SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Emerald Leisures Ltd (507265)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 507265 NSE: Hotel, Resort & Restaurants | Small Cap | Emerald Leisures Share Price

₹190 14.35 (8.17%)

As on 03-Jul'26 16:59

Emerald Leisures Ltd (507265)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 507265 NSE: Hotel, Resort & Restaurants | Small Cap | Emerald Leisures Share Price

₹190 14.35 (8.17%)

As on 03-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹285 Cr.
Current Price
₹190
52-Week Low / High
₹156 / 259
TTM EPS
₹-5.7
TTM Sales
₹16.5 Cr.
Book Value per Share
₹-75
P/E Ratio
0.00
Industry PE
42.3
Price to Book (P/B)
-2.53
Lower than its 5-year historical median
Price to Sales (P/S)
17.27
Higher than its 5-year historical median
EV/EBITDA
57.61
Lower than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Underperforms industry median
Return on Capital Employed (ROCE)
17.42%
Outperforms industry median
Return on Assets (ROA)
-9.33%
Operating Profit Margin
44.1%
Net Profit Margin
-51.59%
Gross Profit Margin
-40.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
10.13%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
63.82%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
73.76%
Pledged shares (%) of Promoter's holding (%)
18.72%
Reserves
₹-120 Cr.
Equity
₹7.5 Cr.
Face Value
₹5
All Time Low / High
₹4.17 / 293.25

Emerald Leisures stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Emerald Leisures Ltd a good quality company?
Emerald Leisures Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Emerald Leisures Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Emerald Leisures Ltd vs industry peers?
Emerald Leisures Ltd revenue CAGR is 2.56%, compared to the industry median CAGR of 3.58%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Emerald Leisures Ltd?
Promoters hold 73.76% of the Emerald Leisures Ltd, with 18.72% of their stake pledged, indicating high pledge risk.
Q.1 Stock return of Emerald Leisures Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 28.8% based on the current price.

10 Year X-Ray : Login to view analysis.

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.
Emerald Leisures Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % -16.6%-10.5%-14.4%-7.8%-16.6%-7.3%18.4%23.4%11.1%17.4%-
Value Creation
Index
NANANANANANANANANANA-

Growth Parameters

Sales 7.511.912.713.24.78.614.815.81516.517
Sales YoY Gr.-59.2%6.6%4.3%-64.2%80.8%72.1%7.1%-5%10.1%-
Adj EPS -15.8-12.1-10.1-6.7-7.8-8.9-7.3-7-7.2-5.7-5.7
YoY Gr.-NANANANANANANANANA-
BVPS (₹) -45.9-60.4-63.4-62.2-70-61.7-69-76-69.3-75-75
Adj Net
Profit
-17.2-13.1-12.4-9.2-10.8-12.3-10.1-9.7-10.8-8.5-9
Cash Flow from Ops. 4.84.52.95.93.40.8-3.65.6-18.1-1.9-
Debt/CF from Ops. 2022.936.81833131.4-31.721.6-7.4-76.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 9.2%28.4%3.9%10.1%
Adj EPS NANANANA
BVPSNANANANA
Share Price 28.9% 48.3% 82.3% -15.9%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
136.545.128.817.317.119.616.313.514.210.77.6
Op. Profit
Mgn %
-20.31410.721.816.124.640.435.529.744.143.7
Net Profit
Mgn %
-229.9-110-97.5-69.9-228.2-143.7-68.7-61.6-72-51.6-51.6
Debt to
Equity
-1.9-1.6-1.4-1.2-1.2-1.2-1.2-1.1-1.3-1.3-
Working Cap
Days
1651221201022461357973345654339
Cash Conv.
Cycle
775556418817-20-26285571-928

