EMS Ltd - Stock Valuation and Financial Performance

BSE: 543983 | NSE: EMSLIMITED | Engineering - Construction | Small Cap

EMS Share Price

675 15.65 2.37%
as on 22-Apr'25 16:59

DeciZen - make an informed investing decision on EMS

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.

EMS stock performance -

P/E Ratio (SA):
20.02
Market Cap:
3,661.4 Cr.
52-wk low:
392.6
52-wk high:
1,016.9

Is EMS Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of EMS: 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.
EMS 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'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 42.5%43.4%36.1%30%31.8%32.3%-
Value Creation
Index
2.02.11.61.11.31.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 313316307338484719912
Sales YoY Gr.-0.9%-2.8%10%43.4%48.6%-
Adj EPS 13.315.314.91621.926.232.9
YoY Gr.-15%-2.9%7.7%37.2%19.3%-
BVPS (₹) 34.149.464.280.1102.1141.3165.9
Adj Net
Profit
62.571.969.875.2103145183
Cash Flow from Ops. 036.820.717.423.1-72.9-
Debt/CF from Ops. 00.50.12.40-0-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA18.1%32.8%48.6%
Adj EPS NA14.5%20.8%19.3%
BVPSNA32.9%30.1%38.4%
Share Price - - - 55%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
39.136.726.222.224.12321.4
Op. Profit
Mgn %
27.5303131.42927.127.7
Net Profit
Mgn %
2022.822.822.321.320.220.1
Debt to
Equity
0.30.100.100-
Working Cap
Days
0200249321290267114
Cash Conv.
Cycle
01960107130138101

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - EMS Ltd.

Standalone Consolidated
TTM EPS (₹) 32.9 33.3
TTM Sales (₹ Cr.) 912 930
BVPS (₹.) 165.9 168.5
Reserves (₹ Cr.) 866 880
P/BV 3.97 3.91
PE 20.02 19.83
From the Market
52 Week Low / High (₹) 392.60 / 1016.85
All Time Low / High (₹) 246.50 / 1016.85
Market Cap (₹ Cr.) 3,661
Equity (₹ Cr.) 55.5
Face Value (₹) 10
Industry PE 26

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Operating Income3.6 N/A4.8 -10.81.5 -62.2-0.4 -109.2
Adj EPS (₹)2.33 N/A3.46 -6.21.09 -59.6-0.49 -116.3
Net Profit Mgn %68.26 -47380 bps75.35 367 bps74.95 516 bps125.92 5493 bps

Management X-Ray of EMS:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:69.7%Institutions:0.8%Non-Institutions:29.5%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep23Dec23Mar24Jun24Sep24Dec24Mar250%10%20%30%40%50%60%70%80%
Pledged *0.000.000.000.000.000.007.69
* Pledged shares as % of Promoter's holding (%)

Valuation of EMS

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of EMS

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
NCC 217.8 -5.6 (-2.5%) Small Cap 18,314 11.7 3.6 19.1 1.9
KEC International 741.6 18.1 (2.5%) Small Cap 17,383 9.6 0.8 75.2 3.8
Kalpataru Projects 1,000.3 -17.8 (-1.8%) Small Cap 16,760 32.6 3.6 31.2 2.5
Afcons Infra 442.2 -2.5 (-0.6%) Small Cap 12,907 12 2.6 37 1.9
Ircon International 162.9 -0.2 (-0.1%) Small Cap 12,331 8.1 7.7 20.1 2.5
Ashoka Buildcon 198 1.1 (0.6%) Small Cap 9,798 53.8 4.6 3.7 1.6
GR Infraprojects 1,119.7 10.3 (0.9%) Small Cap 7,788 199.1 12.8 5.6 1.4
ITD Cementation 536.7 1.3 (0.2%) Small Cap 7,718 20.3 3.5 26.4 5.4
PNC Infratech 279.1 0.3 (0.1%) Small Cap 7,699 38.5 11 7.3 1.3
JP Associate 3.6 0 (0%) Small Cap 6,568 -10.3 -14.8 - -0.2
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales313316307338484719
Operating Expenses 227221212232344525
Manufacturing Costs000000
Material Costs220211200218317490
Employee Cost 12191825
Other Costs 57105910
Operating Profit 869595106140195
Operating Profit Margin (%) 27.5%30.0%31.0%31.4%29.0%27.1%
Other Income 5754515
Interest 334632
Depreciation 111225
Exceptional Items 000000
Profit Before Tax 889795102140203
Tax 252625273753
Profit After Tax 63727075103150
PAT Margin (%) 20.0%22.8%22.7%22.3%21.3%20.8%
Adjusted EPS (₹)13.315.314.916.022.027.0
Dividend Payout Ratio (%)0%0%0%0%0%7%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 160232302376480785
Share Capital 121212124756
Reserves 148220290365433729
Minority Interest000000
Debt17111201
Long Term Debt14111201
Short Term Debt200000
Trade Payables37373240147
Others Liabilities 694437685961
Total Liabilities 283324372486553854

Fixed Assets

Gross Block83440343769
Accumulated Depreciation4567813
Net Fixed Assets42934262956
CWIP 000040
Investments 234101019
Inventories2643355110289
Trade Receivables363691127142238
Cash Equivalents 1221011018292114
Others Assets93112106190173337
Total Assets 283324372486553854

