SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Emami Realty Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Construction - Real Estate | Small Cap | Emami Realty(Amalgam Share Price

BSE Share Price
Not Listed

Emami Realty Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Construction - Real Estate | Small Cap | Emami Realty(Amalgam Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹1.1 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
41.9
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-23.38%
Return on Capital Employed (ROCE)
11.89%
Return on Assets (ROA)
-0.22%
Operating Profit Margin
2,486%
Net Profit Margin
-192.31%
Gross Profit Margin
-149.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
769.23%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
88.76%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹6 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Emami Realty . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 11.3%7.5%7.3%11.4%13.7%11.4%11.9%-

Growth Parameters

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

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

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

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
Exceptional Items 0000000
Interest 20.8416.2717.1823.2330.1650.4289.20
Depreciation 0.040.080.080.150.230.270.48
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%

Valuation of Emami Realty(Amalgam - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

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
Debt +168.29227.95195.83191.22227.03512.37742.04
Long Term Debt168.29227.95195.832560284.30673.76
Short Term Debt000166.22167.03228.0668.29
Minority Interest0000000
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

Net Fixed Assets +0.450.380.400.761.221.120.75
Gross Block0.570.580.671.181.872.042.16
Accumulated Depreciation0.120.200.270.420.650.921.41
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 Assets 116.87173.80131.70187.01245.88610.51651.36
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 0000-0-0.010
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 0-018.02-35.9232.38-238.0619.99
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

Financial Ratio

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 Days520.602,045.4002.700.7000
Inventory Days2,692.800001,842.3000
Payable Days000-5.40-36.90-27.10-32.20

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Emami Realty Ltd. - (Amalgamated) FAQs

The current trading 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 31-Dec-1969 the market cap of Emami Realty(Amalgam stood at ₹0.00 Cr

The latest P/E ratio of Emami Realty(Amalgam as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Emami Realty(Amalgam as of 31-Dec-1969 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.) .

Data is not available for this company.

No data found

No data found

About Emami Realty Ltd. - (Amalgamated)

No data to display
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×