BSE: 0 | NSE: EMMIL | Engineering - Industrial Equipments | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Energy-Mission Machineries (India) Ltd is a average quality company.
The key valuation ratios of Energy-Mission Machineries (India) Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Energy-Mission Machineries (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| ROCE % ⓘ | 10.1% | 18.5% | 28.1% | 32.8% | - |
| Value Creation Index ⓘ | -0.3 | 0.3 | 1.0 | 1.4 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||
| Sales ⓘ | 47.6 | 78.4 | 99.6 | 126 | 126 |
| Sales YoY Gr. | - | 64.6% | 27.1% | 26.9% | - |
| Adj EPS ⓘ | 1.1 | 4 | 8.9 | 13.2 | 9.7 |
| YoY Gr. | - | 249.1% | 123.1% | 48.7% | - |
| BVPS (₹) ⓘ | 14.7 | 18.7 | 28.2 | 41.4 | 66.8 |
| Adj Net Profit ⓘ | 1 | 3.3 | 7.4 | 11 | 11 |
| Cash Flow from Ops. ⓘ | 2 | 2.9 | 5.1 | -5 | - |
| Debt/CF from Ops. ⓘ | 11 | 8.4 | 4.3 | -6.5 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | 38.4% | 26.9% | ||||
| Adj EPS ⓘ | NA | NA | 126.2% | 48.7% | ||||
| BVPSⓘ | NA | NA | 41.2% | 46.5% | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| Return on Equity % ⓘ | 7.7 | 23.8 | 37.8 | 37.9 | 17.9 |
| Op. Profit Mgn % ⓘ | 9.5 | 10.1 | 13.1 | 15.4 | NAN |
| Net Profit Mgn % ⓘ | 2 | 4.2 | 7.4 | 8.7 | 8.7 |
| Debt to Equity ⓘ | 1.8 | 1.6 | 0.9 | 0.9 | - |
| Working Cap Days ⓘ | 0 | 199 | 188 | 189 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 67 | 76 | 98 | 0 |
Sales growth is growing at healthy rate in last 3 years 38.43%
Net Profit is growing at healthy rate in last 3 years 126.23%
Debt to equity has declined versus last 3 years average to 0.94
Return on Equity has declined versus last 3 years average to 17.90%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 9.7 | 9.7 |
| TTM Sales (₹ Cr.) | 126 | 126 |
| BVPS (₹.) ⓘ | 66.8 | 66.8 |
| Reserves (₹ Cr.) ⓘ | 64 | 64 |
| P/BV ⓘ | 4.70 | 4.70 |
| PE ⓘ | 32.43 | 32.43 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 356 |
| Equity (₹ Cr.) | 11.3 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 59.3 |
| Pledged * | 0.00 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Sales | 48 | 78 | 100 | 126 |
| Operating Expenses ⓘ | 43 | 70 | 87 | 107 |
| Manufacturing Costs | 5 | 9 | 10 | 13 |
| Material Costs | 30 | 49 | 58 | 69 |
| Employee Cost | 5 | 7 | 7 | 11 |
| Other Costs ⓘ | 3 | 5 | 11 | 14 |
| Operating Profit ⓘ | 5 | 8 | 13 | 19 |
| Operating Profit Margin (%) | 9.5% | 10.1% | 12.9% | 15.3% |
| Other Income ⓘ | 1 | 1 | 1 | 1 |
| Interest ⓘ | 3 | 2 | 3 | 3 |
| Depreciation ⓘ | 2 | 2 | 2 | 2 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 1 | 5 | 9 | 15 |
| Tax ⓘ | 0 | 1 | 2 | 4 |
| Profit After Tax | 1 | 3 | 7 | 11 |
| PAT Margin (%) | 2.0% | 4.3% | 7.4% | 8.7% |
| Adjusted EPS (₹) | 1.1 | 4.0 | 8.8 | 13.1 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 12 | 16 | 24 | 35 | ||||||
| Share Capital ⓘ | 3 | 3 | 3 | 8 | ||||||
| Reserves ⓘ | 9 | 13 | 21 | 26 | ||||||
| Minority Interest | 0 | 0 | 0 | 0 | ||||||
| Debt | 22 | 25 | 22 | 32 | ||||||
| Long Term Debt | 13 | 13 | 9 | 6 | ||||||
| Short Term Debt | 9 | 11 | 13 | 27 | ||||||
| Trade Payables | 21 | 22 | 24 | 20 | ||||||
| Others Liabilities ⓘ | 11 | 12 | 12 | 14 | ||||||
| Total Liabilities ⓘ | 66 | 74 | 82 | 100 | ||||||
Fixed Assets | ||||||||||
| Gross Block | 32 | 33 | 35 | 37 | ||||||
| Accumulated Depreciation | 6 | 8 | 10 | 12 | ||||||
| Net Fixed Assetsⓘ | 26 | 26 | 26 | 25 | ||||||
| CWIP ⓘ | 0 | 1 | 0 | 1 | ||||||
| Investmentsⓘ | 0 | 0 | 0 | 0 | ||||||
| Inventories | 31 | 37 | 50 | 62 | ||||||
| Trade Receivables | 3 | 4 | 4 | 8 | ||||||
| Cash Equivalents | 1 | 1 | 0 | 0 | ||||||
| Others Assetsⓘ | 5 | 5 | 3 | 4 | ||||||
