Emerald Leasing Finance And Investment Co Ltd

₹ 31.4 -2.18%
02 Feb 12:59 p.m.
About

Emerald Leasing Finance and Investment Company Limited was incorporated in 1983. The Company is a NBFC registered with RBI engaged in the business of Commission income, Interest income and Dividend. The registered office of the company is in New Delhi. [1] [2]

Key Points

Products & Services
They provide financial services focusing on micro, small and medium enterprises and retail customers for finance. The Company is also involved in the syndication of big tickets loans for various financial institutions. [1]

  • Market Cap 94.8 Cr.
  • Current Price 31.4
  • High / Low 35.0 / 12.5
  • Stock P/E 34.5
  • Book Value 13.3
  • Dividend Yield 0.31 %
  • ROCE 12.8 %
  • ROE 9.30 %
  • Face Value 10.0

Pros

Cons

  • Promoter holding has decreased over last quarter: -2.56%
  • Company has a low return on equity of 9.15% over last 3 years.
  • Working capital days have increased from 1,174 days to 1,756 days

* 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: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
2.02 2.30 0.75 0.95 1.62 2.12 1.76 1.98 2.41 2.32 2.21 2.39 3.05
1.39 1.97 0.46 0.43 0.94 1.34 0.90 1.01 1.31 1.37 1.42 1.43 1.32
Operating Profit 0.63 0.33 0.29 0.52 0.68 0.78 0.86 0.97 1.10 0.95 0.79 0.96 1.73
OPM % 31.19% 14.35% 38.67% 54.74% 41.98% 36.79% 48.86% 48.99% 45.64% 40.95% 35.75% 40.17% 56.72%
0.00 0.02 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.01 0.03 0.03 0.00
Interest 0.09 0.18 0.10 0.09 0.10 0.11 0.12 0.10 0.13 0.16 0.19 0.19 0.23
Depreciation 0.00 0.03 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.04 0.00 0.00 0.00
Profit before tax 0.54 0.14 0.19 0.43 0.58 0.65 0.74 0.87 0.97 0.76 0.63 0.80 1.50
Tax % 20.37% -7.14% 26.32% 25.58% 25.86% 23.08% 25.68% 25.29% 24.74% 28.95% 25.40% 25.00% 25.33%
Net Profit 0.43 0.14 0.15 0.32 0.43 0.50 0.55 0.65 0.73 0.54 0.47 0.60 1.12
EPS in Rs 0.15 0.05 0.05 0.11 0.15 0.17 0.19 0.22 0.25 0.19 0.16 0.21 0.37
Raw PDF

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 TTM
0.89 0.77 1.73 4.38 6.70 7.83 5.45 8.51 9.97
0.75 0.61 1.44 3.51 4.91 5.75 3.03 4.54 5.54
Operating Profit 0.14 0.16 0.29 0.87 1.79 2.08 2.42 3.97 4.43
OPM % 15.73% 20.78% 16.76% 19.86% 26.72% 26.56% 44.40% 46.65% 44.43%
0.00 0.00 0.00 0.01 0.02 0.04 -0.02 -0.03 0.07
Interest 0.00 0.00 0.00 0.10 0.16 0.45 0.47 0.55 0.77
Depreciation 0.00 0.00 0.01 0.02 0.03 0.03 0.03 0.04 0.04
Profit before tax 0.14 0.16 0.28 0.76 1.62 1.64 1.90 3.35 3.69
Tax % 28.57% 31.25% 28.57% 26.32% 27.78% 21.34% 26.32% 25.97%
Net Profit 0.09 0.10 0.19 0.56 1.18 1.29 1.39 2.48 2.73
EPS in Rs 0.03 0.03 0.07 0.19 0.41 0.44 0.48 0.85 0.93
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 17.52% 6.50% 11.71%
Compounded Sales Growth
10 Years: %
5 Years: 38%
3 Years: 8%
TTM: 21%
Compounded Profit Growth
10 Years: %
5 Years: 67%
3 Years: 28%
TTM: 13%
Stock Price CAGR
10 Years: %
5 Years: 14%
3 Years: 63%
1 Year: 33%
Return on Equity
10 Years: %
5 Years: 10%
3 Years: 9%
Last Year: 9%

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 Sep 2022
3.05 3.05 3.05 3.05 9.04 9.04 9.04 29.04 29.04
Reserves 0.10 0.20 1.14 2.27 4.89 5.87 6.87 8.82 9.84
0.00 0.00 0.00 0.83 0.94 2.59 2.68 4.85 5.81
0.04 0.08 0.52 1.17 1.22 2.09 4.05 3.14 5.65
Total Liabilities 3.19 3.33 4.71 7.32 16.09 19.59 22.64 45.85 50.34
0.00 0.02 0.03 0.04 0.08 0.08 0.05 0.07 0.13
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.30 0.55
3.18 3.31 4.68 7.28 16.01 19.51 22.59 45.48 49.66
Total Assets 3.19 3.33 4.71 7.32 16.09 19.59 22.64 45.85 50.34

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
0.00 0.00 -0.48 0.08 -4.94 -3.71 2.58 -23.08
0.00 0.00 -0.92 -0.09 -0.07 -0.22 -0.05 -0.43
0.00 0.00 1.80 1.36 7.55 1.21 -0.04 21.40
Net Cash Flow 0.00 0.00 0.40 1.35 2.54 -2.72 2.49 -2.11

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 77.92 151.69 67.51 103.33 68.10 43.35 28.80 30.02
Inventory Days
Days Payable
Cash Conversion Cycle 77.92 151.69 67.51 103.33 68.10 43.35 28.80 30.02
Working Capital Days 1,053.99 1,516.88 822.83 375.83 582.37 753.77 1,012.62 1,755.95
ROCE % 5.00% 7.53% 16.63% 16.94% 12.91% 13.24% 12.82%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
66.42 66.42 66.42 66.42 66.42 73.26 73.26 73.26 72.51 70.36 70.36 67.80
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.66
33.58 33.58 33.58 33.58 33.58 26.74 26.74 26.74 27.49 29.64 29.63 31.54

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents