EMCO Ltd

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

EMCO Ltd

₹ 1.95 2.63%
26 Oct 2021
emcoindia.com NSE: EMCO
About

EMCO is engaged in the power industry, the company manufactures range of transformers. The Companys products include transformers, substation and transmission towers and lines which constitutes of generation, transmission, distribution and manufacture of power equipment viz Generation Equipment and T&D Equipment.

[ add key points ]
Website NSE - BZ
  • Market Cap ₹ 13.2 Cr.
  • Current Price ₹ 1.95
  • High / Low ₹ /
  • Stock P/E 0.53
  • Book Value ₹ 28.2
  • Dividend Yield 0.00 %
  • ROCE 11.5 %
  • ROE 11.5 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.07 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Tax rate seems low
  • Earnings include an other income of Rs.36.1 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

Industrials Capital Goods Electrical Equipment Heavy Electrical Equipment

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
95 94 40 37 42 15 8 1 4 0 1 3 2
174 89 54 55 325 84 43 426 543 2 1 4 15
Operating Profit -79 5 -14 -18 -283 -70 -35 -425 -538 -2 0 -1 -14
OPM % -84% 5% -34% -49% -675% -479% -441% -52,467% -12,288% 12% -47% -764%
0 0 0 0 0 -17 0 0 0 0 0 0 0
Interest 36 30 35 36 56 59 47 46 96 63 62 65 64
Depreciation 4 4 4 4 4 3 3 3 3 0 0 0 0
Profit before tax -119 -29 -53 -58 -343 -149 -85 -474 -637 -65 -62 -66 -78
Tax % -51% -33% -29% -29% -30% 184% 0% 0% -4% 0% 0% 0% 1%
-58 -19 -38 -41 -241 -424 -85 -474 -611 -65 -62 -66 -79
EPS in Rs -8.59 -2.84 -5.59 -6.00 -35.52 -62.42 -12.47 -69.87 -90.03 -9.59 -9.18 -9.74 -11.56
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2023 Mar 2024
810 669 832 912 806 841 346 213 28 6 0 0
721 582 737 804 724 746 410 522 1,096 22 16 11
Operating Profit 88 87 95 109 82 96 -64 -309 -1,068 -17 -16 -11
OPM % 11% 13% 11% 12% 10% 11% -18% -145% -3,855% -279%
17 2 6 -0 12 -30 9 0 -16 0 302 36
Interest 76 63 71 83 122 145 161 157 248 255 0 0
Depreciation 20 21 20 20 20 18 17 16 12 0 0 0
Profit before tax 9 6 11 6 -48 -98 -233 -482 -1,344 -271 286 25
Tax % 12% 48% 35% 46% -48% -30% -31% -30% 19% 0% 0% 0%
8 3 7 3 -25 -69 -160 -339 -1,593 -272 286 25
EPS in Rs 1.24 0.44 1.09 0.48 -3.71 -10.16 -23.59 -49.94 -234.56 -40.07 42.09 3.69
Dividend Payout % 16% 45% 9% 21% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: 14%
5 Years: 16%
3 Years: 28%
TTM: -91%
Stock Price CAGR
10 Years: -24%
5 Years: 2%
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 11%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2023 Mar 2024
Equity Capital 13 13 13 14 14 14 14 14 14 14 5 5
Reserves 550 552 558 568 521 453 293 -73 -1,666 -1,938 241 186
427 423 487 577 804 945 919 883 1,395 1,436 0 0
452 482 550 500 357 267 401 520 411 626 6 22
Total Liabilities 1,442 1,470 1,608 1,660 1,696 1,678 1,627 1,344 153 138 252 213
293 291 295 289 270 230 219 204 0 0 0 0
CWIP 6 6 1 1 8 4 2 1 0 0 0 0
Investments 10 10 10 85 121 121 121 107 7 7 14 14
1,134 1,163 1,302 1,285 1,297 1,323 1,285 1,032 147 131 238 199
Total Assets 1,442 1,470 1,608 1,660 1,696 1,678 1,627 1,344 153 138 252 213

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2023 Mar 2024
-41 80 51 -4 77 -18 64 -8 -226 -175 33
-84 -13 -32 3 -35 28 2 2 20 131 1
1 -69 -16 19 -63 6 -74 -4 205 81 -80
Net Cash Flow -124 -3 4 18 -22 16 -7 -10 -1 36 -46

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2023 Mar 2024
Debtor Days 291 320 252 241 278 278 601 562 490 1,962
Inventory Days 98 141 145 105 122 80 193 160 22 254 0
Days Payable 216 244 225 178 143 101 217 221 482 6,301
Cash Conversion Cycle 173 217 172 167 257 256 577 500 31 -4,085
Working Capital Days 111 125 101 119 100 53 -144 -1,063 -22,106 -119,781
ROCE % 9% 7% 8% 8% 6% 6% -5% -32% -381% 11%

Shareholding Pattern

Numbers in percentages

Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019Dec 2019Mar 2020Jun 2020
45.33% 45.28% 45.24% 45.24% 45.24% 45.24% 45.24% 45.24% 45.24% 45.24% 45.24% 45.24%
0.08% 0.07% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10%
0.66% 3.46% 1.22% 0.57% 0.57% 0.57% 0.57% 0.57% 0.57% 0.60% 0.57% 0.57%
0.00% 0.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
53.93% 51.09% 53.44% 54.09% 54.09% 54.09% 54.09% 54.09% 54.09% 54.06% 54.09% 54.09%
No. of Shareholders 26,28326,19725,82525,66125,15024,78224,65524,50524,44624,20024,08724,308

* 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

All

No data available.

Annual reports

Credit ratings