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 037211723-73
PBT 09795102140203
Adjustment 0-1040-10
Changes in Working Capital 0-59-74-89-76-223
Tax Paid 000-1-40-42
Cash Flow From Investing Activity 0-22-2-6-19-69
Capex 0-26-6-1-8-22
Net Investments 0-1-1-8-14-31
Others 05532-15
Cash Flow From Financing Activity 0-36-19-5-4156
Net Proceeds from Shares 00000163
Net Proceeds from Borrowing 0-3601-11
Interest Paid 0-3-4-6-3-2
Dividend Paid 00000-6
Others 03-15000
Net Cash Flow 0-2107014
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)39.0636.6626.1622.1624.123.72
ROCE (%)42.4643.3936.063031.8132.34
Asset Turnover Ratio1.111.040.890.790.931.02
PAT to CFO Conversion(x)00.510.30.230.22-0.49
Working Capital Days
Receivable Days42427511810197
Inventory Days314046475848
Payable Days62646361318

EMS Ltd Stock News

EMS Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of EMS on 22-Apr-2025 16:59 is ₹675.0.
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 22-Apr-2025 16:59 the market cap of EMS stood at ₹3,661.4.
The latest P/E ratio of EMS as of 22-Apr-2025 16:59 is 20.02.
The latest P/B ratio of EMS as of 22-Apr-2025 16:59 is 3.97.
The 52-week high of EMS is ₹1,016.9 and the 52-week low is ₹392.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of EMS is ₹911.7 ( Cr.) .

About EMS Ltd

EMS was originally incorporated as ‘EMS Infracon Private Limited’ a private limited company under the Companies Act, 1956 at Delhi, pursuant to a certificate of incorporation dated December 21, 2010 issued by the Registrar of Companies, National Capital Territory of Delhi and Haryana. Thereafter on June 30, 2012, the company took over the business of partnership firm, M/s Satish Kumar. Thereafter, name of the company was changed from ‘EMS Infracon Private Limited’ to ‘EMS Private Limited’, pursuant to a special resolution passed by the shareholders of the company on September 30, 2022 and a fresh certificate of incorporation consequent to change of name was issued by the Registrar of Companies, Delhi (RoC) on October 26, 2022. Subsequently, the company was converted from private to public company, pursuant to a special resolution passed by the shareholders of the company on October 27, 2022 and a fresh certificate of incorporation consequent to change of name was issued by the Registrar of Companies, Delhi (RoC) on November 25, 2022.

The company is in the business of Sewerage solution provider, Water Supply System, Water and Waste Treatment Plants, Electrical Transmission and Distribution, Road and Allied works, operation and maintenance of Wastewater Scheme Projects (WWSPs) and Water Supply Scheme Projects (WSSPs) for government authorities/bodies. WWSPs include Sewage Treatment Plants (STPs) along with Sewage Network Schemes and Common Effluent Treatment Plants (CETPs) and WSSPs include Water Treatment Plants (WTPs) along with pumping stations and laying of pipelines for supply of water (collectively, ‘Projects’).  The treatment process installed at STPs and CETPs is compliant with Ministry of Environment, Forest and Climate Change of India norms and the treated water can be used for horticulture, washing, refrigeration and other process industries. 

It has an in-house team for designing, engineering and construction which makes it self-reliant on all aspects of its business. It has a team of many engineers who are supported by third-party consultants and industry experts to ensure compliance and quality standards laid down by the industry and government agencies & departments. It also have its own team for civil construction works thereby reducing dependence on third parties. The scope of its services typically includes design and engineering of the projects, procurement of raw materials, and execution at site with overall project management up to the commissioning of projects. Post commissioning, operations and maintenance of these plants for a certain period of time is generally a part of the award in recent times. It has a team of dedicated engineers and personnel focused on operations and maintenance of completed projects. 

Business area of the company

The company is in the business of Sewerage solution provider, Water Supply System, Water and Waste Treatment Plants, Electrical Transmission and Distribution, Road and Allied works, operation and maintenance of Wastewater Scheme Projects and Water Supply Scheme Projects for government authorities/bodies.

Services of the company

  • Air conditioning
  • Design & installation
  • Commercial heat pumps
  • Heating
  • Process cooling
  • Service & maintenance
  • Ventilation

History and millstones

  • 2012: Acquisition of partnership firm namely ‘Satish Kumar’.
  • 2012: Achieved turnover more than Rs 100 crore.
  • 2013: Started Operations of BOOT CETP in SIDCUL, Haridwar.
  • 2014: Awarded Asian Development Bank Funded Sewerage Project in Dehradun.
  • 2015: Awarded World Bank Funded Project of Sewerage Scheme in Narora.
  • 2016: Awarded World Bank Funded Project of Sewerage Scheme in Allahabad.
  • 2016: Awarded Electrification Work of 4 Districts in Uttar Pradesh.
  • 2017: First Project in State of Bihar, Awarded World Bank Funded Project of Sewerage Scheme in Patna.
  • 2018: Achieved turnover in excess of Rs 200 crore.2018: Awarded Water Supply Scheme of Unnao and Shuklaganj in Uttar Pradesh.
  • 2019: Achieved turnover in excess of Rs 300 crore.
  • 2020: First Project in State of Rajasthan, Awarded Asian Development Bank Funded Project of Sewerage and Water Supply Scheme in Tonk.
  • 2021: Awarded Sewerage Scheme in Mirzapur and Ghazipur on Hybrid Annuity Model by Namami Gange.
  • 2022: Awarded Project for Zero Liquid Discharge CETP in Banthar, Unnao by Namami Gange.
  • 2023: Awarded CPWD Building Project for RBI Colony in Navi Mumbai.

Read More Read Less
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.
×
Please wait your portfolio is updating...