Emami Paper Mills Ltd - Stock Valuation and Financial Performance

BSE: 533208 | NSE: EMAMIPAP | Paper & Paper Products | Small Cap

Emami Paper Mills Share Price

116.80 -4.45 -3.67%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Emami Paper Mills

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Emami Paper Mills stock performance -

mw4me loader
P/E Ratio (SA):
8.13
Market Cap:
706.6 Cr.
52-wk low:
97.4
52-wk high:
152

Is Emami Paper Mills Ltd an attractive stock to invest in?

1. Is Emami Paper Mills Ltd a good quality company?

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

2. Is Emami Paper Mills Ltd undervalued or overvalued?

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

3. Is Emami Paper Mills Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Emami Paper Mills Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Emami Paper Mills:

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 Paper Mills 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 % 4.1%2.4%6.1%6.3%10.1%7%12.9%16.4%10.5%12.2%-
Value Creation
Index
-0.7-0.8-0.6-0.6-0.3-0.5-0.10.2-0.3-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5215391,1401,3561,5381,5151,2161,9582,3811,9941,977
Sales YoY Gr.-3.4%111.6%19%13.4%-1.5%-19.7%61%21.6%-16.3%-
Adj EPS 1.33.90.82.29.65.4-220.412.813.914.4
YoY Gr.-209.5%-79.4%174.1%330.2%-43.3%-136.9%NA-37.1%8.3%-
BVPS (₹) 61.364.238.840.242.736.248.967.775.287.793.3
Adj Net
Profit
7.723.84.913.457.832.8-12.112377.78487
Cash Flow from Ops. 38.4-79.7-14.868.727531324632932.5351-
Debt/CF from Ops. 21.7-13.5-94.322.35.64.53.72.426.51.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 16.1%5.3%17.9%-16.3%
Adj EPS 30.5%7.8%NA8.3%
BVPS4.1%15.5%21.5%16.6%
Share Price 9.8% 10.2% -4.1% -6.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
1.95.41.45.623.113.8-3.220.711.511.415.9
Op. Profit
Mgn %
9.98.811.311.616.916.114.616.49.911.911.8
Net Profit
Mgn %
1.54.40.413.82.2-16.33.34.24.4
Debt to
Equity
1.92.45.96.366.41.71.21.20.80.3
Working Cap
Days
1582081351471491481619610112357
Cash Conv.
Cycle
619174908570734455752

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 15.90%

Sales growth is growing at healthy rate in last 3 years 17.91%

Debt to equity has declined versus last 3 years average to 0.78

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -5.67%

Latest Financials - Emami Paper Mills Ltd.

Standalone Consolidated
TTM EPS (₹) 14.4 -
TTM Sales (₹ Cr.) 1,977 -
BVPS (₹.) 93.3 -
Reserves (₹ Cr.) 539 -
P/BV 1.25 -
PE 8.13 -
From the Market
52 Week Low / High (₹) 97.35 / 151.95
All Time Low / High (₹) 20.65 / 288.00
Market Cap (₹ Cr.) 707
Equity (₹ Cr.) 12.1
Face Value (₹) 2
Industry PE 11.5

Management X-Ray of Emami Paper Mills:

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 Paper Mills

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
Sales5215391,1401,3561,5381,5151,2161,9582,3811,994
Operating Expenses 4704921,0121,1991,3001,3071,0391,6442,1591,758
Manufacturing Costs10097185219240216158211266237
Material Costs3093287138559129157531,2341,6471,306
Employee Cost 31345862677064798183
Other Costs 293257628110664120166131
Operating Profit 5147128157239209177314222236
Operating Profit Margin (%) 9.9%8.8%11.2%11.6%15.5%13.8%14.6%16.0%9.3%11.9%
Other Income 20132415111121223
Interest 2723708411412596836367
Depreciation 27275664697372746860
Exceptional Items 00000-2772-600
Profit Before Tax 1711262466-510315393112
Tax 5-177822652392428
Profit After Tax 1228191644-10511156984
PAT Margin (%) 2.3%5.2%1.7%1.2%2.9%-0.7%4.2%5.9%2.9%4.2%
Adjusted EPS (₹)1.33.83.22.77.3-1.78.419.011.413.9
Dividend Payout Ratio (%)46%16%38%44%17%0%0%8%14%11%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 432450234243258219539653699774
Share Capital 737312121212256256256256
Reserves 359376222231246207284397443518
Minority Interest0000000000
Debt7649761,2761,3761,3751,245704657716496
Long Term Debt654707918962894780405348275230
Short Term Debt110269358414481465299310441266
Trade Payables71758285188190182159209117
Others Liabilities 142157220261289264363310352328
Total Liabilities 1,4091,6581,8121,9642,1111,9181,7881,7791,9761,714

Fixed Assets

Gross Block7201,4941,2761,4021,4861,5601,5581,5661,6181,590
Accumulated Depreciation27229956120189261333405470505
Net Fixed Assets4481,1951,2201,2821,2971,2981,2251,1611,1481,085
CWIP 6205591031031410
Investments 115656442454493945
Inventories116173229261332278223227409247
Trade Receivables44103149221209209201218263261
Cash Equivalents 96813416102014205
Others Assets8510212011911586729111461
Total Assets 1,4091,6581,8121,9642,1111,9181,7881,7791,9761,714

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 38-80-156927531324632932351
PBT 1711262466-510315393112
Adjustment 36369514216524057172146128
Changes in Working Capital -12-124-131-905780844-188121
Tax Paid -3-3-5-8-13-23-1-18-10
Cash Flow From Investing Activity -419-102-60-124-15731-7-34-24-10
Capex -464-117-63-126-157-39-8-34-24-11
Net Investments 0022000000
Others 4515001701111
Cash Flow From Financing Activity 3071673039-123-335-246-307-9-336
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 26537-862-86-209-2-145-66-80
Interest Paid -20-19-57-65-91-80-80-78-56-65
Dividend Paid -4-4-4-9-9-90-10-15-15
Others 661531005163-37-164-74128-176
Net Cash Flow -74-14-45-16-410-7-1205
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)3.577.366.136.8617.56-4.3819.8332.551617.1
ROCE (%)4.072.46.116.3310.17.0112.9416.3710.4512.21
Asset Turnover Ratio0.440.360.680.720.760.750.661.11.271.08
PAT to CFO Conversion(x)3.17-2.86-0.794.316.25N/A4.822.860.464.18
Working Capital Days
Receivable Days31493950515062393748
Inventory Days65976265707475424960
Payable Days57814036557690504146

Emami Paper Mills Ltd Stock News

Emami Paper Mills Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Emami Paper Mills on 20-Dec-2024 16:59 is ₹116.8.
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 20-Dec-2024 16:59 the market cap of Emami Paper Mills stood at ₹706.6.
The latest P/E ratio of Emami Paper Mills as of 20-Dec-2024 16:59 is 8.13.
The latest P/B ratio of Emami Paper Mills as of 20-Dec-2024 16:59 is 1.25.
The 52-week high of Emami Paper Mills is ₹151.9 and the 52-week low is ₹97.35.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emami Paper Mills is ₹1,977 ( Cr.) .

About Emami Paper Mills Ltd

No data to display
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.