0.06 0.13 -0.14 -0.19 Tax 0.00 0.00 0.01 0.00 0.09 0.07 -0.34 Tax Rate 0.00% 0.00% 25.00% 0.00% 69.23% -50.00% 178.95% PAT -2.58 -13.43 0.03 -0.06 0.04 -0.21 0.15 PAT before Minority Interest -2.58 -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 PAT Margin 0.00% -22383.33% 3.26% -0.21% 0.04% -0.20% 0.14% PAT Growth 0.00% -44866.67% 150.0% -250.0% 119.05% -240.0% Unadjusted EPS -0.02 -0.12 0.00 0.00 0.00 0.00 0.00

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Net Sales

0.00

0.06

0.92

28.09

90.37

102.61

107.40

Net Sales Growth

-100.00%

-93.48%

-96.72%

-68.92%

-11.93%

-4.46%

Cost Of Goods Sold

0.00

0.88

27.51

89.71

102.07

106.77

Gross Profit

0.00

0.06

0.03

0.58

0.66

0.54

0.63

GP Margin

0.00%

100%

3.26%

2.06%

0.73%

0.53%

0.59%

Total Expenditure

0.27

0.35

1.09

28.03

85.03

102.69

107.12

Power & Fuel Cost

0.00

0.01

0.04

0.02

0.01

% Of Sales

0.04%

0.02%

0.01%

Employee Cost

0.22

0.11

0.15

0.02

0.25

0.21

% Of Sales

366.67%

11.96%

0.53%

0.02%

0.24%

0.20%

Manufacturing Exp.

0.00

0.03

0.00

% Of Sales

0.03%

General & Admin Exp.

0.11

0.09

0.10

1.47

0.32

0.13

% Of Sales

183.33%

9.78%

0.36%

1.63%

0.31%

0.12%

Selling & Distn. Exp.

0.01

0.00

0.02

0.03

0.01

% Of Sales

16.67%

0.02%

0.03%

0.01%

Miscellaneous Exp.

