Emco Ltd - Stock Valuation and Financial Performance

BSE: 504008 | NSE: EMCO | Engineering - Construction | Small Cap

EMCO Share Price

1.74 0.00 0.00%
as on 26-Oct'21 18:01

DeciZen - make an informed investing decision on EMCO

M-Cap below 100cr DeciZen not available

Emco stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
11.8 Cr.
52-wk low:
1.7
52-wk high:
1.7

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

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

3. Is a good buy now?

No data found

10 Year X-Ray of EMCO:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 13.4%20.6%-0.4%5.9%6.1%7.5%7.1%4.7%4.4%-4.1%-
Value Creation
Index
0.00.5-1.0-0.6-0.6-0.5-0.5-0.7-0.7-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9969791,0498106698329128068413466
Sales YoY Gr.--1.8%7.3%-22.9%-17.4%24.4%9.6%-11.6%4.4%-58.9%-
Adj EPS 1021.7-6.80.412.40.1-4-6-24.6-40.1
YoY Gr.-116.8%-131.4%NA125.6%145.4%-95%-3408.3%NANA-
BVPS (₹) 71.49485.486.586.787.686.17968.745.1-48.8
Adj Net
Profit
58.9134-44.42.86.315.50.8-26.8-40.5-167-272
Cash Flow from Ops. 79.96.8-14.4-40.779.551.4-4.376.7-18.264.4-
Debt/CF from Ops. 4.538-25.2-10.55.39.5-135.910.5-51.914.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -11.1%-12.4%-27.6%-58.9%
Adj EPS -210.5%-290.8%-689.2%NA
BVPS-5%-12.3%-19.4%-34.4%
Share Price -23.9% -14.3% -1.9% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
14.126.2-7.80.51.12.70.1-4.8-8.1-43.12131.4
Op. Profit
Mgn %
15.912.10.58.610.810.79.88.910.9-21.2-250.6
Net Profit
Mgn %
5.913.7-4.20.40.91.90.1-3.3-4.8-48.2-4588.1
Debt to
Equity
0.90.50.70.80.80.911.523-
Working Cap
Days
2793033004475845124905545351,2644,024
Cash Conv.
Cycle
116180207257301240228251231619-22,057

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

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

Latest Financials - Emco Ltd.

Standalone Consolidated
TTM EPS (₹) -40.1 -16.5
TTM Sales (₹ Cr.) 5.9 392
BVPS (₹.) -48.8 18.6
Reserves (₹ Cr.) -345 113
P/BV -0.04 0.09
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 1.66 / 1.74
All Time Low / High (₹) 0.37 / 1300.00
Market Cap (₹ Cr.) 11.8
Equity (₹ Cr.) 13.6
Face Value (₹) 2
Industry PE 41

Management X-Ray of EMCO:

