Empower India Ltd
Incorporated in 1981, Empower India Ltd is in the business of high end IT products[1]
- Market Cap ₹ 254 Cr.
- Current Price ₹ 2.18
- High / Low ₹ 3.86 / 1.35
- Stock P/E 25.1
- Book Value ₹ 2.61
- Dividend Yield 0.00 %
- ROCE 2.36 %
- ROE 2.33 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Stock is trading at 0.85 times its book value
- Company has delivered good profit growth of 197% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 15.0%
- Company has a low return on equity of 0.81% over last 3 years.
- Earnings include an other income of Rs.3.23 Cr.
* 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
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|
107 | 103 | 90 | 28 | 1 | 0 | 0 | 6 | 10 | 117 | 188 | |
107 | 103 | 85 | 28 | 1 | 0 | 0 | 6 | 10 | 113 | 181 | |
Operating Profit | 0 | -0 | 5 | 0 | -0 | -0 | -0 | -0 | 0 | 4 | 7 |
OPM % | 0% | -0% | 6% | 0% | -20% | -483% | -1% | 2% | 3% | 4% | |
0 | 0 | 0 | 0 | 0 | -13 | -8 | 0 | 0 | 3 | 3 | |
Interest | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 |
Profit before tax | -0 | -0 | 0 | -0 | 0 | -13 | -15 | -0 | 0 | 7 | 10 |
Tax % | -179% | 43% | 69% | 0% | 25% | 0% | 0% | 0% | 20% | 1% | |
0 | -0 | 0 | -0 | 0 | -13 | -8 | -0 | 0 | 7 | 10 | |
EPS in Rs | 0.00 | -0.00 | 0.00 | -0.00 | 0.00 | -0.12 | -0.07 | -0.00 | 0.00 | 0.06 | 0.09 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 163% |
3 Years: | % |
TTM: | 891% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 197% |
3 Years: | 302% |
TTM: | 855% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 63% |
3 Years: | 145% |
1 Year: | 65% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 0% |
3 Years: | 1% |
Last Year: | 2% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 |
Reserves | 222 | 247 | 239 | 222 | 222 | 151 | 142 | 176 | 176 | 183 | 188 |
0 | 43 | 42 | 170 | 166 | 166 | 0 | 0 | 1 | 0 | 21 | |
43 | 63 | 86 | 48 | 34 | 28 | 2 | 4 | 5 | 16 | 45 | |
Total Liabilities | 381 | 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 370 |
0 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
CWIP | 0 | 0 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 272 | 256 | 254 | 273 | 273 | 230 | 197 | 208 | 207 | 200 | 198 |
109 | 107 | 116 | 283 | 265 | 231 | 64 | 89 | 92 | 116 | 173 | |
Total Assets | 381 | 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 370 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
15 | 8 | 5 | -10 | -1 | 14 | -23 | -16 | -1 | -6 | |
-17 | -31 | -7 | -34 | 5 | -15 | 189 | 189 | 1 | 8 | |
0 | 25 | 1 | 42 | -4 | -0 | -166 | -166 | 1 | -1 | |
Net Cash Flow | -2 | 2 | -0 | -2 | 0 | -1 | -0 | 8 | 0 | 1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 50 | 2 | 2 | 131 | 202 | 0 | 0 | 0 | 14 | |
Inventory Days | 12 | 14 | 19 | 69 | 2,144 | 301 | 206 | 19 | ||
Days Payable | 145 | 124 | 183 | 628 | 14,156 | 236 | 178 | 52 | ||
Cash Conversion Cycle | -83 | -108 | -162 | -429 | -11,809 | 0 | 66 | 28 | -19 | |
Working Capital Days | -83 | -108 | -171 | 1,780 | 53,822 | 856,898 | 79 | 33 | -7 | |
ROCE % | -0% | 1% | 0% | 0% | -0% | -2% | -0% | 0% | 2% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
17h - Newspaper publication for Public Notice regarding loss of Share Certificates.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 28 Nov
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
18 Nov - Newspaper publication of Unaudited Financial Result for the quarter and half year ended September 30, 2024. Please take the above cited information in your records.
-
Board Meeting Outcome for Outcome Of Board Meeting Held On November 14, 2024 - Approval Of Unaudited Financial Results As On September 30, 2024.
14 Nov - Approval of unaudited financial results for Q2 FY2024.
Annual reports
-
Financial Year 2024
from bse
-
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
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