0.01

0.00

0.25

0.01

0.00

% Of Sales

16.67%

0.89%

0.01%

EBITDA

-0.27

-0.29

-0.17

0.06

5.34

-0.08

0.28

EBITDA Margin

0.00%

-483.33%

-18.48%

0.21%

5.91%

-0.08%

0.26%

Other Income

0.00

0.23

0.06

0.02

0.10

0.43

Interest

0.00

0.01

0.06

5.10

0.01

Depreciation

0.00

0.12

0.16

0.88

PBT

-2.58

-0.30

0.04

-0.06

0.13

-0.14

-0.19

Tax

0.00

0.01

0.00

0.09

0.07

-0.34

Tax Rate

0.00%

25.00%

0.00%

69.23%

-50.00%

178.95%

PAT

-2.58

-13.43

0.03

-0.06

0.04

-0.21

0.15

PAT before Minority Interest

-2.58

-13.43

0.03

-0.06

0.04

-0.21

0.15

Minority Interest

0.00

PAT Margin

0.00%

-22383.33%

3.26%

-0.21%

0.04%

-0.20%

0.14%

PAT Growth

0.00%

-44866.67%

150.0%

-250.0%

119.05%

-240.0%

Unadjusted EPS

-0.02

-0.12

0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 266.35 338.76 338.73 338.78 338.64 338.45 338.30 387.65 394.51 374.98 Share Capital 116.38 116.38 116.38 116.38 116.38 116.38 116.38 116.38 107.01 107.01 Total Reserves 149.97 222.38 222.35 222.40 222.26 222.07 221.92 271.27 215.31 215.38 Non-Current Liabilities 0.02 0.02 0.02 0.03 0.02 -0.02 0.36 0.46 0.32 0.36 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 195.06 200.98 218.28 37.61 25.17 42.59 56.62 106.35 84.70 70.46 Trade Payables 28.95 34.84 48.02 37.42 24.98 42.40 56.41 95.53 63.31 69.21 Other Current Liabilities 0.10 0.11 0.20 0.00 0.00 0.00 0.00 10.44 20.46 0.02 Short Term Borrowings 166.00 166.02 170.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.01 0.01 0.01 0.19 0.20 0.19 0.21 0.38 0.92 1.23 Total Liabilities 461.43 539.76 557.03 376.42 363.83 381.02 395.28 494.46 479.53 445.80 Net Block 0.00 0.00 0.00 0.12 0.24 0.00 0.88 1.45 2.39 3.95 Gross Block 0.00 0.00 0.00 0.24 0.36 0.00 9.18 9.18 9.16 9.14 Accumulated Depreciation 0.00 0.00 0.00 0.12 0.12 0.00 8.30 7.73 6.77 5.19 Non Current Assets 292.13 368.94 371.63 371.05 359.30 362.61 345.09 401.35 300.75 375.02 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 230.47 274.32 274.32 273.49 269.00 272.40 252.19 328.12 234.40 318.24 Long Term Loans & Adv. 61.12 94.08 96.77 96.90 89.53 89.69 91.49 71.24 63.42 52.35 Other Non Current Assets 0.54 0.54 0.54 0.54 0.54 0.53 0.53 0.53 0.53 0.49 Current Assets 169.29 170.82 185.40 5.37 4.53 18.41 50.19 93.12 178.68 70.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 2.70 7.22 114.53 0.00 Inventories 5.17 5.17 5.17 4.67 3.82 3.42 3.37 3.37 5.41 5.63 Sundry Debtors 0.00 0.51 10.05 0.54 0.54 14.68 40.59 81.50 56.33 63.32 Cash & Bank 0.10 1.11 1.03 0.07 0.07 0.22 2.64 0.94 1.50 0.99 Other Current Assets 164.02 0.00 0.00 0.00 0.09 0.08 0.88 0.07 0.90 0.63 Short Term Loans & Adv. 164.02 164.02 169.14 0.09 0.09 0.08 0.88 0.00 0.78 0.47 Net Current Assets -25.77 -30.16 -32.88 -32.24 -20.64 -24.18 -6.43 -13.24 93.98 0.11 Total Assets 461.42 539.76 557.03 376.42 363.83 381.02 395.28 494.47 479.53 445.79

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

266.35

338.76

338.73

338.78

338.64

338.45

338.30

387.65

394.51

374.98

Share Capital

116.38

107.01

Total Reserves

149.97

222.38

222.35

222.40

222.26

222.07

221.92

271.27

215.31

215.38

Non-Current Liabilities

0.02

0.03

0.02

-0.02

0.36

0.46

0.32

0.36

Secured Loans

0.00

Unsecured Loans

0.00

Long Term Provisions

0.00

Current Liabilities

195.06

200.98

218.28

37.61

25.17

42.59

56.62

106.35

84.70

70.46

Trade Payables

28.95

34.84

48.02

37.42

24.98

42.40

56.41

95.53

63.31

69.21

Other Current Liabilities

0.10

0.11

0.20

0.00

10.44

20.46

0.02

Short Term Borrowings

166.00

166.02

170.05

0.00

Short Term Provisions

0.01

0.19

0.20

0.19

0.21

0.38

0.92

1.23

Total Liabilities

461.43

539.76

557.03

376.42

363.83

381.02

395.28

494.46

479.53

445.80

Net Block

0.00

0.12

0.24

0.00

0.88

1.45

2.39

3.95

Gross Block

0.00

0.24

0.36

0.00

9.18

9.16

9.14

Accumulated Depreciation

0.00

0.12

0.00

8.30

7.73

6.77

5.19

Non Current Assets

292.13

368.94

371.63

371.05

359.30

362.61

345.09

401.35

300.75

375.02

Capital Work in Progress

0.00

Non Current Investment

230.47

274.32

273.49

269.00

272.40

252.19

328.12

234.40

318.24

Long Term Loans & Adv.

61.12

94.08

96.77

96.90

89.53

89.69

91.49

71.24

63.42

52.35

Other Non Current Assets

0.54

0.53

0.49

Current Assets

169.29

170.82

185.40

5.37

4.53

18.41

50.19

93.12

178.68

70.57

Current Investments

0.00

2.70

7.22

114.53

0.00

Inventories

5.17

4.67

3.82

3.42

3.37

5.41

5.63

Sundry Debtors

0.00

0.51

10.05

0.54

14.68

40.59

81.50

56.33

63.32

Cash & Bank

0.10

1.11

1.03

0.07

0.22

2.64

0.94

1.50

0.99

Other Current Assets

164.02

0.00

0.09

0.08

0.88

0.07

0.90

0.63

Short Term Loans & Adv.

