eMudhra Ltd - Stock Valuation and Financial Performance

BSE: 543533 | NSE: EMUDHRA | BPO/ITeS | Small Cap

eMudhra Share Price

890.60 -1.20 -0.13%
as on 12-Jul'24 16:01

DeciZen - make an informed investing decision on eMudhra

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

eMudhra stock performance -

mw4me loader
P/E Ratio (SA):
359.30
Market Cap:
7,409.6 Cr.
52-wk low:
416
52-wk high:
915.2

Is eMudhra Ltd an attractive stock to invest in?

1. Is eMudhra Ltd a good quality company?

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

2. Is eMudhra Ltd undervalued or overvalued?

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

3. Is eMudhra Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of eMudhra 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 eMudhra:

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.
eMudhra 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 1.4%10.4%14.9%17.1%13.4%10.4%12.6%22.5%9.1%5.3%-
Value Creation
Index
-0.9-0.20.10.30.0-0.2-0.10.6-0.4-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 35.343.566.673.390103109153164183183
Sales YoY Gr.-23.1%53.2%10.1%22.8%14.5%6.1%39.9%7.2%11.7%-
Adj EPS 0.10.91.31.81.71.62.14.32.62.52.5
YoY Gr.-820%45.7%33.6%-6.7%-4.2%33.8%100.5%-40.6%-1.2%-
BVPS (₹) 8.45.16.47.58.910.512.516.840.663.263.2
Adj Net
Profit
0.65.69.412.611.711.21530.119.920.921
Cash Flow from Ops. 6.812.822.54.815.311.229.53617.524.9-
Debt/CF from Ops. 0.300.33.32.13.51.11.300-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 20.1%15.3%18.8%11.7%
Adj EPS 43.1%8.6%5.6%-1.2%
BVPS25.2%48.1%71.8%55.6%
Share Price - - - 91.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
1.210.615.419.917.714.716.9278.94.93.9
Op. Profit
Mgn %
17.623.124.826.825.821.525.535.422.621.120.9
Net Profit
Mgn %
1.71314.117.11310.913.819.712.211.411.3
Debt to
Equity
000.10.30.50.50.30.4000
Working Cap
Days
11073506680102110115161178157
Cash Conv.
Cycle
11141113203638161531129

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 18.77%

Sales growth is good in last 4 quarters at 10.38%

Return on Equity has declined versus last 3 years average to 3.90%

Net Profit has been subdued in last 3 years 5.60%

Latest Financials - eMudhra Ltd.

Standalone Consolidated
TTM EPS (₹) 2.5 9.1
TTM Sales (₹ Cr.) 183 373
BVPS (₹.) 63.2 78.6
Reserves (₹ Cr.) 482 610
P/BV 14.16 11.38
PE 359.30 98.71
From the Market
52 Week Low / High (₹) 415.95 / 915.15
All Time Low / High (₹) 206.90 / 915.15
Market Cap (₹ Cr.) 7,410
Equity (₹ Cr.) 41.4
Face Value (₹) 5
Industry PE 69.6

Management X-Ray of eMudhra:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of eMudhra

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales3543677390103109153164183
Operating Expenses 2933505467818299127145
Manufacturing Costs111447641015
Material Costs13152414202318292934
Employee Cost 8101719262733384957
Other Costs 77917172324283939
Operating Profit 6101720232228543738
Operating Profit Margin (%) 17.4%23.1%24.8%26.7%25.7%21.5%25.4%35.4%22.6%20.9%
Other Income 2001000168
Interest 0000111532
Depreciation 3344777111215
Exceptional Items -1400-6-200000
Profit Before Tax -87139141521392729
Tax 1241445978
Profit After Tax -9698101115302021
PAT Margin (%) -25.7%13.0%14.1%11.0%11.4%11.1%13.9%19.6%12.2%11.3%
Adjusted EPS (₹)-3.00.91.31.11.41.52.14.22.52.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%29%50%50%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 51566561718296127317523
Share Capital 56565644444444443941
Reserves -51101827385283278482
Minority Interest0000000000
Debt206163137263600
Long Term Debt000111927222000
Short Term Debt2065121041700
Trade Payables1202443172019
Others Liabilities 45129131739433033
Total Liabilities 57638388119140164222367575

Fixed Assets

Gross Block434969708685151154192227
Accumulated Depreciation17202529364147587077
Net Fixed Assets26294441504410496122150
CWIP 481621394314728
Investments 151617172221192273120
Inventories1100010213
Trade Receivables3335121814313547
Cash Equivalents 33107225945177
Others Assets64810111518324450
Total Assets 57638388119140164222367575

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 713225151129361725
PBT 67139141521392729
Adjustment 3344667121416
Changes in Working Capital -049-7-2-63-9-10-16
Tax Paid -1-1-3-2-4-5-1-6-14-4
Cash Flow From Investing Activity -20-12-20-7-35-17-30-37-127-62
Capex -18-10-19-7-30-18-32-29-53-31
Net Investments 0000000-5-4829
Others -2-1-10-512-3-26-59
Cash Flow From Financing Activity 11-25-214640120180
Net Proceeds from Shares 310400000161200
Net Proceeds from Borrowing 000-188-5-2-290
Interest Paid 0000000-2-2-2
Dividend Paid 00000000-10-10
Others -20-21-17-3940-9
Net Cash Flow -207-4-5-13-110142
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-35.8519.8324.7116.6117.9316.8118.8529.259.184.91
ROCE (%)-15.2413.320.5312.9916.3914.2617.2729.5312.337.27
Asset Turnover Ratio0.610.720.910.860.870.80.720.790.560.39
PAT to CFO Conversion(x)N/A2.172.440.631.511.931.20.851.19
Working Capital Days
Receivable Days23251620365453537381
Inventory Days4642122234
Payable Days33341630566164125233214

eMudhra Ltd Stock News

eMudhra Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of eMudhra on 12-Jul-2024 16:01 is ₹890.6.
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 12-Jul-2024 16:01 the market cap of eMudhra stood at ₹7,409.6.
The latest P/E ratio of eMudhra as of 12-Jul-2024 16:01 is 359.3.
The latest P/B ratio of eMudhra as of 12-Jul-2024 16:01 is 14.16.
The 52-week high of eMudhra is ₹915.1 and the 52-week low is ₹415.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of eMudhra is ₹183.3 ( Cr.) .

About eMudhra Ltd

No data to display
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.