Emami Realty Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Emami Realty(Amalgam

M-Cap below 100cr DeciZen not available

Emami Realty Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

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?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Emami Realty(Amalgam:

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'15TTM
ROCE % 7.6%5.1%5%8%9.6%8.1%8.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5.80.70.8219.50.11.11
Sales YoY Gr.--87.2%10.8%142.7%880.4%-99.3%769.2%-
Adj EPS -4.2-3.2-4.20.13.20.4-11.40
YoY Gr.-NANANA4442.9%-88.7%-3261.1%-
BVPS (₹) 58.155.751.551.654.752.141.20
Adj Net
Profit
-0.8-0.7-0.800.60.1-2.30
Cash Flow from Ops. 0-40.335.548.5-34.4-69.8-82.4-
Debt/CF from Ops. 0-5.75.53.9-6.9-8.8-10.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA8.8%-17.2%769.2%
Adj EPS NANA-645.8%-3261.1%
BVPSNA-5.9%-7.2%-21.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
-7.2-5.7-7.80.160.7-24.40
Op. Profit
Mgn %
102.7-122.4-199.4369.631.412233.62486NAN
Net Profit
Mgn %
-14.5-87.4-1020.73.355.8-200.60
Debt to
Equity
14.520.51918.621.859.2100.5-
Working Cap
Days
096,38091,74741,0155,89216,80,2033,02,2020
Cash Conv.
Cycle
024,78123,85211,8601,8844,68,98599,4110

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 - Emami Realty Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 1.1 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 6 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 82.2

Management X-Ray of Emami Realty(Amalgam:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Emami Realty(Amalgam

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Sales5.770.740.821.9919.510.131.13
Operating Expenses -0.161.652.46-5.3813.38-14.81-27.06
Manufacturing Costs2.607.210.090.120.1248.55148.92
Material Costs-3.69-6.41-7.81-14.54-28.32-79.30-191.24
Employee Cost 0.240.250.173.807.268.6311.10
Other Costs 0.700.60105.2534.327.314.16
Operating Profit 5.93-0.91-1.647.376.1414.9428.20
Operating Profit Margin (%) 102.7%-122.0%-199.0%369.6%31.4%11,580.0%2,486.0%
Other Income 14.4416.7518.0616.022535.3259.31
Interest 20.8416.2717.1823.2330.1650.4289.20
Depreciation 0.040.080.080.150.230.270.48
Exceptional Items 0000000
Profit Before Tax -0.51-0.50-0.840.020.74-0.43-2.18
Tax 0.010000.100.090
Profit After Tax -0.52-0.50-0.840.010.64-0.52-2.18
PAT Margin (%) -9.0%-67.6%-101.0%0.7%3.3%-401.0%-192.0%
Adjusted EPS (₹)-2.6-2.5-4.20.13.2-2.6-10.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 11.6311.1310.2910.3110.9510.438.23
Share Capital 2222222
Reserves 9.639.138.298.318.958.436.23
Minority Interest0000000
Debt168.29227.95195.83191.22227.03512.37742.04
Long Term Debt168.29227.95195.832560284.30673.76
Short Term Debt000166.22167.03228.0668.29
Trade Payables0000.435.296.4927.19
Others Liabilities 23.7023.4817.1990.88148.25328.38377.74
Total Liabilities 203.61262.56223.31292.84391.52857.671,155.21

Fixed Assets

Gross Block0.570.580.671.181.872.042.16
Accumulated Depreciation0.120.200.270.420.650.921.41
Net Fixed Assets0.450.380.400.761.221.120.75
CWIP 0000000
Investments 32.5433.2830.5932.0519.2429.8485.87
Inventories42.5749.7257.5372.07124.91206.52409.77
Trade Receivables8.230.0700.020.0600
Cash Equivalents 2.945.313.080.930.219.687.46
Others Assets116.87173.80131.70187.01245.88610.51651.36
Total Assets 203.61262.56223.31292.84391.52857.671,155.21

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity 0-40.3135.5148.50-34.43-69.83-82.35
PBT 0-0.50-0.840.020.74-0.43-2.18
Adjustment 016.32-0.767.496.1017.4433.48
Changes in Working Capital 0-56.1337.1141-41.27-86.83-113.64
Tax Paid 00000-0.010
Cash Flow From Investing Activity 0-0.7120.61-37.8617.74-250.48-36.36
Capex 0-0.74-0.41-0.51-0.70-0.18-0.13
Net Investments 00.033-1.43-13.94-12.24-56.23
Others 0018.02-35.9232.38-238.0619.99
Cash Flow From Financing Activity 043.39-58.35-12.8015.96329.78116.49
Net Proceeds from Shares 0000000
Net Proceeds from Borrowing 059.66-41.17547.57372.54117.65
Interest Paid 0-16.27-17.18-17.80-31.61-48.92-93.38
Dividend Paid 0000000
Others 000006.1692.23
Net Cash Flow 02.37-2.23-2.15-0.739.47-2.22
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)-4.48-4.4-7.80.145.99-4.85-23.38
ROCE (%)11.37.537.3411.4113.711.3911.89
Asset Turnover Ratio0.03000.010.0600
PAT to CFO Conversion(x)N/AN/AN/A4850-53.8N/AN/A
Working Capital Days
Receivable Days5212,04503100
Inventory Days2,6930001,84200
Payable Days000-5-37-27-32

Emami Realty Ltd. - (Amalgamated) Stock News

Emami Realty Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Emami Realty(Amalgam on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Emami Realty(Amalgam stood at ₹0.00.
The latest P/E ratio of Emami Realty(Amalgam as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Emami Realty(Amalgam as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Emami Realty(Amalgam is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emami Realty(Amalgam is ₹1.13 ( Cr.) .

About Emami Realty Ltd. - (Amalgamated)

No data to display
You have 0 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.