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales71213135915161517
Operating Expenses + 910111046910119
Manufacturing Costs54331233259
Material Costs-02321222-19-6
Employee Cost 2233122223
Other Costs 2222122433
Operating Profit -2213126647
Operating Profit Margin (%) -20.3%14.0%10.7%21.8%16.1%24.6%40.3%35.5%29.7%44.1%
Other Income + 0000000100
Exceptional Items 0000000000
Interest 1098781113141314
Depreciation 6665433222
Profit Before Tax -17-13-12-9-11-12-10-10-11-9
Tax 0000000000
Profit After Tax -17-13-12-9-11-12-10-10-11-9
PAT Margin (%) -229.0%-110.0%-97.5%-69.8%-228.0%-143.0%-68.7%-61.6%-72.0%-51.6%
Adjusted EPS (₹)-15.8-12.1-10.1-6.6-7.8-8.9-7.3-7.0-7.2-5.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Emerald Leisures - 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'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + -21-37-49-58-69-57-67-77-76-84
Share Capital 2223333388
Reserves -23-39-51-60-71-60-70-79-83-92
Debt +929810410511095110113126139
Long Term Debt21586669735250465854
Short Term Debt71403735384360676885
Minority Interest0000000000
Trade Payables0000022222
Others Liabilities 24293133363426303538
Total Liabilities 95918680787470688895

Fixed Assets

Net Fixed Assets +78868075716865636059
Gross Block91105106106106106106106106106
Accumulated Depreciation13192530343841434647
CWIP 12000000000
Investments 0011322222
Inventories011111112331
Trade Receivables1221111101
Cash Equivalents 1100111000
Others Assets 2222221122
Total Assets 95918680787470688895

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 543631-46-18-2
PBT -17-13-12-9-11-12-10-10-11-9
Adjustment 16151412121416161516
Changes in Working Capital 63233-1-10-0-22-9
Tax Paid 0000000-0-0-0
Cash Flow From Investing Activity + -12-2-1-0-1100-0-1
Capex -12-2-0-00-0-0-0-0-0
Net Investments -00-1-0-1110-0-1
Others 0-000000000
Cash Flow From Financing Activity + 8-3-2-6-2-13-6182
Net Proceeds from Shares 00000000120
Net Proceeds from Borrowing 5379340-4-89-8
Interest Paid -9-9-8-7-8-8-9-9-6-7
Dividend Paid 0000000000
Others 12-31-3-2261611217
Net Cash Flow 1-0-0-0-000-0-0-0

Financial Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.080.130.140.160.060.110.20.230.190.18
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days65.504946.8032.7062.3034.4022.2018.601411.80
Inventory Days18.401415.3014.6039.6026.4017.9021.20292597
Payable Days-639.4051.1038.4033.60151.30232.90250307.50-34.40-112.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *33.8933.8933.8933.8910.5824.0124.0124.0124.0118.72
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Emerald Leisures Ltd FAQs

The current trading price of Emerald Leisures on 03-Jul-2026 16:59 is ₹190.0.

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 02-Jul-2026 the market cap of Emerald Leisures stood at ₹285.4 Cr

The latest P/E ratio of Emerald Leisures as of 02-Jul-2026 is 0.00.

The latest P/B ratio of Emerald Leisures as of 02-Jul-2026 is -2.53.

The 52-week high of Emerald Leisures is ₹258.9 and the 52-week low is ₹156.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emerald Leisures is ₹16.52 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Emerald Leisures Ltd is a average quality company.

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

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

About Emerald Leisures Ltd

Apte Amalgamations Limited was originally incorporated as the Phaltan Sugar Works Limited on 8th March, 1933 as a Limited Company under the provision of the Indian Companies Act, 1913 (VII of 1913) by the Registrar, Joint Stock Companies, Phaltan. The name of the company was changed to Apte Amalgamations Limited with effect from 29th June, 1982 .

The company trades and rents out property .The Company in the year 2009 had planned to enter into joint venture with another renowned group of companies regarding the club project. However, the Company is in process of re-installing, relocation and shifting the equipments within the factory premises of Plant II & III, to manufacture a range of products at the factory.

The Company also approached MSEB for reconnection of power supply to the factory and management is hopeful of restarting the operations. The company expects to complete the work at the earliest, and would soon take up production of certain range of new products at the Chemical division.

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: