Empower India Ltd

Empower India Ltd

₹ 3.15 1.94%
23 Feb - close price
About

Incorporated in 1981, Empower India Ltd is in the business of high end IT products[1]

Key Points

Services Offered:[1][2][3]
EIL is a digital solutions provider which
is in the business of trading in IT related products and other peripherals etc. It is
also into other business through its subsidiaries viz.
a) Empower Bollywood:[4]
Company has various service portfolios viz, CINE Rank, CINE League, CINE Showcase, CINE Talent, CINE Business Pulse, CINE Leads, CINE Filter, CINE Project Pulse, CINE Talent Pool for giving a platform to connect Actors, Musicians, Singers, Dancers, standup comedians, models, script-writers, etc. with entertainment industry
b) Empower Biz:[5]
Company’s Business Intelligence App (Empower Biz) stores and shares business cards on mobile phone along with other features
c) Empower TradEX:[6]
It is an online platform where a manufacturer, retailer, wholesaler, Service provider or an end chain consumer, can connect with each other to trade or exchange goods or services among themselves
d) Empower E-Ventures LLP

  • Market Cap 367 Cr.
  • Current Price 3.15
  • High / Low 3.15 / 0.16
  • Stock P/E 311
  • Book Value 2.53
  • Dividend Yield 0.00 %
  • ROCE 0.08 %
  • ROE 0.06 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company's working capital requirements have reduced from 49.8 days to 26.6 days

Cons

  • Promoter holding is low: 15.0%
  • Company has a low return on equity of 0.00% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 2.38 2.00 1.99 2.81 0.64 4.30 1.98 3.47 8.78 2.94
0.01 0.03 0.03 2.25 2.05 2.13 2.71 0.60 4.28 1.93 3.06 8.13 2.84
Operating Profit -0.01 -0.03 -0.03 0.13 -0.05 -0.14 0.10 0.04 0.02 0.05 0.41 0.65 0.10
OPM % 5.46% -2.50% -7.04% 3.56% 6.25% 0.47% 2.53% 11.82% 7.40% 3.40%
-7.76 1.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -7.77 1.86 -0.03 0.13 -0.05 -0.14 0.10 0.04 0.02 0.06 0.41 0.65 0.10
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% 0.00%
-7.77 1.86 -0.03 0.13 -0.05 -0.14 0.10 0.04 0.02 0.02 0.41 0.65 0.10
EPS in Rs -0.07 0.02 -0.00 0.00 -0.00 -0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
152.41 129.27 86.73 107.40 102.59 90.36 28.09 0.92 0.00 0.00 6.36 9.73 17.17
150.78 130.62 86.43 107.13 102.30 90.00 28.02 1.10 0.34 0.10 6.45 9.52 15.96
Operating Profit 1.63 -1.35 0.30 0.27 0.29 0.36 0.07 -0.18 -0.34 -0.10 -0.09 0.21 1.21
OPM % 1.07% -1.04% 0.35% 0.25% 0.28% 0.40% 0.25% -19.57% -1.42% 2.16% 7.05%
0.00 -4.39 -49.16 0.43 0.10 0.00 0.06 0.23 -14.16 -8.39 0.00 0.02 0.02
Interest 0.00 0.02 0.02 0.01 0.01 0.01 0.06 0.01 0.01 0.00 0.00 0.01 0.01
Depreciation 1.58 0.95 0.58 0.88 0.12 0.12 0.12 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.05 -6.71 -49.46 -0.19 0.26 0.23 -0.05 0.04 -14.51 -8.49 -0.09 0.22 1.22
Tax % 260.00% -2.24% 0.20% 178.95% 23.08% 39.13% 0.00% 25.00% 0.00% 0.00% 0.00% 18.18%
-0.07 -6.87 -49.35 0.15 0.19 0.14 -0.05 0.03 -14.51 -8.49 -0.09 0.18 1.18
EPS in Rs -0.00 -0.06 -0.42 0.00 0.00 0.00 -0.00 0.00 -0.12 -0.07 -0.00 0.00 0.01
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -23%
5 Years: -19%
3 Years: %
TTM: 76%
Compounded Profit Growth
10 Years: 8%
5 Years: 41%
3 Years: 36%
TTM: 5800%
Stock Price CAGR
10 Years: 28%
5 Years: 75%
3 Years: 176%
1 Year: 2000%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: 0%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 107.01 116.38 116.38 116.38 116.38 116.38 116.38 116.38 116.38 116.38 116.38 116.38 116.38
Reserves 215.31 271.27 221.92 222.07 222.26 222.40 222.35 222.38 149.97 141.48 176.50 176.68 177.74
0.00 0.00 0.00 0.00 0.00 0.00 170.05 166.02 166.00 0.00 0.00 0.00 0.00
157.20 106.82 56.98 42.59 25.19 37.64 48.25 34.98 29.08 2.79 4.01 4.62 4.39
Total Liabilities 479.52 494.47 395.28 381.04 363.83 376.42 557.03 539.76 461.43 260.65 296.89 297.68 298.51
2.39 1.45 0.88 0.00 0.24 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 348.93 335.35 254.89 272.40 269.00 273.49 274.32 274.32 230.47 196.75 208.23 207.15 202.49
128.20 157.67 139.51 108.64 94.59 102.81 282.71 265.44 230.96 63.90 88.66 90.53 96.02
Total Assets 479.52 494.47 395.28 381.04 363.83 376.42 557.03 539.76 461.43 260.65 296.89 297.68 298.51

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-22.26 -32.78 -78.91 14.88 -3.29 3.65 0.80 -1.20 13.05 -23.31 11.47 0.74
22.77 20.83 80.61 -17.30 3.14 -3.65 -169.82 5.31 -14.07 189.27 -11.47 -0.73
0.00 0.00 0.00 0.00 0.00 0.00 169.99 -4.03 0.00 -166.00 0.00 0.00
Net Cash Flow 0.51 -11.95 1.70 -2.42 -0.15 0.00 0.97 0.08 -1.02 -0.05 0.00 0.02

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 134.90 230.12 170.82 49.89 1.92 2.18 130.59 202.34 0.00 0.00
Inventory Days 13.29 9.62 14.56 11.69 13.66 19.00 68.60 2,144.38 301.45 205.98
Days Payable 155.53 272.81 243.69 144.95 89.33 152.25 637.12 14,450.68 227.40 172.83
Cash Conversion Cycle -7.33 -33.07 -58.31 -83.37 -73.75 -131.07 -437.94 -12,103.97 74.05 33.15
Working Capital Days -52.81 -60.42 -49.53 -82.92 -73.68 -130.51 1,769.00 53,460.60 72.89 26.63
ROCE % 0.02% -0.38% 0.03% -0.05% 0.08% 0.07% 0.00% 0.01% -0.07% -0.03% -0.03% 0.08%

Shareholding Pattern

Numbers in percentages

16 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
15.02% 15.02% 15.02% 15.02% 15.02% 15.02% 15.02% 15.02% 15.02% 15.02% 15.02% 15.02%
84.98% 84.98% 84.98% 84.98% 84.98% 84.98% 84.98% 84.98% 85.00% 84.97% 84.98% 84.99%
No. of Shareholders 10,31910,31510,34210,35210,70010,86510,90410,94910,88811,40821,18865,900

Documents