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

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales996.26978.551,049.47809.53668.81832.30912.23806.25841.35345.98
Operating Expenses 845.73861.581,045.59740.34601.28755.47822.98734.78751.40419.44
Manufacturing Costs9.1212.5414.3511.7611.1012.4011.819.8115.8911.66
Material Costs738.58744.79900.27610.57478.90608.94706.58618.03643.80306.69
Employee Cost 34.9947.2856.7356.4746.7348.7939.7840.1343.6637.13
Other Costs 63.0456.9774.2461.5564.5585.3464.8166.8048.0463.95
Operating Profit 150.53116.983.8869.1967.5376.8389.2571.4889.95-73.46
Operating Profit Margin (%) 15.1%12.0%0.4%8.5%10.1%9.2%9.8%8.9%10.7%-21.2%
Other Income 5.66133.477.9436.2735.5541.2046.9322.6614.5418.61
Interest 59.4449.2758.6876.0577.7587.23110.53122.22144.95161.35
Depreciation 16.3717.8918.7520.2620.6219.9819.5919.6418.0716.72
Exceptional Items 00000.85000-39.200
Profit Before Tax 80.37183.29-65.619.155.5610.836.07-47.72-97.72-232.92
Tax 27.2749.49-21.381.092.683.762.82-22.67-28.87-72.69
Profit After Tax 53.10133.80-44.238.062.887.073.25-25.06-68.85-160.22
PAT Margin (%) 5.3%13.7%-4.2%1.0%0.4%0.8%0.4%-3.1%-8.2%-46.3%
Adjusted EPS (₹)9.021.6-6.81.20.41.10.5-3.7-10.2-23.6
Dividend Payout Ratio (%)16%6%-3%16%45%9%21%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 420.01582.37556.56563.11564.47570.78581.79533.88465.44306.05
Share Capital 11.7712.3913.0313.0313.0313.0313.5213.5213.5613.58
Reserves 408.24569.99543.53550.08551.44557.75568.28520.36451.89292.46
Minority Interest0000000000
Debt356.14259.90335.97401.01395.81479.10544.65747.36912.31850.23
Long Term Debt356.14259.9048.7056.6731.1755.70130.51101.3477.9622.69
Short Term Debt00287.27344.34364.64423.40414.14646.02834.35827.55
Trade Payables380.0782.29320.62361.38320.41375.55345.35241.72177.97182.03
Others Liabilities 80.94303.13175.62116.40189.27182.24187.76168.2489.02182.87
Total Liabilities 1,237.161,227.691,388.761,441.901,469.961,607.681,659.561,691.201,644.751,521.18

Fixed Assets

Gross Block263.30288.67333.10420.51424.22447.44459.76289.09263.70267.59
Accumulated Depreciation80.7592.24110.62127.68133.20152.58171.1519.2133.5648.88
Net Fixed Assets182.56196.44222.49292.83291.02294.86288.60269.88230.14218.71
CWIP 23.4518.8516.965.926.201.031.058.133.532.26
Investments 12.1810.339.629.629.889.9885.23121121.24121.17
Inventories175.63152.57153.45164.77185.03241.91202.39206.04140.22162.58
Trade Receivables469.98477.47592.12644.67586.05574.46602.42613.85640.38569.34
Cash Equivalents 128.65177.44155.397.942.3815.4824.609.9430.9015.07
Others Assets244.73194.59238.74316.16389.39469.96455.27462.36478.34432.05
Total Assets 1,237.161,227.691,388.761,441.901,469.961,607.681,659.561,691.201,644.751,521.18

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity 79.936.84-14.36-40.6579.5351.40-4.2576.73-18.2364.41
PBT 80.49183.42-65.619.155.5610.836.07-47.72-97.72-232.92
Adjustment 60.98-71.7764.9463.0662.3087.5993.51114.88183.64174.84
Changes in Working Capital -40.54-86.89-7.9-107.7615.32-52.49-102.3714.64-102.37125.54
Tax Paid -21-17.93-5.79-5.10-3.655.47-1.46-5.07-1.78-3.05
Cash Flow From Investing Activity -76.06160.01-69.20-84.49-13.09-31.652.94-34.9928.162.07
Capex -39.65-27.93-49.37-75.08-7.50-9.51-15.850.3634.260.12
Net Investments 1.2522.100-0.26-0.10-75.25000.26
Others -37.66185.94-21.92-9.41-5.33-22.0494.03-35.35-6.101.69
Cash Flow From Financing Activity -2.97-118.0561.501.37-69.01-16.1219.43-63.276.13-73.66
Net Proceeds from Shares 019.1614.930001000.320.21
Net Proceeds from Borrowing 0006.47-25.521.8199.88-7.05-47.21-17.44
Interest Paid -41.11-36.33-45.23-60.02-62.71-73.25-82.46-106.04-127.53-49.56
Dividend Paid -9.64-9.61-10.08-1.51-1.51-1.53-0.77-0.83-0.03-0.04
Others 47.78-91.27101.8856.4320.7456.84-7.2250.65180.58-6.84
Net Cash Flow 0.9148.80-22.06-123.78-2.573.6318.12-21.5316.06-7.17
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)13.3326.7-7.771.440.511.250.56-4.49-13.78-41.54
ROCE (%)18.6428.31-0.798.938.429.5910.525.973.44-5.43
Asset Turnover Ratio0.920.840.840.610.490.570.580.50.520.22
PAT to CFO Conversion(x)1.510.05N/A-5.0427.617.27-1.31N/AN/AN/A
Working Capital Days
Receivable Days153168177262314243226265264631
Inventory Days535851678989858973158
Payable Days10254248612410996120119214