164.02

169.14

0.09

0.08

0.88

0.00

0.78

0.47

Net Current Assets

-25.77

-30.16

-32.88

-32.24

-20.64

-24.18

-6.43

-13.24

93.98

0.11

Total Assets

461.42

539.76

557.03

376.42

363.83

381.02

395.28

494.47

479.53

445.79

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 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 Total Reserves 150.67 222.00 222.07 238.99 247.45 222.07 Non-Current Liabilities 0.02 0.02 0.02 42.22 42.98 -0.02 Secured Loans 0.00 0.00 0.00 42.19 0.00 0.00 Unsecured Loans 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 Current Liabilities 194.34 200.29 217.57 47.63 34.78 42.59 Trade Payables 28.23 34.13 47.31 45.00 34.54 42.40 Other Current Liabilities 0.10 0.11 0.20 0.00 0.04 0.00 Short Term Borrowings 166.00 166.04 170.06 0.00 0.00 0.00 Short Term Provisions 0.01 0.01 0.01 2.64 0.20 0.19 Total Liabilities 461.40 538.71 556.07 483.83 470.00 381.02 Net Block 0.00 0.00 0.00 0.12 0.44 0.00 Gross Block 0.00 0.00 0.00 0.24 0.61 0.00 Accumulated Depreciation 0.00 0.00 0.00 0.12 0.16 0.00 Non Current Assets 292.09 367.69 370.57 475.43 461.93 362.61 Capital Work in Progress 0.00 0.00 0.00 113.97 106.29 0.00 Non Current Investment 230.41 273.23 273.23 254.20 255.92 272.40 Long Term Loans & Adv. 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 0.53 Current Assets 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 Inventories 5.17 5.17 5.17 4.67 3.82 3.42 Sundry Debtors 0.00 0.51 10.05 0.54 0.54 14.68 Cash & Bank 0.11 1.13 1.05 3.11 3.60 0.22 Other Current Assets 164.02 0.20 0.10 0.00 0.09 0.08 Short Term Loans & Adv. 164.02 164.02 169.14 0.09 0.09 0.08 Net Current Assets -25.03 -29.25 -32.06 -39.22 -26.72 -24.18 Total Assets 461.40 538.73 556.08 483.84 469.99 381.02

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Shareholder's Funds

267.05

338.37

338.44

355.37

363.83

338.45

Share Capital

116.38

Total Reserves

150.67

222.00

222.07

238.99

247.45

222.07

Non-Current Liabilities

0.02

42.22

42.98

-0.02

Secured Loans

0.00

42.19

0.00

Unsecured Loans

0.00

42.96

0.00

Long Term Provisions

0.00

Current Liabilities

194.34

200.29

217.57

47.63

34.78

42.59

Trade Payables

28.23

34.13

47.31

45.00

34.54

42.40

Other Current Liabilities

0.10

0.11

0.20

0.00

0.04

0.00

Short Term Borrowings

166.00

166.04

170.06

0.00

Short Term Provisions

0.01

2.64

0.20

0.19

Total Liabilities

461.40

538.71

556.07

483.83

470.00

381.02

Net Block

0.00

0.12

0.44

0.00

Gross Block

0.00

0.24

0.61

0.00

Accumulated Depreciation

0.00

0.12

0.16

0.00

Non Current Assets

292.09

367.69

370.57

475.43

461.93

362.61

Capital Work in Progress

0.00

113.97

106.29

0.00

Non Current Investment

230.41

273.23

254.20

255.92

272.40

Long Term Loans & Adv.

61.14

93.91

96.79

106.60

98.73

89.69

Other Non Current Assets

0.54

0.53

Current Assets

169.31

171.04

185.51

8.41

8.06

18.41

Current Investments

0.00

Inventories

5.17

4.67

3.82

3.42

Sundry Debtors

0.00

0.51

10.05

0.54

14.68

Cash & Bank

0.11

1.13

1.05

3.11

3.60

0.22

Other Current Assets

164.02

0.20

0.10

0.00

0.09

0.08

Short Term Loans & Adv.

164.02

169.14

0.09

0.08

Net Current Assets

-25.03

-29.25

-32.06

-39.22

-26.72

-24.18

Total Assets

461.40

538.73

556.08

483.84

469.99

381.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 13.05 -1.20 0.80 3.65 -3.29 14.88 -78.91 -32.78 -22.26 251.81 PBT -14.51 0.04 -0.05 0.23 0.19 0.15 -49.35 -6.87 -0.07 0.80 Adjustment 0.00 -0.19 0.11 0.12 0.06 0.29 0.31 1.20 1.70 1.34 Changes in Working Capital 27.56 -1.04 0.75 3.37 -3.54 14.44 -29.87 -27.11 -23.90 249.67 Cash after chg. in Working capital 13.05 -1.19 0.81 3.72 -3.29 14.88 -78.91 -32.78 -22.26 251.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.01 -0.01 -0.08 0.00 0.00 0.00 0.00 0.00 0.00 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 -14.07 5.31 -169.82 -3.65 3.14 -17.30 80.61 20.82 22.77 -256.40 Net Fixed Assets 0.00 0.00 0.24 0.12 -0.36 9.18 0.00 -0.02 -0.02 -2.81 Net Investments 43.85 0.00 -0.83 -4.49 3.40 -17.51 80.45 13.59 -30.69 -253.59 Others -57.92 5.31 -169.23 0.72 0.10 -8.97 0.16 7.25 53.48 0.00 Cash from Financing Activity 0.00 -4.03 169.99 0.00 0.00 0.00 0.00 11.40 0.00 0.00 Net Cash Inflow / Outflow -1.02 0.08 0.97 0.00 -0.15 -2.42 1.70 -0.56 0.51 -4.59 Opening Cash & Equivalents 1.11 1.03 0.07 0.07 0.22 2.64 0.94 1.50 0.99 5.58 Closing Cash & Equivalent 0.10 1.11 1.03 0.07 0.07 0.22 2.64 0.94 1.50 0.99

