Emergent Industrial Solutions Ltd

About [ edit ]

Emergent Global Edu & Services is engaged in the business of trading activities of Coal, Coke, Manganese ore, other Metal Products and Educations services.

  • Market Cap 63.8 Cr.
  • Current Price 140
  • High / Low 147 / 116
  • Stock P/E 17.4
  • Book Value 38.6
  • Dividend Yield 0.00 %
  • ROCE 4.37 %
  • ROE 2.98 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter

Cons

  • Stock is trading at 3.62 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 2.84% for last 3 years.
  • Earnings include an other income of Rs.3.00 Cr.

Peer comparison

Sector: Education Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
0.10 -0.00 -0.00 1.92 90.72 32.43 76.60 15.60 41.16 140.81 73.77 183.87
0.19 0.14 0.16 2.12 92.04 32.98 76.01 15.75 41.64 139.69 73.17 182.94
Operating Profit -0.09 -0.14 -0.16 -0.20 -1.32 -0.55 0.59 -0.15 -0.48 1.12 0.60 0.93
OPM % -90.00% -10.42% -1.46% -1.70% 0.77% -0.96% -1.17% 0.80% 0.81% 0.51%
Other Income 0.27 0.27 0.39 0.29 1.89 1.06 -0.34 0.24 0.28 0.58 0.82 1.32
Interest -0.00 -0.00 -0.00 -0.00 0.07 0.02 0.01 0.01 -0.00 -0.00 -0.00 0.25
Depreciation -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 0.01 0.01 0.01 0.02
Profit before tax 0.18 0.13 0.23 0.09 0.50 0.49 0.24 0.08 -0.21 1.69 1.41 1.98
Tax % 27.78% 23.08% 26.09% 22.22% 62.00% 28.57% 20.83% 37.50% 33.33% 24.85% 25.53% 24.24%
Net Profit 0.12 0.10 0.17 0.06 0.19 0.35 0.19 0.05 -0.14 1.26 1.05 1.50
EPS in Rs 0.26 0.22 0.37 0.13 0.42 0.77 0.42 0.11 -0.31 2.76 2.30 3.28

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
1 1 1 1 1 1 0 0 93 166 440
0 1 0 1 1 1 0 1 94 166 437
Operating Profit 0 0 1 0 -0 0 -0 -0 -2 -1 2
OPM % 24% 31% 56% 25% -32% 6% -345% -400% -2% -0% 0%
Other Income -0 -0 -0 0 0 -0 1 1 3 1 3
Interest 0 -0 -0 -0 -0 -0 -0 -0 0 0 0
Depreciation -0 0 0 -0 0 0 0 0 0 0 0
Profit before tax 0 0 1 0 -0 -0 1 0 1 1 5
Tax % 86% 31% 34% 31% 32% -16% 33% 33% 45% 27%
Net Profit 0 0 0 0 -0 -0 0 0 1 0 4
EPS in Rs 0.02 0.46 0.83 0.44 -0.63 -0.46 0.74 0.61 1.14 0.98 8.03
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years:%
5 Years:174%
3 Years:1047%
TTM:104%
Compounded Profit Growth
10 Years:%
5 Years:29%
3 Years:10%
TTM:371%
Stock Price CAGR
10 Years:23%
5 Years:3%
3 Years:3%
1 Year:26%
Return on Equity
10 Years:%
5 Years:2%
3 Years:3%
Last Year:3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5 5 5 5 5 5 5 5 5 5 5
Reserves 9 9 9 10 9 9 10 10 10 11 13
Borrowings -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
0 0 0 0 0 0 0 0 21 328 187
Total Liabilities 14 14 15 15 14 14 14 15 36 344 205
0 0 -0 -0 0 0 0 0 0 0 0
CWIP -0 0 0 0 1 1 1 1 -0 -0 -0
Investments 1 -0 0 -0 -0 -0 1 -0 -0 -0 -0
13 13 14 14 13 13 13 14 36 344 204
Total Assets 14 14 15 15 14 14 14 15 36 344 205

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-1 -1 -1 -1 -1 -1 -0 -1 9 -6
-12 2 1 1 -0 10 1 -0 11 -8
13 -0 -0 -0 -0 -0 -0 -0 -0 -0
Net Cash Flow -0 1 0 0 -2 9 1 -1 21 -14

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 2% 4% 2% -3% 0% 4% 3% 8% 4%
Debtor Days 63 -0 -0 -0 -0 -0 -0 -0 -0 -0
Inventory Turnover 17.66 18.98

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
73.84 73.84 73.84 73.84 73.84 73.84 73.84 73.84 73.84 73.84 73.84 73.84
9.30 9.30 9.30 9.30 9.30 9.30 9.30 9.30 9.30 9.30 9.30 9.30
16.86 16.86 16.86 16.86 16.86 16.86 16.86 16.86 16.86 16.86 16.86 16.86

Documents