Emami Realty Ltd - Stock Valuation and Financial Performance

BSE: 533218 | NSE: EMAMIREAL | Construction - Real Estate | Small Cap

Emami Realty Share Price

94.40 2.50 2.72%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Emami Realty

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Emami Realty stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
347.8 Cr.
52-wk low:
80.1
52-wk high:
152

Is Emami Realty Ltd an attractive stock to invest in?

1. Is Emami Realty Ltd a good quality company?

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

2. Is Emami Realty Ltd undervalued or overvalued?

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

3. Is Emami Realty Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Emami Realty 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 Realty:

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 Realty 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 % -0.1%19%13.1%11.7%11.1%11.3%7.4%4.9%-0%-5.2%-
Value Creation
Index
-1.00.4-0.1-0.2-0.2-0.2-0.5-0.7-1.0NA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00.60.91.564.51,02618417167.442.536
Sales YoY Gr.-NA45.3%58.1%4,289.1%1,490.9%-82.1%-6.9%-60.6%-37%-
Adj EPS -0-3.45.91.8-0.9-15.6-15.73.5-11.6-36.2-34.8
YoY Gr.-NANA-70.4%-149.1%NANANA-431.8%NA-
BVPS (₹) 16.94.410.561.254.729.542.936.124.5-12.5-19.7
Adj Net
Profit
-0.1-8.314.44.3-2.4-58.9-43.813.2-43.8-137-132
Cash Flow from Ops. -0.1-81.4-266-175-184633-2788766.6-58.8-
Debt/CF from Ops. 0-14.4-5.8-11.5-13.83.9-617.423.6-32.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-8%-38.6%-37%
Adj EPS NANANANA
BVPS-196.7%-174.5%-166.4%-151.1%
Share Price 10.8% 17% 12.3% -7.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-0.2-3279.54.6-1.5-42.7-36.910.2-38.2-603.1215.4
Op. Profit
Mgn %
03708.56641.96746215.510.57.322.8-51.2-286.1-312.5
Net Profit
Mgn %
0-1291.11538.6289.7-3.7-5.7-23.87.7-65-322.2-363.1
Debt to
Equity
0110.56013.516.721.913.811.117-40.1-
Working Cap
Days
04,37,5496,81,1635,54,73015,8371,0264,4293,7499,45416,33812,191
Cash Conv.
Cycle
01,75,1512,79,8482,44,2287,3894031,3391,6594,6137,9214,227

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 215.40%

Sales growth has been subdued in last 3 years -38.61%

Sales growth is not so good in last 4 quarters at -19.62%

Latest Financials - Emami Realty Ltd.

Standalone Consolidated
TTM EPS (₹) -34.8 -30.2
TTM Sales (₹ Cr.) 36.2 53.1
BVPS (₹.) -19.7 -16.6
Reserves (₹ Cr.) -82 -70
P/BV -4.66 -5.54
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 80.05 / 152.00
All Time Low / High (₹) 11.55 / 406.00
Market Cap (₹ Cr.) 348
Equity (₹ Cr.) 7.6
Face Value (₹) 2
Industry PE 72.9

Management X-Ray of Emami Realty:

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 Realty

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
Sales0111651,0261841716743
Operating Expenses 1-23-61-97-74919170132102169
Manufacturing Costs0160129142187150150127150170
Material Costs0-204-208-261-2827464-14-73-39
Employee Cost 1151515161812151817
Other Costs 05384455721
Operating Profit -12462981391081339-35-127
Operating Profit Margin (%) -3,708.4%6,622.7%6,684.6%215.5%10.5%7.3%22.8%-51.2%-297.0%
Other Income 193118119131192149463537
Interest 0125161214267370152675895
Depreciation 0000122111
Exceptional Items 0000000000
Profit Before Tax 0-81832-73917-58-186
Tax 004-11-2464-15-45
Profit After Tax 0-81541-49313-44-140
PAT Margin (%) --1,291.0%1,564.3%258.2%1.1%-4.8%1.6%7.8%-65.0%-330.0%
Adjusted EPS (₹)0.0-3.46.01.60.3-12.91.03.5-11.6-37.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 41112615816211312213793-47
Share Capital 5555686888
Reserves 3662115415710611612985-55
Minority Interest0000000000
Debt08881,1801,5271,9172,1811,4441,3601,5021,766
Long Term Debt0684931963719793213205856854
Short Term Debt02042505641,1981,3891,2311,155647913
Trade Payables0231911102017535
Others Liabilities 07598951,0281,302657364342336447
Total Liabilities 411,6802,1192,7253,3922,9721,9471,8431,9342,171

