Emami Realty Ltd - Stock Valuation and Financial Performance

BSE: 533218 | NSE: EMAMIREAL | Construction - Real Estate | Small Cap

Emami Realty Share Price

110.60 -3.55 -3.11%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Emami Realty

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Emami Realty stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
432 Cr.
52-wk low:
63
52-wk high:
152

Is Emami Realty Ltd an attractive stock to invest in?

1. Is Emami Realty Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Emami Realty Ltd is a below average quality company.

2. Is Emami Realty Ltd undervalued or overvalued?

The key valuation ratios of Emami Realty Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Emami Realty Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Emami Realty Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Emami Realty:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Emami Realty Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -0.8%-0.2%13.3%9.1%8.3%7.6%7.6%2.9%3.5%-0.2%-
Value Creation
Index
-1.1-1.0-0.1-0.4-0.4-0.5-0.5-0.8-0.8-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 000.60.91.564.51,02618417167.447
Sales YoY Gr.-NANA45.3%58.1%4,289.1%1,490.9%-82.1%-6.9%-60.6%-
Adj EPS -0.1-0-2.451.8-0.9-15.6-15.73.6-11.5-23.2
YoY Gr.-NANANA-64.5%-149.7%NANANA-415.7%-
BVPS (₹) 16.916.94.410.561.254.729.542.936.124.56.1
Adj Net
Profit
-0.3-0.1-5.912.14.3-2.5-58.9-43.713.7-43.4-88
Cash Flow from Ops. 5.3-0.1-81.4-266-175-184633-2788766.6-
Debt/CF from Ops. 00-14.4-5.8-11.5-13.83.9-617.423.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA114.9%-59.7%-60.6%
Adj EPS NA-245.3%NA-415.7%
BVPS4.2%-16.7%-6%-32.1%
Share Price 20.6% -0.1% 35.4% 62.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-0.8-0.2-22.966.94.7-1.5-42.7-36.910.6-37.8-151.3
Op. Profit
Mgn %
004242.26666.66751.6215.510.57.423.2-50.2-179.5
Net Profit
Mgn %
00-9221295.1293.2-3.8-5.7-23.88-64.3-186.9
Debt to
Equity
00110.56013.516.721.913.811.117-
Working Cap
Days
004,36,3916,81,1635,54,73015,8371,0264,4293,7499,45410,081
Cash Conv.
Cycle
001,74,6882,79,8482,44,2287,3894031,3391,6594,6103,641

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -59.65%

Debt to equity has increased versus last 3 years average to 16.95

Sales growth is not so good in last 4 quarters at -25.66%

Latest Financials - Emami Realty Ltd.

Standalone Consolidated
TTM EPS (₹) -23.2 -17.9
TTM Sales (₹ Cr.) 46.9 70.3
BVPS (₹.) 6.1 9.2
Reserves (₹ Cr.) 16 27
P/BV 18.69 12.48
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 63.00 / 152.00
All Time Low / High (₹) 11.55 / 406.00
Market Cap (₹ Cr.) 432
Equity (₹ Cr.) 7.6
Face Value (₹) 2
Industry PE 79.3

Management X-Ray of Emami Realty:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Emami Realty

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales00111651,02618417167
Operating Expenses 11-23-61-97-74919170132102
Manufacturing Costs00160129142187138143121145
Material Costs00-204-208-261-2827464-14-73
Employee Cost 011515151618121518
Other Costs 00538416121012
Operating Profit -1-12462981391081339-35
Operating Profit Margin (%) --3,698.6%6,622.7%6,684.6%215.5%10.5%7.3%22.8%-51.2%
Other Income 01931181191311921494635
Interest 001251612142673701526758
Depreciation 0000012211
Exceptional Items 0000000000
Profit Before Tax 00-81832-73917-58
Tax 0004-11-2464-15
Profit After Tax 00-81541-49313-44
PAT Margin (%) ---1,287.6%1,564.3%258.2%1.1%-4.8%1.6%7.8%-65.0%
Adjusted EPS (₹)-0.10.0-3.46.01.60.3-12.91.03.5-11.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 4141112615816211312213793
Share Capital 5555568688
Reserves 363662115415710611612985
Minority Interest0000000000
Debt008881,1801,5271,9172,1811,4441,3601,502
Long Term Debt00684931963719793213205856
Short Term Debt002042505641,1981,3891,2311,155647
Trade Payables0023191110201754
Others Liabilities 307598951,0281,302657364342334
Total Liabilities 44411,6802,1192,7253,3922,9721,9471,8431,934