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

13.05

-1.20

0.80

3.65

-3.29

14.88

-78.91

-32.78

-22.26

251.81

PBT

-14.51

0.04

-0.05

0.23

0.19

0.15

-49.35

-6.87

-0.07

0.80

Adjustment

0.00

-0.19

0.11

0.12

0.06

0.29

0.31

1.20

1.70

1.34

Changes in Working Capital

27.56

-1.04

0.75

3.37

-3.54

14.44

-29.87

-27.11

-23.90

249.67

Cash after chg. in Working capital

13.05

-1.19

0.81

3.72

-3.29

14.88

-78.91

-32.78

-22.26

251.81

Interest Paid

0.00

Tax Paid

0.00

-0.01

-0.08

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-14.07

5.31

-169.82

-3.65

3.14

-17.30

80.61

20.82

22.77

-256.40

Net Fixed Assets

0.00

0.24

0.12

-0.36

9.18

0.00

-0.02

-2.81

Net Investments

43.85

0.00

-0.83

-4.49

3.40

-17.51

80.45

13.59

-30.69

-253.59

Others

-57.92

5.31

-169.23

0.72

0.10

-8.97

0.16

7.25

53.48

0.00

Cash from Financing Activity

0.00

-4.03

169.99

0.00

11.40

0.00

Net Cash Inflow / Outflow

-1.02

0.08

0.97

0.00

-0.15

-2.42

1.70

-0.56

0.51

-4.59

Opening Cash & Equivalents

1.11

1.03

0.07

0.22

2.64

0.94

1.50

0.99

5.58

Closing Cash & Equivalent

0.10

1.11

1.03

0.07

0.22

2.64

0.94

1.50

0.99

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 14.10 -1.21 -10.05 5.48 8.24 PBT -13.43 0.04 -0.06 0.13 -0.21 Adjustment -0.04 -0.19 0.11 0.02 0.01 Changes in Working Capital 27.57 -1.05 -10.10 5.25 8.44 Cash after chg. in Working capital 14.10 -1.21 -10.04 5.40 8.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.01 -0.01 0.08 0.00 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 -15.08 5.31 -34.15 -6.74 -31.44 Net Fixed Assets 0.00 0.00 0.24 0.12 Net Investments 43.85 0.00 -0.83 -4.49 Others -58.93 5.31 -33.56 -2.37 Cash from Financing Activity -0.04 -4.01 42.14 0.76 24.97 Net Cash Inflow / Outflow -1.02 0.08 -2.06 -0.49 1.77 Opening Cash & Equivalents 1.13 1.05 3.11 3.60 1.84 Closing Cash & Equivalent 0.11 1.13 1.05 3.11 3.60

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Cash From Operating Activity

