Empower India Ltd
Incorporated in 1981, Empower India Ltd is in the business of high end IT products[1]
- Market Cap ₹ 358 Cr.
- Current Price ₹ 3.08
- High / Low ₹ 3.86 / 0.23
- Stock P/E 304
- 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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: | 30% |
5 Years: | 75% |
3 Years: | 174% |
1 Year: | 927% |
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% |
Documents
Announcements
- Closure of Trading Window 1d
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 15 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2 Mar - Newspaper Advertisement published for Corrigendum to Postal Ballot Notice dated February 09, 2024.
- Corrigendum To The Notice Of Postal Ballot Dated February 09, 2024. 29 Feb
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
19 Feb - Newspaper Advertisement published for Corrigendum to Postal Ballot Notice dated February 09, 2024.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
-
Financial Year 2007
from bse
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