Emami Paper Mills Ltd

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

Emami Paper Mills Ltd

₹ 84.2 -0.66%
16 Jun - 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 ₹ 510 Cr.
  • Current Price ₹ 84.2
  • High / Low ₹ 123 / 55.0
  • Stock P/E 8.19
  • Book Value ₹ 95.1
  • Dividend Yield 1.90 %
  • ROCE 11.4 %
  • ROE 11.4 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 0.89 times its book value
  • Company has been maintaining a healthy dividend payout of 26.8%

Cons

  • The company has delivered a poor sales growth of 9.41% over past five years.
  • Company has a low return on equity of 11.0% over last 3 years.
  • Contingent liabilities of Rs.182 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

Commodities Forest Materials Paper, Forest & Jute Products Paper & Paper Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
552 539 437 515 484 504 495 454 475 460 451 500 496
533 504 385 434 414 460 458 424 444 422 414 440 434
Operating Profit 19 35 52 81 70 43 37 30 31 38 36 60 62
OPM % 3% 6% 12% 16% 14% 9% 8% 7% 7% 8% 8% 12% 13%
1 0 0 1 2 1 1 1 2 2 5 -2 15
Interest 18 20 17 16 16 14 15 17 16 17 17 18 16
Depreciation 17 14 12 13 21 13 13 13 13 13 14 14 14
Profit before tax -16 2 22 53 35 17 10 2 4 9 10 26 47
Tax % -27% 25% 26% 25% 23% 27% 25% 5% 2% 33% 35% 36% 34%
-11 1 16 39 27 13 8 2 4 6 7 17 32
EPS in Rs -1.86 0.22 2.71 6.51 4.49 2.12 1.25 0.28 0.65 1.04 1.09 2.81 5.21
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
521 539 1,140 1,356 1,538 1,515 1,216 1,958 2,381 1,994 1,928 1,907
470 491 1,012 1,195 1,300 1,307 1,038 1,644 2,159 1,758 1,786 1,711
Operating Profit 51 47 128 161 239 209 178 314 222 236 142 196
OPM % 10% 9% 11% 12% 16% 14% 15% 16% 9% 12% 7% 10%
8 6 24 11 4 -23 92 -4 2 3 4 20
Interest 15 16 70 84 107 117 95 83 63 67 61 68
Depreciation 27 27 56 64 69 73 72 74 68 60 52 55
Profit before tax 17 11 26 24 66 -5 103 153 93 112 33 93
Tax % 30% -158% 27% 32% 34% 131% 50% 25% 26% 25% 22% 34%
12 28 19 16 44 -10 51 115 69 84 26 61
EPS in Rs 2.01 4.61 3.15 2.71 7.27 -1.73 8.44 18.98 11.43 13.93 4.30 10.15
Dividend Payout % 30% 13% 19% 44% 16% 0% 0% 8% 14% 11% 37% 32%
Compounded Sales Growth
10 Years: 13%
5 Years: 9%
3 Years: -7%
TTM: -1%
Compounded Profit Growth
10 Years: 10%
5 Years: 40%
3 Years: -3%
TTM: 149%
Stock Price CAGR
10 Years: 3%
5 Years: -11%
3 Years: -12%
1 Year: -12%
Return on Equity
10 Years: 12%
5 Years: 15%
3 Years: 11%
Last Year: 11%

Balance Sheet

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 12 12 12 12 12 12 12 12 12 12 12 12
Reserves 359 376 222 231 246 207 284 397 443 518 499 563
897 1,135 1,392 1,530 1,548 1,401 1,151 1,029 1,102 850 941 817
142 134 186 191 305 298 341 340 419 334 364 430
Total Liabilities 1,409 1,658 1,812 1,964 2,111 1,918 1,788 1,779 1,976 1,714 1,817 1,822
448 1,195 1,220 1,282 1,297 1,298 1,225 1,161 1,148 1,085 1,059 1,031
CWIP 620 5 5 9 103 1 0 31 4 10 4 5
Investments 1 1 56 56 44 24 54 49 39 45 59 39
341 458 532 618 667 595 509 538 785 574 695 748
Total Assets 1,409 1,658 1,812 1,964 2,111 1,918 1,788 1,779 1,976 1,714 1,817 1,822

Cash Flows

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
38 -80 -15 69 275 313 246 329 32 351 44 197
-419 -102 -60 -124 -157 31 -7 -34 -24 -10 -17 -26
307 167 30 39 -123 -335 -246 -307 -9 -336 -32 -172
Net Cash Flow -74 -14 -45 -16 -4 10 -7 -12 -0 5 -5 0
Free Cash Flow -399 -194 -78 -57 118 274 238 294 8 340 26 168
CFO/OP 80% -163% -8% 47% 121% 151% 137% 105% 23% 153% 36% 107%

Ratios

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 31 70 48 60 50 50 60 41 40 48 48 52
Inventory Days 136 192 117 111 133 111 108 67 91 69 103 111
Days Payable 83 84 42 36 75 76 88 47 46 33 40 56
Cash Conversion Cycle 84 178 123 135 107 86 80 61 84 84 110 107
Working Capital Days -53 -93 -38 -29 -56 -68 -77 -20 -10 1 4 13
ROCE % 2% 2% 6% 6% 10% 8% 8% 17% 10% 12% 7% 11%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Overall Capacity Utilization
%

Log in to view insights

Please log in to see hidden values.

Login
Total Installed Capacity
TPA
Total Production Volume
MT
Total Sales Volume
MT
Production Volume - Packaging Board
MT
Number of Dealers/Distributors
Nos
Specific Water Consumption
m3/ton

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.97% 74.97% 74.97%
0.52% 0.50% 0.50% 0.50% 0.50% 0.57% 0.56% 0.55% 0.54% 0.53% 0.53% 0.53%
4.29% 4.32% 3.81% 3.01% 1.03% 0.58% 0.00% 0.00% 0.00% 0.04% 0.07% 0.06%
20.21% 20.20% 20.71% 21.51% 23.49% 23.88% 24.48% 24.47% 24.48% 24.45% 24.42% 24.44%
No. of Shareholders 13,23913,07213,08714,40916,32519,21121,27521,13820,91620,19119,65019,283

* 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