Emami Paper Mills Ltd
₹ 96.1
-1.07%
23 May
- close price
About
Incorporated in 1981, Emami Paper Mills Ltd manufactures writing and printing paper, newsprint, and also packaging boards[1]
Key Points
- 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
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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
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% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2d - Submission of newspaper clippings of the publication of the Audited Financial Results for the fourth quarter and year ended 31st March,2025 as published in Business …
-
Announcement Under Regulation 30 Of SEBI (LODR) Regulations,2015
20 May - Emami Paper approved FY25 audited results, recommended 80% equity dividend, appointed auditors, and changed CFO designation.
-
Announcement under Regulation 30 (LODR)-Change in Directorate
20 May - Emami Paper approved FY25 audited results, recommended dividends, appointed auditors, re-appointed director, and changed CFO designation.
-
Announcement under Regulation 30 (LODR)-Change in Management
20 May - Approved FY25 audited results; recommended 80% equity, 8% preference dividend; appointed auditors; CFO designation changed.
-
Announcement under Regulation 30 (LODR)-Change in Management
20 May - Emami Paper approved FY25 audited results, recommended dividends, appointed auditors, re-appointed director, and confirmed CFO.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
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
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.