Fixed Assets

Gross Block0334456677
Accumulated Depreciation0222344454
Net Fixed Assets0112122213
CWIP 0000000000
Investments 101607517819526590104103120
Inventories06148181,1451,434773770792892931
Trade Receivables0100157138141312
Cash Equivalents 0141311131715111824
Others Assets318901,2111,3891,7331,8441,0319219071,082
Total Assets 411,6802,1192,7253,3922,9721,9471,8431,9342,171

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0-81-266-175-184633-2788767-59
PBT 0-81832-73917-58-186
Adjustment 0395310614019414244175
Changes in Working Capital -0-112-334-284-326512-301478452
Tax Paid 00-30001-100
Cash Flow From Investing Activity 0-14756-24-164-741,237123-65-167
Capex 0-1-6-12-3196809
Net Investments 0-144113-12-54250-131-15
Others 0-13221-24-150-40981128-65-161
Cash Flow From Financing Activity 02351836425-553-960-2134233
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0247337297235-237-809-14662328
Interest Paid 0-81-154-233-210-316-152-67-58-95
Dividend Paid 0000000000
Others 06900000-1-1-1
Net Cash Flow 07-27-134-3246-2-367
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-0.15-31.9880.814.350.48-36.982.4910.34-38.2N/A
ROCE (%)-0.1218.9913.0911.6711.111.317.394.9-0.04N/A
Asset Turnover Ratio00000.020.320.070.090.040.02
PAT to CFO Conversion(x)N/AN/A-17.73-43.75-184N/A-92.676.69N/AN/A
Working Capital Days
Receivable Days02860086151095671105
Inventory Days00007,2953921,5331,6674,5587,827
Payable Days0-20-36-21-1471,794-268-18-36

Emami Realty Ltd Stock News

Emami Realty Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Emami Realty on 21-Nov-2024 16:59 is ₹94.40.
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 21-Nov-2024 16:59 the market cap of Emami Realty stood at ₹347.8.
The latest P/E ratio of Emami Realty as of 21-Nov-2024 16:59 is 0.00.
The latest P/B ratio of Emami Realty as of 21-Nov-2024 16:59 is -4.66.
The 52-week high of Emami Realty is ₹152.0 and the 52-week low is ₹80.05.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emami Realty is ₹36.22 ( Cr.) .

About Emami Realty Ltd

Emami Infrastructure Limited originally incorporated in the name of style of Slick Properties Private Limited in 2008. The status of the company was changed to public limited company and the name of the company was changed to Slick Properties Limited on June 25, 2009 and subsequently the name of the company was changed to Emami Infrastructure Limited on July 01, 2009. The company was incorporated on objective of undertaking business of real estate developments and related activities. Pursuant to the scheme, the company has been vested with the real estate undertaking, as defined under the scheme, comprising inter-alia equity shares in Emami Realty Limited and Zandu Realty Limited (formerly The Zandu Pharmaceuticals Works Limited) which are engaged in business in the real estate and infrastructure development sector. The company is involved in real estate and infrastructure development through its equity shareholding in the aforesaid companies.

Business Profile:

Its operation spans all aspects of real estate development, from the identification and acquisition of land, to the planning, execution and marketing of its projects through to the maintenance and management of its completed developments. In the commercial business area, the company intention is to build and lease commercial office space, with a focus on properties attractive to large multinational tenants. The company’s intention with regard to its retail business area is to develop, manage and lease or sell shopping malls. In the residential area, the company aims to build and sell a wide range of properties ranging from townships to high end developments targeted at the increasingly affluent sections of the Indian population. With the growth of the Indian economy and the resulting increase in corporate and consumer incomes, as well as foreign investment, it believes there are significant opportunities for growth in this primary business area. The company also intends to diversify into other real estate related business such as infrastructure construction and development of hotels.

Companies under the same management:

  • Emami Limited
  • Zandu Realty Limited (formerly The Zandu Pharmaceutical Works Limited)
  • CRI Limited
  • AMRI Hospitals Limited
  • Emami Frank Ross Limited
  • Emami Paper Mills Limited

Subsidiary Companies and stepdown subsidiary companies:

  • Emami Realty Limited
  • Delta PV Private Limited
  • Emami Constructions Private Limited
  • Emami Ashiana Private Limited
  • Octagon BPO Private Limited
  • New Age Realty Private Limited
  • Emami Rainbow Niketan Private Limited
Read More Read Less
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.