Empire Industries Ltd - Stock Valuation and Financial Performance

BSE: 509525 | NSE: | Glass | Small Cap

Empire Inds Share Price

994.95 -20.00 -1.97%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Empire Inds

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Empire Industries stock performance -

mw4me loader
P/E Ratio (SA):
14.09
Market Cap:
596.4 Cr.
52-wk low:
800
52-wk high:
1,227.7

Is Empire Industries Ltd an attractive stock to invest in?

1. Is Empire Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Empire Industries Ltd is a good quality company.

2. Is Empire Industries Ltd undervalued or overvalued?

The key valuation ratios of Empire Industries Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Empire Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Empire Industries 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 Empire Inds:

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 24.6%21.7%21.3%21.6%18.9%14.5%9.5%11.5%16.3%15.9%-
Value Creation
Index
0.80.60.50.50.40.0-0.3-0.20.20.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 354385405473526575490544682606620
Sales YoY Gr.-8.7%5.2%16.8%11.2%9.2%-14.7%11%25.3%-11.1%-
Adj EPS 56.749.355.756.249.45220.537.754.35970.5
YoY Gr.--13%13%0.9%-12.2%5.3%-60.6%83.8%44.3%8.6%-
BVPS (₹) 227.3249.7305.3353.5395.6389.5411.7426.2472.4500.4509.5
Adj Net
Profit
3429.633.433.729.631.212.322.632.635.442
Cash Flow from Ops. 39.634.448.219.9-12.639.710352.879.174.7-
Debt/CF from Ops. 2.44.12.79.1-17.97.42.24.22.12.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.2%2.9%7.3%-11.1%
Adj EPS 0.4%3.6%42.3%8.6%
BVPS9.2%4.8%6.7%5.9%
Share Price 1.4% 5.9% 10.3% 5.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
26.620.720.117.113.213.25.1912.112.114
Op. Profit
Mgn %
17.715.916.713.111.2138.810.811.510.610.5
Net Profit
Mgn %
9.67.78.37.15.65.42.54.24.85.86.8
Debt to
Equity
0.70.90.70.911.30.90.90.60.50.2
Working Cap
Days
153173156176190217242195169193112
Cash Conv.
Cycle
84888813013715316713612514836

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 14.00%

Net Profit is growing at healthy rate in last 3 years 42.27%

Debt to equity has declined versus last 3 years average to 0.53

Sales growth has been subdued in last 3 years 7.32%

Sales growth is not so good in last 4 quarters at -4.10%

Latest Financials - Empire Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 70.5 6.5
TTM Sales (₹ Cr.) 620 57.2
BVPS (₹.) 509.5 0
Reserves (₹ Cr.) 300 21
P/BV 1.95 0.00
PE 14.09 151.94
From the Market
52 Week Low / High (₹) 800.00 / 1227.70
All Time Low / High (₹) 2.05 / 2598.00
Market Cap (₹ Cr.) 596
Equity (₹ Cr.) 6
Face Value (₹) 10
Industry PE 38.5

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Empire Inds

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
Sales354385405473526575490544682606
Operating Expenses 291324338411467500447485603542
Manufacturing Costs5347491168699103125143121
Material Costs124149146145218233192157249215
Employee Cost 646773819210593100116128
Other Costs 506170707264601039678
Operating Profit 63616762597543597864
Operating Profit Margin (%) 17.7%15.9%16.6%13.1%11.2%13.0%8.8%10.8%11.5%10.6%
Other Income 55627331923101525
Interest 9101416203235273327
Depreciation 1210913111519151716
Exceptional Items 00000-60000
Profit Before Tax 46475060614013284346
Tax 12161613176-1479
Profit After Tax 34313447443413243637
PAT Margin (%) 9.6%8.0%8.4%9.9%8.3%5.9%2.7%4.4%5.2%6.1%
Adjusted EPS (₹)56.951.156.877.873.157.022.039.559.261.7
Dividend Payout Ratio (%)42%47%44%32%34%44%114%63%42%41%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 137150183212237234247256283300
Share Capital 6666666666
Reserves 131144177206231228241250277294
Minority Interest0000000000
Debt94139130182217282216205158150
Long Term Debt4366699212016213513610459
Short Term Debt517361909711981695491
Trade Payables42552525303218174030
Others Liabilities 146162206169193236232228258247
Total Liabilities 419506544587677784713707740727

Fixed Assets

Gross Block217308314320323409417470444456
Accumulated Depreciation82919910311093114118127141
Net Fixed Assets135217215217213317303352317315
CWIP 8400571037275990
Investments 00000000129
Inventories80105127105144183133108110106
Trade Receivables5979769211610986124195164
Cash Equivalents 33779886423248537479
Others Assets26282830607267623434
Total Assets 419506544587677784713707740727

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 40344820-1340103537975
PBT 46475060614013284346
Adjustment 23212210123540395920
Changes in Working Capital -4-11-8-37-72-2752-6-3919
Tax Paid -15-13-16-14-14-9-2-816-10
Cash Flow From Investing Activity -17-3-3-49-34-45-4-229-15
Capex -19-6-7-54-37-48-7-924-11
Net Investments 000000000-27
Others 23454337623
Cash Flow From Financing Activity -2313-24175-5-82-45-89-52
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00-12-17-20-30-33-27-33-27
Dividend Paid -17-32-3-15-15-300-4-4-15
Others -645-8494055-49-13-52-10
Net Cash Flow -14421-12-41-11176197
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)26.6821.4220.4623.6219.514.515.499.4313.1812.68
ROCE (%)24.5721.6921.2521.5918.8514.539.4711.4516.3315.87
Asset Turnover Ratio0.910.860.980.840.830.790.660.770.940.83
PAT to CFO Conversion(x)1.181.11.410.43-0.31.187.922.212.192.03
Working Capital Days
Receivable Days606354647272737085108
Inventory Days6685828986104118815865
Payable Days9411810063464948414259

Empire Industries Ltd Stock News

Empire Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Empire Inds on 21-Nov-2024 16:59 is ₹995.0.
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 21-Nov-2024 16:59 the market cap of Empire Inds stood at ₹596.4.
The latest P/E ratio of Empire Inds as of 21-Nov-2024 16:59 is 14.09.
The latest P/B ratio of Empire Inds as of 21-Nov-2024 16:59 is 1.95.
The 52-week high of Empire Inds is ₹1,227.7 and the 52-week low is ₹800.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Empire Inds is ₹619.9 ( 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.
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.