Emco Ltd Stock News

Emco Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of EMCO on 26-Oct-2021 18:01 is ₹1.74.
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 26-Oct-2021 18:01 the market cap of EMCO stood at ₹11.82.
The latest P/E ratio of EMCO as of 26-Oct-2021 18:01 is 0.00.
The latest P/B ratio of EMCO as of 26-Oct-2021 18:01 is -0.04.
The 52-week high of EMCO is ₹1.74 and the 52-week low is ₹1.66.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of EMCO is ₹5.93 ( Cr.) .

About Emco Ltd

Incorporated in 1964, EMCO is engaged in manufacturing power equipments and is the third largest manufacturer of transformers in India.

In 1964, the company started with manufacturing small distribution transformers. In its very first year the company entered in techno- financial collaboration with Secheron a Swiss based company. During 1987, the company came under new management of Mr.Rajesh Jain and Shailesh Jain. Later in order to cater distribution transformers up to 20 MVA and special transformer market the company set up an additional unit at Jalgaon in Mumbai.

In 1996, the company diversified its business by manufacturing electronic energy meters by setting up division in Dadra with an installed capacity of over 1.3 million energy meters per year. It also set up a project division for construction of sub-station projects on turnkey basis.

The project division set up many turnkey sub-stations up to 400 kV class and have acquired the expertise to setting up 400 kV sub-stations. Later the company became the value added resellers for G.E.Harris of Canada offering latest SCADA solutions. A major milestone was achieved linking 60 sub-stations to a master controlled centre through fibre optic cables.

EMCO provides innovative technologies, solutions, products and services to a wide range of customers in the transmission and distribution sector. The company has an employee strength of over 1300 people working across in various plants and regional offices and representatives in over 17 countries.

Today it exports the products to countries in the American Continent, Europe, Middle East and South East Asia. All manufacturing facilities of company are ISO 9001, 14001 and OHSAS 18001 certified for quality management.

The company has acquired URJA Engineers, a Baroda based transmission line company executing turnkey transmission line projects up to 400 KV. The company has plans to diversify in to switchgear business.

Emco has entered in a bilateral trade agreement with Edison Power to form EMCO-EDISON Transformers (Pty).

Awards/ Achievements

2009
Ranked 9th as per Total Income in the Power Equipment Sector by Dun & Bradstreet's India's Top 500 Companies.
New Fabrication facility for manufacturing tanks at Jalgaon
2010
Successful Short Circuit testing of 315 MVA, 220kV class Generator Transformer at KEMA, The Netherlands.
ISO/ IEC 27001:2005 Certification awarded for Information Security Management System (ISMS) by BVC to IT Department.
Successfully executed and commissioned first 400 kV AIS Substation.
2011
Successful Short Circuit Testing of 315 MVA, 400/220/33 kV ICT at KEMA, The Netherlands.
Successfully executed & commissioned first 220/22 kV GIS Substation.
2012
EMCO commissions its 5 MW Photovoltaic Solar Power Plant successfully at Village Fatepur in Surendranagar district of Gujarat.
2013
Received first order for 240 kms of + - 800 kV HVDC Transmission line from PGCIL
Successful Short-circuit testing of 315 MVA, 400/220/33 kV ICT at KEMA, The Netherlands in First Go.

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.