Fixed Assets

Gross Block0033445667
Accumulated Depreciation0022234445
Net Fixed Assets0011212221
CWIP 0000000000
Investments 101016012123625530390104103
Inventories006148181,1451,434773770792892
Trade Receivables001001571381413
Cash Equivalents 001413111317151118
Others Assets35318901,1661,3311,6731,8061,031921907
Total Assets 44411,6802,1192,7253,3922,9721,9471,8431,934

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 50-81-266-175-184633-2788767
PBT 00-81832-73917-58
Adjustment 003953106140194142441
Changes in Working Capital 7-0-112-334-284-326512-3014784
Tax Paid -200-30001-10
Cash Flow From Investing Activity -50-14756-24-164-741,237123-65
Capex 00-1-6-12-3-3-20-1
Net Investments 00-144113-12-32257-51
Others -50-13221-24-150-40981128-65
Cash Flow From Financing Activity 002351836425-553-960-2134
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00247337297235-237-809-14662
Interest Paid 00-81-154-233-210-316-152-67-58
Dividend Paid 0000000000
Others 006900000-1-1
Net Cash Flow 007-27-134-3246-2-36
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-0.76-0.15-31.9880.814.350.48-36.982.4910.34-38.2
ROCE (%)-0.76-0.1218.9913.0911.6711.111.317.394.9-0.04
Asset Turnover Ratio000000.020.320.070.090.04
PAT to CFO Conversion(x)N/AN/AN/A-17.73-43.75-184N/A-92.676.69N/A
Working Capital Days
Receivable Days002850086151095671
Inventory Days000007,2953921,5331,6674,558
Payable Days00-20-36-21-1471,794-268-21

Emami Realty Ltd Stock News

Emami Realty Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Emami Realty on 19-Apr-2024 16:01 is ₹110.6.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 19-Apr-2024 16:01 the market cap of Emami Realty stood at ₹432.0.
The latest P/E ratio of Emami Realty as of 19-Apr-2024 16:01 is 0.00.
The latest P/B ratio of Emami Realty as of 19-Apr-2024 16:01 is 18.69.
The 52-week high of Emami Realty is ₹152.0 and the 52-week low is ₹63.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emami Realty is ₹46.94 ( Cr.) .

About Emami Realty Ltd

Emami Infrastructure Limited originally incorporated in the name of style of Slick Properties Private Limited in 2008. The status of the company was changed to public limited company and the name of the company was changed to Slick Properties Limited on June 25, 2009 and subsequently the name of the company was changed to Emami Infrastructure Limited on July 01, 2009. The company was incorporated on objective of undertaking business of real estate developments and related activities. Pursuant to the scheme, the company has been vested with the real estate undertaking, as defined under the scheme, comprising inter-alia equity shares in Emami Realty Limited and Zandu Realty Limited (formerly The Zandu Pharmaceuticals Works Limited) which are engaged in business in the real estate and infrastructure development sector. The company is involved in real estate and infrastructure development through its equity shareholding in the aforesaid companies.

Business Profile:

Its operation spans all aspects of real estate development, from the identification and acquisition of land, to the planning, execution and marketing of its projects through to the maintenance and management of its completed developments. In the commercial business area, the company intention is to build and lease commercial office space, with a focus on properties attractive to large multinational tenants. The company’s intention with regard to its retail business area is to develop, manage and lease or sell shopping malls. In the residential area, the company aims to build and sell a wide range of properties ranging from townships to high end developments targeted at the increasingly affluent sections of the Indian population. With the growth of the Indian economy and the resulting increase in corporate and consumer incomes, as well as foreign investment, it believes there are significant opportunities for growth in this primary business area. The company also intends to diversify into other real estate related business such as infrastructure construction and development of hotels.

Companies under the same management:

  • Emami Limited
  • Zandu Realty Limited (formerly The Zandu Pharmaceutical Works Limited)
  • CRI Limited
  • AMRI Hospitals Limited
  • Emami Frank Ross Limited
  • Emami Paper Mills Limited

Subsidiary Companies and stepdown subsidiary companies:

  • Emami Realty Limited
  • Delta PV Private Limited
  • Emami Constructions Private Limited
  • Emami Ashiana Private Limited
  • Octagon BPO Private Limited
  • New Age Realty Private Limited
  • Emami Rainbow Niketan Private Limited
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.