Emami Paper Mills Ltd
₹ 119
0.93%
30 May
- close price
About
Emami Paper Mills Limited is engaged in production of Newsprint, Writing & Printing Paper and Multilayer Coated High-end Packaging Boards. [1]
Key Points
- 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
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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
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% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
16h - In compliance with Regulation 24A of SEBI (LODR) Regulations, 2015, we are submitting herewith the Secretarial Compliance Report of the Company for the year ended …
-
Announcement under Regulation 30 (LODR)-Change in Directorate
1d - May,2023 based on the recommendation of the Nomination & Remuneration Committee and the Audit Committee re-appointed Shri Manish Goenka (DIN 00363093) as Whole-time Director of …
- Corporate Action-Board approves Dividend 1d
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 May - Newspaper publication - Audited Standalone Financial Results for the fourth quarter and year ended 31st March,2023.
-
General Updates
26 May - Submission of Disclosures of Related Party Transactions of the Company for the period of 6 months ended 31st March, 2023.
Annual reports
-
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 2011
from bse
-
Financial Year 2010
from bse
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]