14.10

-1.21

-10.05

5.48

8.24

PBT

-13.43

0.04

-0.06

0.13

-0.21

Adjustment

-0.04

-0.19

0.11

0.02

0.01

Changes in Working Capital

27.57

-1.05

-10.10

5.25

8.44

Cash after chg. in Working capital

14.10

-1.21

-10.04

5.40

8.24

Interest Paid

0.00

Tax Paid

0.00

-0.01

0.08

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-15.08

5.31

-34.15

-6.74

-31.44

Net Fixed Assets

0.00

0.24

0.12

Net Investments

43.85

0.00

-0.83

-4.49

Others

-58.93

5.31

-33.56

-2.37

Cash from Financing Activity

-0.04

-4.01

42.14

0.76

24.97

Net Cash Inflow / Outflow

-1.02

0.08

-2.06

-0.49

1.77

Opening Cash & Equivalents

1.13

1.05

3.11

3.60

1.84

Closing Cash & Equivalent

0.11

1.13

1.05

3.11

3.60

Financial Ratios

Standalone /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 2.29 2.91 2.91 2.91 2.91 2.91 2.91 3.33 3.01 3.01 ROA -2.90% 0.01% -0.01% 0.04% 0.05% 0.04% -11.09% -1.41% -0.02% 0.28% ROE -4.80% 0.01% -0.02% 0.04% 0.06% 0.05% -13.60% -1.93% -0.02% 0.48% ROCE -3.10% 0.01% 0.00% 0.07% 0.08% -0.05% -13.62% -1.71% 0.01% 0.58% Fixed Asset Turnover 0.00 0.00 0.00 301.21 284.96 0.00 9.45 14.10 16.65 20.24 Receivable days 0.00 2105.92 68.83 2.19 27.08 93.93 256.92 194.60 143.28 100.31 Inventory Days 0.00 2063.11 63.95 17.15 12.90 11.55 14.19 12.40 13.22 10.24 Payable days 0.00 0.00 550.97 125.30 119.67 167.09 319.01 224.14 159.23 107.33 Cash Conversion Cycle 0.00 4169.03 -418.19 -105.96 -79.70 -61.61 -47.90 -17.14 -2.73 3.23 Total Debt/Equity 0.62 0.49 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -2843.98 3.93 0.11 43.75 48.49 -25.12 -2372.32 -386.46 11.79 91.33

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

2.29

2.91

3.33

3.01

ROA

-2.90%

0.01%

-0.01%

0.04%

0.05%

0.04%

-11.09%

-1.41%

-0.02%

0.28%

ROE

-4.80%

0.01%

-0.02%

0.04%

0.06%

0.05%

-13.60%

-1.93%

-0.02%

0.48%

ROCE

-3.10%

0.01%

0.00%

0.07%

0.08%

-0.05%

-13.62%

-1.71%

0.01%

0.58%

Fixed Asset Turnover

0.00

301.21

284.96

0.00

9.45

14.10

16.65

20.24

Receivable days

0.00

2105.92

68.83

2.19

27.08

93.93

256.92

194.60

143.28

100.31

Inventory Days

0.00

2063.11

63.95

17.15

12.90

11.55

14.19

12.40

13.22

10.24

Payable days

0.00

550.97

125.30

119.67

167.09

319.01

224.14

159.23

107.33

Cash Conversion Cycle

0.00

4169.03

-418.19

-105.96

-79.70

-61.61

-47.90

-17.14

-2.73

3.23

Total Debt/Equity

0.62

0.49

0.50

0.00

Interest Cover

-2843.98

3.93

0.11

43.75

48.49

-25.12

-2372.32

-386.46

11.79

91.33

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 2.29 2.91 2.91 3.05 3.13 2.91 ROA -2.68% 0.01% -0.01% 0.01% -0.05% 0.04% ROE -4.44% 0.01% -0.02% 0.01% -0.06% 0.05% ROCE -2.86% 0.01% 0.00% 1.30% -0.04% -0.05% Fixed Asset Turnover 0.00 0.00 0.00 212.84 169.04 0.00 Receivable days 0.00 2105.92 68.83 2.19 27.07 49.89 Inventory Days 0.00 2063.11 63.95 17.15 12.89 11.64 Payable days 0.00 0.00 595.18 159.41 136.41 143.40 Cash Conversion Cycle 0.00 4169.03 -462.40 -140.08 -96.44 -81.87 Total Debt/Equity 0.62 0.49 0.50 0.12 0.12 0.00 Interest Cover -2631.51 3.93 0.04 1.03 -25.27 -25.12

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Book Value (Rs.)

2.29

2.91

3.05

3.13

2.91

ROA

-2.68%

0.01%

-0.01%

0.01%

-0.05%

0.04%

ROE

-4.44%

0.01%

-0.02%

0.01%

-0.06%

0.05%

ROCE

-2.86%

0.01%

0.00%

1.30%

-0.04%

-0.05%

Fixed Asset Turnover

0.00

212.84

169.04

0.00

Receivable days

0.00

2105.92

68.83

2.19

27.07

49.89

Inventory Days

0.00

2063.11

63.95

17.15

12.89

11.64

Payable days

0.00

595.18

159.41

136.41

143.40

Cash Conversion Cycle

0.00

4169.03

-462.40

-140.08

-96.44

-81.87

Total Debt/Equity

0.62

0.49

0.50

0.12

0.00

Interest Cover

-2631.51

3.93

0.04

1.03

-25.27

-25.12

Empower India Ltd.

Trading

BSE: 504351 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update

Empower India Ltd.

Trading

BSE: 504351 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update