Empire Industries Ltd (509525) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 509525 | NSE: | Diversified | Small Cap

Empire Inds Share Price

949.40 7.70 0.82%
as on 26-Dec'25 16:59

DeciZen - make an informed investing decision on Empire Inds

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Empire Industries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
15.29
Market Cap:
565 Cr.
52-wk low:
880.4
52-wk high:
1,343

Is Empire Industries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Empire Inds: 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.
Empire Industries Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 21.7%21.3%21.6%18.9%14.5%9.5%11.5%16.3%15.9%14.7%-
Value Creation
Index
0.60.50.50.40.0-0.3-0.20.20.10.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 385405473526575490544682606677709
Sales YoY Gr.-5.2%16.8%11.2%9.2%-14.7%11%25.3%-11.1%11.7%-
Adj EPS 49.355.756.249.45220.537.754.35954.161.6
YoY Gr.-13%0.9%-12.2%5.3%-60.6%83.8%44.3%8.6%-8.3%-
BVPS (₹) 249.7305.3353.5395.6389.5411.7426.2472.4500.4523.4542.4
Adj Net
Profit
29.633.433.729.631.212.322.632.635.432.537
Cash Flow from Ops. 34.448.219.9-12.639.710352.879.174.792.4-
Debt/CF from Ops. 4.12.79.1-17.97.42.24.22.12.11.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.5%3.3%7.6%11.7%
Adj EPS 1%0.8%12.8%-8.3%
BVPS8.6%6.1%7.1%4.6%
Share Price -5.5% 8.4% 11.9% -25.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
20.720.117.113.213.25.1912.112.110.611.6
Op. Profit
Mgn %
15.916.713.111.2138.810.811.510.610.310
Net Profit
Mgn %
7.78.37.15.65.42.54.24.85.84.85.2
Debt to
Equity
0.90.70.911.30.90.90.60.50.50.2
Working Cap
Days
17315617619021724219516919216396
Cash Conv.
Cycle
888813013715316713612514711336

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Empire Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 61.6 6.5
TTM Sales (₹ Cr.) 709 57.2
BVPS (₹.) 542.4 0
Reserves (₹ Cr.) 319 21
P/BV 1.74 0.00
PE 15.29 145.12
From the Market
52 Week Low / High (₹) 880.35 / 1343.00
All Time Low / High (₹) 2.05 / 2598.00
Market Cap (₹ Cr.) 565
Equity (₹ Cr.) 6
Face Value (₹) 10
Industry PE 134.3

Management X-Ray of Empire Inds:

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 (%)

Valuation of Empire Inds - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Empire Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales385405473526575490544682606677
Operating Expenses 324338411467500447485603542607
Manufacturing Costs47491168699103125143121124
Material Costs149146145218233192157249215256
Employee Cost 6773819210593100116128121
Other Costs 6170707264601039678107
Operating Profit 61676259754359786470
Operating Profit Margin (%) 15.9%16.6%13.1%11.2%13.0%8.8%10.8%11.5%10.6%10.3%
Other Income 562733192310152515
Interest 10141620323527332727
Depreciation 1091311151915171617
Exceptional Items 0000-600000
Profit Before Tax 47506061401328434640
Tax 161613176-14796
Profit After Tax 31344744341324363734
PAT Margin (%) 8.0%8.4%9.9%8.3%5.9%2.7%4.4%5.2%6.1%5.1%
Adjusted EPS (₹)51.156.877.873.157.022.039.559.261.757.4
Dividend Payout Ratio (%)47%44%32%34%44%114%63%42%41%44%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 150183212237234247256283300314
Share Capital 6666666666
Reserves 144177206231228241250277294308
Minority Interest0000000000
Debt139130182217282216205158150143
Long Term Debt6669921201621351361045968
Short Term Debt736190971198169549175
Trade Payables55252530321817403039
Others Liabilities 162206169193236232228258244255
Total Liabilities 506544587677784713707740724751

Fixed Assets

Gross Block308314320323409417470444456459
Accumulated Depreciation919910311093114118127141155
Net Fixed Assets 217215217213317303352317315304
CWIP 005710372759900
Investments 000000012911
Inventories10512710514418313310811010696
Trade Receivables79769211610986124195160140
Cash Equivalents 779886423248537479132
Others Assets 28283060726762343466
Total Assets 506544587677784713707740724751

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 344820-134010353797592
PBT 47506061401328434640
Adjustment 21221012354039592047
Changes in Working Capital -11-8-37-72-2752-6-39196
Tax Paid -13-16-14-14-9-2-816-10-1
Cash Flow From Investing Activity -3-3-49-34-45-4-229-1517
Capex -6-7-54-37-48-7-924-11-6
Net Investments 0000000-0-2717
Others 34543376236
Cash Flow From Financing Activity 13-24175-5-82-45-89-52-59
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0-12-17-20-30-33-27-33-27-27
Dividend Paid -32-3-15-15-300-4-4-15-15
Others 45-8494055-49-13-52-10-17
Net Cash Flow 4421-12-41-1117619750

