Emami Paper Mills Ltd

Emami Paper Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Emami Paper Mills Ltd

₹ 96.1 -1.07%
23 May - close price
emamipaper.in BSE: 533208 NSE: EMAMIPAP
About

Incorporated in 1981, Emami Paper Mills Ltd manufactures writing and printing paper, newsprint, and also packaging boards[1]

Key Points

Business Overview:[1]
EPML, part of Emami Group, manufactures newsprint, writing and printing paper, and Multilayer Coated Board. It is India's largest newsprint producer and the only manufacturer in Eastern India.

Website BSE NSE
  • Market Cap ₹ 581 Cr.
  • Current Price ₹ 96.1
  • High / Low ₹ 152 / 78.0
  • Stock P/E 22.4
  • Book Value ₹ 112
  • Dividend Yield 1.66 %
  • ROCE 6.69 %
  • ROE 4.31 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 0.86 times its book value
  • Company has been maintaining a healthy dividend payout of 20.9%

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 4.94% over past five years.
  • Company has a low return on equity of 11.7% over last 3 years.
  • Contingent liabilities of Rs.180 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.

Peer comparison

Sector: Paper Industry: Paper

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
568.81 598.07 612.43 564.91 552.30 539.25 436.64 515.26 484.47 503.69 495.09 454.31 474.95
473.96 494.28 547.41 531.00 533.36 504.21 384.79 433.82 414.45 459.69 457.83 424.23 443.84
Operating Profit 94.85 103.79 65.02 33.91 18.94 35.04 51.85 81.44 70.02 44.00 37.26 30.08 31.11
OPM % 16.68% 17.35% 10.62% 6.00% 3.43% 6.50% 11.87% 15.81% 14.45% 8.74% 7.53% 6.62% 6.55%
-5.63 0.42 0.37 0.60 0.99 0.46 0.21 0.84 1.81 0.65 0.57 1.49 1.75
Interest 20.17 15.91 13.80 15.50 18.14 20.11 17.41 16.24 15.50 14.63 14.79 16.61 15.80
Depreciation 20.95 16.50 16.72 17.08 17.29 13.61 12.49 13.24 20.93 12.56 12.91 13.17 13.05
Profit before tax 48.10 71.80 34.87 1.93 -15.50 1.78 22.16 52.80 35.40 17.46 10.13 1.79 4.01
Tax % 23.74% 24.79% 28.22% 26.94% -27.29% 25.28% 25.99% 25.44% 23.19% 26.69% 25.07% 5.03% 2.24%
36.68 54.00 25.03 1.41 -11.27 1.33 16.40 39.37 27.19 12.80 7.59 1.70 3.92
EPS in Rs 6.06 8.93 4.14 0.23 -1.86 0.22 2.71 6.51 4.49 2.12 1.25 0.28 0.65
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
547 521 539 1,140 1,356 1,538 1,515 1,216 1,958 2,381 1,994 1,928
476 470 491 1,012 1,195 1,300 1,307 1,038 1,644 2,159 1,758 1,786
Operating Profit 70 51 47 128 161 239 209 178 314 222 236 142
OPM % 13% 10% 9% 11% 12% 16% 14% 15% 16% 9% 12% 7%
3 8 6 24 11 4 -23 92 -4 2 3 4
Interest 19 15 16 70 84 107 117 95 83 63 67 61
Depreciation 32 27 27 56 64 69 73 72 74 68 60 52
Profit before tax 23 17 11 26 24 66 -5 103 153 93 112 33
Tax % 20% 30% -158% 27% 32% 34% 131% 50% 25% 26% 25% 22%
19 12 28 19 16 44 -10 51 115 69 84 26
EPS in Rs 3.08 2.01 4.61 3.15 2.71 7.27 -1.73 8.44 18.98 11.43 13.93 4.30
Dividend Payout % 20% 30% 13% 19% 44% 16% 0% 0% 8% 14% 11% 37%
Compounded Sales Growth
10 Years: 14%
5 Years: 5%
3 Years: -1%
TTM: -3%
Compounded Profit Growth
10 Years: 11%
5 Years: 20%
3 Years: -40%
TTM: -69%
Stock Price CAGR
10 Years: 9%
5 Years: 8%
3 Years: -15%
1 Year: -11%
Return on Equity
10 Years: 11%
5 Years: 13%
3 Years: 12%
Last Year: 4%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 12 12 12 12 12 12 12 12 12 12 12 12
Reserves 306 359 376 222 231 246 207 284 397 443 518 666
598 897 1,135 1,392 1,530 1,548 1,401 1,151 1,029 1,102 850 769
81 142 134 186 191 305 298 341 340 419 334 370
Total Liabilities 997 1,409 1,658 1,812 1,964 2,111 1,918 1,788 1,779 1,976 1,714 1,817
452 448 1,195 1,220 1,282 1,297 1,298 1,225 1,161 1,148 1,085 1,059
CWIP 167 620 5 5 9 103 1 0 31 4 10 4
Investments 1 1 1 56 56 44 24 54 49 39 45 59
377 341 458 532 618 667 595 509 538 785 574 695
Total Assets 997 1,409 1,658 1,812 1,964 2,111 1,918 1,788 1,779 1,976 1,714 1,817

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
95 38 -80 -15 69 275 313 246 329 32 351 44
-116 -419 -102 -60 -124 -157 31 -7 -34 -24 -10 -17
110 307 167 30 39 -123 -335 -246 -307 -9 -336 -32
Net Cash Flow 90 -74 -14 -45 -16 -4 10 -7 -12 -0 5 -5

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 31 31 70 48 60 50 50 60 41 40 48 48
Inventory Days 87 136 192 117 111 133 111 108 67 91 69 100
Days Payable 30 83 84 42 36 75 76 88 47 46 33 39
Cash Conversion Cycle 87 84 178 123 135 107 86 80 61 84 84 109
Working Capital Days 27 24 89 77 82 58 44 74 61 79 70 92
ROCE % 5% 2% 2% 6% 6% 10% 8% 8% 17% 10% 12% 7%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.97% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98%
0.50% 0.52% 0.52% 0.52% 0.52% 0.50% 0.50% 0.50% 0.50% 0.57% 0.56% 0.55%
4.29% 4.29% 4.29% 4.29% 4.29% 4.32% 3.81% 3.01% 1.03% 0.58% 0.00% 0.00%
20.24% 20.21% 20.21% 20.22% 20.21% 20.20% 20.71% 21.51% 23.49% 23.88% 24.48% 24.47%
No. of Shareholders 12,93612,77212,91113,26413,23913,07213,08714,40916,32519,21121,27521,138

* 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

Announcements

Annual reports

Credit ratings