Emerald Leisures Ltd - Stock Valuation and Financial Performance

BSE: 507265 | NSE: | Trading | Small Cap

Emerald Leisures Share Price

160 -0.90 -0.56%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Emerald Leisures

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

1. Quality

2. Valuation

Overvalued

3. Price Trend

Emerald Leisures stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
241.7 Cr.
52-wk low:
34.4
52-wk high:
187.9

Is Emerald Leisures Ltd an attractive stock to invest in?

1. Is Emerald Leisures Ltd a good quality company?

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

2. Is Emerald Leisures Ltd undervalued or overvalued?

The key valuation ratios of Emerald Leisures Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Emerald Leisures Ltd a good buy now?

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

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.
Emerald Leisures 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 % -1.6%-13.3%-16.6%-10.5%-14.4%-7.8%-16.6%-7.3%18.4%23.4%-
Value Creation
Index
NANANANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.17.17.511.912.713.24.78.614.815.815
Sales YoY Gr.-7,020%4.9%59.2%6.6%4.3%-64.2%80.8%72.1%7.1%-
Adj EPS -3.7-13.7-15.8-12.1-10.1-6.7-7.8-8.9-7.3-7-7
YoY Gr.-NANANANANANANANANA-
BVPS (₹) -16.3-30-45.9-60.4-63.4-62.2-70-61.7-69-76-65.9
Adj Net
Profit
-4-14.9-17.2-13.1-12.4-9.2-10.8-12.3-10.1-9.7-10
Cash Flow from Ops. 5.61.24.84.52.95.93.40.8-3.65.6-
Debt/CF from Ops. 11.966.12022.936.81833131.4-31.721.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 75.5%4.5%49.4%7.1%
Adj EPS NANANANA
BVPSNANANANA
Share Price 20.4% 59.7% 62.5% 198.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
295.1-431.3136.545.128.817.317.119.616.313.59.9
Op. Profit
Mgn %
-541.71.3-20.31410.721.816.124.640.435.531.4
Net Profit
Mgn %
-4104.3-209.3-229.9-110-97.5-69.9-228.2-143.7-68.7-61.6-69
Debt to
Equity
-3.8-2.4-1.9-1.6-1.4-1.2-1.2-1.2-1.2-1.1-
Working Cap
Days
7,480131165122120102246135797361
Cash Conv.
Cycle
1,33843775656418818-17-23-1,500

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 49.35%

Return on Equity has declined versus last 3 years average to 9.90%

Sales growth is not so good in last 4 quarters at -1.44%

Latest Financials - Emerald Leisures Ltd.

Standalone Consolidated
TTM EPS (₹) -7 -7.9
TTM Sales (₹ Cr.) 15.2 0
BVPS (₹.) -65.9 0
Reserves (₹ Cr.) -106 -55
P/BV -2.44 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 34.39 / 187.85
All Time Low / High (₹) 4.17 / 187.85
Market Cap (₹ Cr.) 242
Equity (₹ Cr.) 7.5
Face Value (₹) 5
Industry PE 69

Management X-Ray of Emerald Leisures:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *33.8933.8933.8933.8933.8933.8933.8933.8933.8933.89
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Emerald Leisures

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
Sales077121313591516
Operating Expenses 17910111046910
Manufacturing Costs0233331122
Material Costs0123331222
Employee Cost 0222331222
Other Costs 0222221224
Operating Profit -10-22131266
Operating Profit Margin (%) -541.0%1.3%-20.3%14.0%10.7%21.8%16.1%24.6%40.3%35.5%
Other Income 0000000001
Interest 39109878111314
Depreciation 0766654332
Exceptional Items 0000000000
Profit Before Tax -4-15-17-13-12-9-11-12-10-10
Tax 0000000000
Profit After Tax -4-15-17-13-12-9-11-12-10-10
PAT Margin (%) -4,104.3%-209.0%-229.0%-110.0%-97.5%-69.8%-228.0%-143.0%-68.7%-61.6%
Adjusted EPS (₹)-3.7-13.7-15.8-12.1-10.1-6.6-7.8-8.9-7.3-7.0
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 11-4-21-37-49-58-69-57-67-77
Share Capital 2222233333
Reserves 9-6-23-39-51-60-71-60-70-79
Minority Interest0000000000
Debt6475929810410511095110113
Long Term Debt19162158666973525046
Short Term Debt45597140373538436067
Trade Payables0000000222
Others Liabilities 15172429313336342630
Total Liabilities 90889591868078747068

Fixed Assets

Gross Block849191105106106106106106106
Accumulated Depreciation071319253034384143
Net Fixed Assets84847886807571686563
CWIP 40120000000
Investments 0000113222
Inventories0001111111
Trade Receivables0112211111
Cash Equivalents 1011001110
Others Assets2122222211
Total Assets 90889591868078747068

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 61543631-46
PBT -4-15-17-13-12-9-11-12-10-10
Adjustment 4151615141212141616
Changes in Working Capital 6163233-1-10-0
Tax Paid 0000000000
Cash Flow From Investing Activity -13-3-12-2-10-1100
Capex -13-3-12-2000000
Net Investments 0000-10-1110
Others 0000000000
Cash Flow From Financing Activity 828-3-2-6-2-13-6
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -3-45379340-4-8
Interest Paid -3-9-9-9-8-7-8-8-9-9
Dividend Paid 0000000000
Others 141412-31-3-2261611
Net Cash Flow 0010000000
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)0N/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)-1.63N/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio00.080.080.130.140.160.060.110.20.23
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days0616549473362342219
Inventory Days1,403191814151540261821
Payable Days1,9566339373429131220250307

Emerald Leisures Ltd Stock News

Emerald Leisures Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Emerald Leisures on 21-Nov-2024 16:59 is ₹160.0.
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 Emerald Leisures stood at ₹241.7.
The latest P/E ratio of Emerald Leisures as of 21-Nov-2024 16:59 is 0.00.
The latest P/B ratio of Emerald Leisures as of 21-Nov-2024 16:59 is -2.44.
The 52-week high of Emerald Leisures is ₹187.8 and the 52-week low is ₹34.39.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emerald Leisures is ₹15.21 ( Cr.) .

About Emerald Leisures Ltd

Apte Amalgamations Limited was originally incorporated as the Phaltan Sugar Works Limited on 8th March, 1933 as a Limited Company under the provision of the Indian Companies Act, 1913 (VII of 1913) by the Registrar, Joint Stock Companies, Phaltan. The name of the company was changed to Apte Amalgamations Limited with effect from 29th June, 1982 .

The company trades and rents out property .The Company in the year 2009 had planned to enter into joint venture with another renowned group of companies regarding the club project. However, the Company is in process of re-installing, relocation and shifting the equipments within the factory premises of Plant II & III, to manufacture a range of products at the factory.

The Company also approached MSEB for reconnection of power supply to the factory and management is hopeful of restarting the operations. The company expects to complete the work at the earliest, and would soon take up production of certain range of new products at the Chemical division.

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.