Emami Paper Mills Ltd

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

Emami Paper Mills Ltd

₹ 119 0.93%
30 May - close price
emamipaper.in BSE: 533208 NSE : EMAMIPAP
About

Emami Paper Mills Limited is engaged in production of Newsprint, Writing & Printing Paper and Multilayer Coated High-end Packaging Boards. [1]

Key Points

Products
The Co. has a diversified portfolio of paper products with presence in Newsprint (NP), Printing & Writing Paper (PWP), Kraft Paper (KP) and paper board.
The co. offers superior quality of paper in a grammage range of 40 to 450GSM (Grams Per Square meter). They also manufacture finest quality Recycled Virgin Top Gray Back board – Emami EcoStrong, Folding Box Board- Emami MaxoFold, Coated Bleached Board – Emami GlamKot and White Top Kraft Liner in the grammage range of 170 to 450 GSM. [1]

Website BSE NSE
  • Market Cap ₹ 721 Cr.
  • Current Price ₹ 119
  • High / Low ₹ 195 / 100
  • Stock P/E 10.4
  • Book Value ₹ 115
  • Dividend Yield 1.34 %
  • ROCE 10.4 %
  • ROE 10.2 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 1.03 times its book value
  • Company has delivered good profit growth of 35.2% CAGR over last 5 years

Cons

  • Company has a low return on equity of 9.39% 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.

Peer comparison

Sector: Paper Industry: Paper

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
375 206 285 314 411 429 441 519 569 598 612 565 533
332 172 238 269 344 348 374 448 474 494 547 531 514
Operating Profit 42 34 47 44 68 81 67 71 95 104 65 34 19
OPM % 11% 17% 16% 14% 16% 19% 15% 14% 17% 17% 11% 6% 4%
-26 0 1 2 74 0 0 1 -6 0 0 1 1
Interest 40 27 24 23 21 20 19 23 20 16 14 16 18
Depreciation 19 18 18 18 18 18 18 18 21 16 17 17 17
Profit before tax -43 -11 6 5 102 44 31 31 48 72 35 2 -16
Tax % 28% 33% -34% 42% 54% 27% 25% 25% 24% 25% 28% 27% 27%
Net Profit -31 -7 8 3 47 32 23 23 37 54 25 1 -11
EPS in Rs -5.13 -1.20 1.34 0.48 7.81 5.29 3.79 3.84 6.06 8.93 4.14 0.23 -1.86
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
495 510 547 521 539 1,140 1,356 1,538 1,515 1,216 1,958 2,308
432 438 476 470 491 1,012 1,195 1,300 1,307 1,038 1,644 2,086
Operating Profit 64 72 70 51 47 128 161 239 209 178 314 222
OPM % 13% 14% 13% 10% 9% 11% 12% 16% 14% 15% 16% 10%
6 2 3 8 6 24 11 4 -23 92 -4 2
Interest 31 30 19 15 16 70 84 107 117 95 82 63
Depreciation 27 30 32 27 27 56 64 69 73 72 74 68
Profit before tax 12 13 23 17 11 26 24 66 -5 103 153 93
Tax % 28% 11% 20% 30% -158% 27% 32% 34% -131% 50% 25% 26%
Net Profit 8 12 19 12 28 19 16 44 -10 51 115 69
EPS in Rs 1.37 1.91 3.08 2.01 4.61 3.15 2.71 7.27 -1.73 8.44 18.98 11.43
Dividend Payout % 44% 31% 20% 30% 13% 19% 44% 16% 0% 0% 8% 14%
Compounded Sales Growth
10 Years: 16%
5 Years: 11%
3 Years: 15%
TTM: 18%
Compounded Profit Growth
10 Years: 20%
5 Years: 35%
3 Years: 87%
TTM: -42%
Stock Price CAGR
10 Years: 17%
5 Years: -12%
3 Years: 20%
1 Year: -19%
Return on Equity
10 Years: 6%
5 Years: 8%
3 Years: 9%
Last Year: 10%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
12 32 55 73 73 12 301 311 322 256 256 12
Reserves 161 228 306 359 376 222 231 246 207 284 397 687
510 472 556 835 1,074 1,392 1,242 1,249 1,091 908 786 858
60 86 123 203 196 186 480 604 608 585 584 419
Total Liabilities 743 798 997 1,409 1,658 1,812 1,964 2,111 1,918 1,788 1,779 1,976
442 437 452 448 1,195 1,220 1,282 1,297 1,298 1,225 1,161 1,148
CWIP 70 89 167 620 5 5 9 103 1 0 31 4
Investments 1 1 1 1 1 56 56 44 24 54 49 39
231 272 377 341 458 532 618 667 595 509 538 785
Total Assets 743 798 997 1,409 1,658 1,812 1,964 2,111 1,918 1,788 1,779 1,976

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
58 88 95 38 -80 -15 69 275 313 246 329 32
-109 -24 -116 -419 -102 -60 -124 -157 31 -7 -34 -24
70 -12 110 307 167 30 39 -123 -335 -246 -307 -9
Net Cash Flow 19 52 90 -74 -14 -45 -16 -4 10 -7 -12 -0

Ratios

Figures in Rs. Crores

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 37 34 31 31 70 48 60 50 50 60 41 42
Inventory Days 100 97 87 136 192 117 111 133 111 108 67 89
Days Payable 12 18 30 83 84 42 36 75 76 88 47 45
Cash Conversion Cycle 125 113 87 84 178 123 135 107 86 80 61 85
Working Capital Days 40 31 27 24 89 77 82 58 44 74 61 82
ROCE % 7% 6% 5% 2% 2% 6% 6% 10% 8% 8% 17% 10%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.98 74.98 74.98
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.52 0.52 0.52
6.78 6.72 6.68 6.68 6.64 4.42 4.42 4.29 4.29 4.29 4.29 4.29
17.75 17.81 17.84 17.84 17.89 20.11 20.11 20.24 20.24 20.21 20.21 20.22

* 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