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)21.4220.4623.6219.514.515.499.4313.1812.6811.22
ROCE (%)21.6921.2521.5918.8514.539.4711.4516.3315.8714.68
Asset Turnover Ratio0.860.980.840.830.790.660.770.940.830.92
PAT to CFO Conversion(x)1.11.410.43-0.31.187.922.212.192.032.71
Working Capital Days
Receivable Days635464727273708510781
Inventory Days8582898610411881586555
Payable Days1181006346494841425949

Empire Industries Ltd Stock News

Empire Industries Ltd FAQs

The current trading price of Empire Inds on 26-Dec-2025 16:59 is ₹949.4.
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 25-Dec-2025 the market cap of Empire Inds stood at ₹565.0.
The latest P/E ratio of Empire Inds as of 25-Dec-2025 is 15.29.
The latest P/B ratio of Empire Inds as of 25-Dec-2025 is 1.74.
The 52-week high of Empire Inds is ₹1,343 and the 52-week low is ₹880.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Empire Inds is ₹709.1 ( Cr.) .

About Empire Industries Ltd

Empire Industries is a 105 year old public limited company -- a multi-faceted conglomerate with interests in diverse businesses and associated with several international partners in each operating division.

The company has business interests in machine tools, industrial equipments, vending, foods, real estate and glass containers for pharmaceuticals.

Like most businesses in India during the British rule, Empire too, was part of a British company. India’s independence, threw open new business opportunities for Indian Entrepreneurs and India awoke to life and freedom. The Empire Dyeing & Manufacturing Company, Bombay.

Empire Industries is a well diversified group of enterprises, whose manufacturing and marketing operations cover the areas of machine tools, industrial equipments, vending, foods, real estate and glass containers for pharmaceuticals.

As an agency house, representing some of the world’s best known manufacturers and by virtue of its own strengths in manufacturing and marketing, Empire Industries is associated with many major national and international organizations. Repeated renewal of contracts by these organizations reflects the strong faith that they have in Group’s products and services. This has helped in Group’s growth. The turnover is Rs 8 billion.

With marketing offices all over the country, a manufacturing unit in Mumbai and an employee strength of 1000, Empire Industries is looking at tomorrow with one unified aim – “excellence in all its activities”.

They realize that they are in business to create and keep a customer. At Empire, they concentrate on delivering best to the customer, what they consider to be of value.

The company believes that the customer is the foundation of their existence. Concern and responsibility for him permeates all areas of their organization. To achieve this, they empower their managers. They give them status, position, prominence and authority, but also emphasize their responsibilities. They emphasize that no employee of Empire Industries should ever knowingly do harm.

Different divisions of the company are:

  • Vitrum MFTM – Vitrum Glass is an acknowledged and well respected leader in the manufacture and marketing of world quality amber glass containers for the pharmaceutical Industry both in India and abroad. Vitrum’s fully automated plant produces one million glass containers daily, on fully automatic eight section double gob machines and is located in the heart of Mumbai, at Vikhroli. The glass containers are of capacities ranging from 5ml. to 500ml.
  • Empire MFTM-EMT-MFTM Division is engaged in sales and service of high quality advanced technology – Metal Forming, Testing and Metrology Equipments and Project Consultancy for Engineering Industries.
  • Empire MCAT-EMT-MCAT - The division has a strong representation of world-class manufacturers of Metal Cutting Tools for Turning, Milling, Mill Turn Centers, Boring, Drilling, Surface, Center less, Double Disc Grinding, Roll Grinding, EDT Machines, Profiling and High Precision Class Broaching - each characterized with state of the art technology.
  • Empire Indusrial equipment- This division offers reliable, high-quality equipments and also provides flawless installation service support to world-renowned manufacturers in industries like ports, oil & gas pipelines, power generation, refineries, petrochemicals, chemicals, fertilizers, pharmaceuticals, metallurgical, forging, etc.
  • Empire Real Estate- This division manages and maintains Empire's existing property and develops new properties that are leased to various renowned companies.
  • Empire Vending- Recently, the concept of vending has been rated as one of the top 25 business ideas or innovations in India by leading CEOs, MDs and leaders of  all industries. Empire launched its first snack vending machine in Oct. 2006 and has now, a pan-India presence (across Mumbai, Delhi, Bangalore, Pune, Jaipur and Hyderabad) of 400 vending machines that vend both food and non-food products like jewellery, stationery, cosmetics, apparels, mobile accessories, dry snacks, beverages, etc.
  • Empire Food- There is an ever-growing need for quality foods by top institutions like hotels, restaurants and catering chains. Empire Industries decided to enter the marine food segment by importing quality marine foods from abroad and marketing the same in India.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×