Emami Paper Mills Ltd

About [ edit ]

Emami Paper Mills Ltd is Indias one of the largest producer of Newsprint, Writing & Printing Paper and Multilayer Coated High-end Packaging Boards.

  • Market Cap 609 Cr.
  • Current Price 101
  • High / Low 116 / 47.4
  • Stock P/E
  • Book Value 38.9
  • Dividend Yield 0.00 %
  • ROCE 8.17 %
  • ROE -3.48 %
  • Face Value 2.00

Pros

Cons

  • Stock is trading at 2.59 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 2.74% for last 3 years.

Peer comparison

Sector: Paper Industry: Paper

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
397.52 382.38 407.52 372.64 360.69 354.06 377.84 406.31 374.58 206.00 285.24 313.65
340.23 318.99 346.73 323.73 309.36 310.34 331.17 333.04 332.22 171.57 238.39 269.17
Operating Profit 57.29 63.39 60.79 48.91 51.33 43.72 46.67 73.27 42.36 34.43 46.85 44.48
OPM % 14.41% 16.58% 14.92% 13.13% 14.23% 12.35% 12.35% 18.03% 11.31% 16.71% 16.42% 14.18%
Other Income 1.51 4.75 3.80 4.46 2.54 3.30 1.74 0.60 -26.29 0.07 1.04 1.89
Interest 37.45 21.72 22.69 27.09 32.85 26.39 26.42 24.35 40.20 27.38 23.63 23.10
Depreciation 21.23 16.84 17.08 17.33 18.14 17.46 17.78 18.19 19.10 17.93 18.17 18.20
Profit before tax 0.12 29.58 24.82 8.95 2.88 3.17 4.21 31.33 -43.23 -10.81 6.09 5.07
Tax % -541.67% 30.22% 32.31% 35.98% 72.22% 68.14% 74.11% 40.95% 28.17% 32.65% -33.50% 42.21%
Net Profit 0.77 20.64 16.80 5.73 0.80 1.01 1.09 18.50 -31.05 -7.28 8.13 2.93
EPS in Rs 0.13 3.41 2.78 0.95 0.13 0.17 0.18 3.06 -5.13 -1.20 1.34 0.48
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
421 398 430 495 510 547 521 539 1,140 1,356 1,538 1,515 1,179
336 335 364 432 438 476 470 492 1,012 1,195 1,300 1,307 1,011
Operating Profit 85 63 66 64 72 70 51 47 128 161 239 209 168
OPM % 20% 16% 15% 13% 14% 13% 10% 9% 11% 12% 16% 14% 14%
Other Income 9 14 6 6 2 3 8 6 24 11 4 -23 -23
Interest 36 36 27 31 30 19 15 16 70 84 107 117 114
Depreciation 25 29 27 27 30 32 27 27 56 64 69 73 73
Profit before tax 33 12 18 12 13 23 17 11 26 24 66 -5 -43
Tax % 33% 41% 23% 28% 11% 20% 30% -158% 27% 32% 34% -131%
Net Profit 22 7 14 8 12 19 12 28 19 16 44 -10 -27
EPS in Rs 3.65 1.16 2.29 1.37 1.91 3.08 2.01 4.61 3.15 2.71 7.27 -1.73 -4.51
Dividend Payout % 16% 52% 26% 44% 31% 20% 30% 13% 19% 44% 16% 0%
Compounded Sales Growth
10 Years:14%
5 Years:24%
3 Years:10%
TTM:-21%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-101%
Stock Price CAGR
10 Years:8%
5 Years:19%
3 Years:-19%
1 Year:26%
Return on Equity
10 Years:4%
5 Years:4%
3 Years:3%
Last Year:-3%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
12 12 12 12 32 55 73 73 12 301 311 322 12
Reserves 146 148 157 161 228 306 359 376 222 231 246 207 223
Borrowings 474 422 385 510 472 556 835 1,074 1,392 1,242 1,249 1,091 1,079
70 51 55 60 86 123 203 196 186 480 604 608 439
Total Liabilities 703 633 609 743 798 997 1,409 1,658 1,812 1,964 2,111 1,918 1,753
448 406 386 442 437 452 448 1,195 1,220 1,282 1,297 1,298 1,256
CWIP 0 5 10 70 89 167 620 5 5 9 103 1 1
Investments 1 3 1 1 1 1 1 1 56 56 44 24 41
255 219 212 231 272 377 341 458 532 618 667 595 455
Total Assets 703 633 609 743 798 997 1,409 1,658 1,812 1,964 2,111 1,918 1,753

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-21 56 73 58 88 95 38 -80 -15 69 275 313
-84 4 -14 -109 -24 -116 -419 -102 -60 -124 -157 31
107 -57 -60 70 -12 110 307 167 30 39 -123 -335
Net Cash Flow 2 3 -1 19 52 90 -74 -14 -45 -16 -4 10

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 12% 8% 8% 7% 6% 5% 2% 2% 6% 6% 10% 8%
Debtor Days 75 69 60 37 34 31 31 70 48 60 50 50
Inventory Turnover 4.07 3.54 4.05 4.53 4.55 4.98 3.96 2.68 4.09 4.05 3.59 3.42

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97
0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
6.83 6.89 6.94 6.94 6.94 6.92 6.89 6.89 6.78 6.78 6.72 6.68
18.20 18.13 18.09 18.08 17.59 17.60 17.63 17.63 17.75 17.75 17.81 17.84

Documents

Add document