| Total Assets ⓘ | 66 | 74 | 82 | 100 | ||||||
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 2 | 3 | 5 | -5 |
| PBT ⓘ | 1 | 5 | 9 | 15 |
| Adjustment ⓘ | 4 | 4 | 5 | 5 |
| Changes in Working Capital ⓘ | -3 | -5 | -7 | -23 |
| Tax Paid ⓘ | 0 | -1 | -2 | -3 |
| Cash Flow From Investing Activity ⓘ | -2 | -3 | -1 | -2 |
| Capex | 0 | -3 | 0 | 0 |
| Net Investments | 0 | 0 | -1 | -3 |
| Others ⓘ | -2 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 0 | 0 | -5 | 8 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 1 | -4 | -4 |
| Interest Paid ⓘ | -3 | -2 | -3 | -3 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 |
| Others ⓘ | 2 | 2 | 1 | 14 |
| Net Cash Flow ⓘ | 0 | 0 | -1 | 0 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 7.77 | 24.1 | 37.64 | 37.76 | ||||||
| ROCE (%) | 10.12 | 18.45 | 28.05 | 32.84 | ||||||
| Asset Turnover Ratio | 0.72 | 1.12 | 1.28 | 1.38 | ||||||
| PAT to CFO Conversion(x) | 2 | 1 | 0.71 | -0.45 | Working Capital Days | |||||
| Receivable Days | 25 | 17 | 14 | 16 | ||||||
| Inventory Days | 240 | 159 | 158 | 162 | ||||||
| Payable Days | 248 | 157 | 145 | 117 | ||||||
Energy-Mission Machineries (India) Limited was originally incorporated as a private limited Company under the name of ‘Energy-Mission Machineries (India) Private Limited’ on January 17, 2011 under the provisions of the Companies Act, 1956 with the Registrar of Companies, Gujarat, Dadra and Nagar Havelli bearing registration number as 063696. Thereafter, the company was converted from private limited to public limited, pursuant to special resolution passed by the shareholders of the Company at the Extraordinary general meeting held on July 31, 2023 and the name of the company was changed from ‘Energy-Mission Machineries (India) Private Limited’ to ‘Energy-Mission Machineries (India) Limited’ vide fresh certificate of incorporation dated August 11, 2023 issued by the Registrar of Companies, Ahmedabad, Gujarat.
Energy-Mission Machineries (India) designs and manufactures CNC, NC and conventional metal forming machines which caters to the industrial sector requirement for metal fabrication solutions. Its wide spectrum of metal forming machines includes press brake machines, shearing machines, plate rolling machines, iron workers machines, hydraulic presses and busbar bending, cutting & punching machine. Through its array of products, it provides manufacturers with vital precision machines which are required for metal cutting and forming operations. Its machines are utilized across a wide gamut of industries such as automotive, steel, pre-engineered building, furniture, HVAC, agricultural equipments, road construction equipments, elevators, food processing machinery, metalworking workshops and many others.
Its manufacturing operations comprise, in addition, to its production lines, CNC Plasma cutting shop, machine shop, heavy fabrication shop, hydraulic Cylinder Shop, hydraulic power pack shop, Electrical Panel wiring, sheet metal shop, shot blasting chamber, paint booth chamber, assembly lines and testing facilities. It also outsource certain proportion of its production process relating to zinc plating, powder coating, cylindrical grinding, hard chrome plating, hardening, honing etc. to third parties job workers.
Business area of the company
Energy-Mission Machineries (India) is engaged in the business of manufacturing of Hydraulic Shearing machine, NC Hydraulic Shearing machine, Hydraulic Press-brake, NC Hydraulic Press-brake, CNC Syncro Hydraulic Press-brake, Iron worker ‘Sigma’, Deep drawing press, general purpose Hydraulic presses and special purpose machines.
Products of the company
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
