Emami Paper Mills Ltd - Stock Valuation and Financial Performance

BSE: 533208 | NSE: EMAMIPAP | Paper & Paper Products | Small Cap

Emami Paper Mills Share Price

113.90 -1.00 -0.87%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Emami Paper Mills

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Emami Paper Mills stock performance -

mw4me loader
P/E Ratio (SA):
15.03
Market Cap:
688.8 Cr.
52-wk low:
110.7
52-wk high:
149.5

Is Emami Paper Mills Ltd an attractive stock to invest in?

1. Is Emami Paper Mills Ltd a good quality company?

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

2. Is Emami Paper Mills Ltd undervalued or overvalued?

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

3. Is Emami Paper Mills Ltd a good buy now?

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

10 Year X-Ray of Emami Paper Mills:

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 Paper Mills 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 % 5.6%2.4%2.8%3.4%4.2%7.7%7%3.6%12.6%8.2%-
Value Creation
Index
-0.6-0.8-0.8-0.8-0.7-0.5-0.5-0.7-0.1-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5475215391,1401,3561,5381,5151,2161,9582,3081,981
Sales YoY Gr.--4.7%3.4%111.6%19%13.4%-1.5%-19.7%61%17.9%-
Adj EPS 3.71.33.90.82.29.65.4-220.412.87.6
YoY Gr.--65.4%209.5%-79.4%174.1%330.2%-43.3%-136.9%NA-37.1%-
BVPS (₹) 51.561.364.238.840.242.736.248.967.775.2125
Adj Net
Profit
22.27.723.84.913.457.832.8-12.112377.746
Cash Flow from Ops. 94.938.4-79.7-14.868.727531324632932.5-
Debt/CF from Ops. 5.921.7-13.5-94.322.35.64.53.72.426.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 17.4%11.2%15.1%17.9%
Adj EPS 14.9%42%33.3%-37.1%
BVPS4.3%13.4%27.6%11.2%
Share Price 15.1% -6.9% -3.8% -5.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
7.21.95.41.45.623.113.8-3.220.711.57.6
Op. Profit
Mgn %
14.39.98.811.311.616.916.114.616.410.29.4
Net Profit
Mgn %
4.11.54.40.413.82.2-16.33.42.3
Debt to
Equity
1.61.92.45.96.366.41.71.21.2-
Working Cap
Days
1351582081351471491481619610464
Cash Conv.
Cycle
65619174908570734456-7

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 15.06%

Net Profit is growing at healthy rate in last 3 years 33.27%

Return on Equity has declined versus last 3 years average to 7.60%

Debt to equity has increased versus last 3 years average to 1.23

Sales growth is not so good in last 4 quarters at -15.25%

Latest Financials - Emami Paper Mills Ltd.

Standalone Consolidated
TTM EPS (₹) 7.6 -
TTM Sales (₹ Cr.) 1,981 -
BVPS (₹.) 125 -
Reserves (₹ Cr.) 744 -
P/BV 0.91 -
PE 15.03 -
From the Market
52 Week Low / High (₹) 110.70 / 149.50
All Time Low / High (₹) 20.65 / 288.00
Market Cap (₹ Cr.) 689
Equity (₹ Cr.) 12.1
Face Value (₹) 2
Industry PE 7.1

Management X-Ray of Emami Paper Mills:

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 Paper Mills

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
Sales5475215391,1401,3561,5381,5151,2161,9582,308
Operating Expenses 4764704921,0121,1991,3001,3071,0391,6442,086
Manufacturing Costs10010097185219240216158211266
Material Costs3083093287138559129157531,2341,647
Employee Cost 29313458626770647981
Other Costs 3929325762811066412093
Operating Profit 705147128157239209177314222
Operating Profit Margin (%) 12.9%9.9%8.8%11.2%11.6%15.5%13.8%14.6%16.0%9.6%
Other Income 192013241511112122
Interest 3527237084114125968363
Depreciation 32272756646973727468
Exceptional Items 000000-2772-60
Profit Before Tax 231711262466-510315393
Tax 55-1778226523924
Profit After Tax 191228191644-105111569
PAT Margin (%) 3.4%2.3%5.2%1.7%1.2%2.9%-0.7%4.2%5.9%3.0%
Adjusted EPS (₹)2.71.33.83.22.77.3-1.78.419.011.4
Dividend Payout Ratio (%)22%46%16%38%44%17%0%0%8%14%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 361432450234243258219539653699
Share Capital 55737312121212256256256
Reserves 306359376222231246207284397443
Minority Interest0000000000
Debt4877649761,2761,3761,3751,245704657716
Long Term Debt371654707918962894780405348275
Short Term Debt116110269358414481465299310441
Trade Payables2671758285188190182159209
Others Liabilities 124142157220261289264363310352
Total Liabilities 9971,4091,6581,8121,9642,1111,9181,7881,7791,976

Fixed Assets

Gross Block7297201,4941,2761,4021,4861,5601,5581,5661,618
Accumulated Depreciation27727229956120189261333405470
Net Fixed Assets4524481,1951,2201,2821,2971,2981,2251,1611,148
CWIP 16762055910310314
Investments 11156564424544939
Inventories73116173229261332278223227409
Trade Receivables4644103149221209209201218263
Cash Equivalents 1659681341610201420
Others Assets9385102120119115867291114
Total Assets 9971,4091,6581,8121,9642,1111,9181,7881,7791,976

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 9538-80-156927531324632932
PBT 231711262466-510315393
Adjustment 5036369514216524057172146
Changes in Working Capital 27-12-124-131-905780844-188
Tax Paid -5-3-3-5-8-13-23-1-18
Cash Flow From Investing Activity -116-419-102-60-124-15731-7-34-24
Capex -104-464-117-63-126-157-39-8-34-24
Net Investments 0002200000
Others -11451500170111
Cash Flow From Financing Activity 1103071673039-123-335-246-307-9
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 6126537-862-86-209-2-145-66
Interest Paid -32-20-19-57-65-91-80-80-78-56
Dividend Paid -4-4-4-4-9-9-90-10-15
Others 86661531005163-37-164-74128
Net Cash Flow 90-74-14-45-16-410-7-120
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)6.833.577.366.136.8617.56-4.3819.8332.5516
ROCE (%)7.074.072.46.116.3310.17.0112.9416.3710.45
Asset Turnover Ratio0.620.440.360.680.720.760.750.661.11.23
PAT to CFO Conversion(x)53.17-2.86-0.794.316.25N/A4.822.860.46
Working Capital Days
Receivable Days31314939505150623938
Inventory Days49659762657074754250
Payable Days24578140365576905041

Emami Paper Mills Ltd Stock News

Emami Paper Mills Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Emami Paper Mills on 19-Apr-2024 16:01 is ₹113.9.
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 Paper Mills stood at ₹688.8.
The latest P/E ratio of Emami Paper Mills as of 19-Apr-2024 16:01 is 15.03.
The latest P/B ratio of Emami Paper Mills as of 19-Apr-2024 16:01 is 0.91.
The 52-week high of Emami Paper Mills is ₹149.5 and the 52-week low is ₹110.7.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emami Paper Mills is ₹1,981 ( Cr.) .

About Emami Paper Mills 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.