Emmbi Industries Ltd
Incorporated in 1994, Emmbi Industries Ltd manufactures HDPE & PP - Woven Polymer based products[1]
- Market Cap ₹ 214 Cr.
- Current Price ₹ 116
- High / Low ₹ 178 / 80.0
- Stock P/E 32.4
- Book Value ₹ 101
- Dividend Yield 0.26 %
- ROCE 8.03 %
- ROE 3.70 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.15 times its book value
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 5.92% over past five years.
- Company has a low return on equity of 4.97% over last 3 years.
- Dividend payout has been low at 6.71% of profits 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.
Peer comparison
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
158 | 183 | 208 | 229 | 254 | 288 | 303 | 274 | 436 | 371 | 377 | 404 | |
143 | 164 | 182 | 199 | 218 | 247 | 266 | 246 | 387 | 334 | 340 | 366 | |
Operating Profit | 15 | 20 | 26 | 30 | 35 | 41 | 37 | 28 | 49 | 37 | 37 | 39 |
OPM % | 10% | 11% | 12% | 13% | 14% | 14% | 12% | 10% | 11% | 10% | 10% | 10% |
0 | 1 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest | 6 | 9 | 9 | 8 | 9 | 11 | 12 | 11 | 15 | 16 | 17 | 18 |
Depreciation | 3 | 3 | 4 | 4 | 5 | 6 | 7 | 7 | 9 | 10 | 11 | 12 |
Profit before tax | 6 | 8 | 14 | 17 | 21 | 24 | 19 | 10 | 26 | 12 | 10 | 9 |
Tax % | 30% | 28% | 26% | 28% | 26% | 26% | 22% | 24% | 26% | 31% | -1% | 26% |
4 | 6 | 11 | 12 | 15 | 18 | 15 | 8 | 19 | 8 | 10 | 7 | |
EPS in Rs | 2.45 | 3.37 | 5.99 | 7.03 | 8.63 | 10.06 | 8.27 | 4.34 | 10.76 | 4.67 | 5.62 | 3.58 |
Dividend Payout % | 10% | 9% | 8% | 7% | 6% | 5% | 5% | 9% | 6% | 6% | 5% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | 8% |
5 Years: | 6% |
3 Years: | -2% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | -15% |
3 Years: | -30% |
TTM: | -34% |
Stock Price CAGR | |
---|---|
10 Years: | 19% |
5 Years: | 11% |
3 Years: | 9% |
1 Year: | 12% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 7% |
3 Years: | 5% |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves | 40 | 46 | 55 | 67 | 81 | 97 | 111 | 117 | 136 | 143 | 152 | 168 |
69 | 80 | 62 | 79 | 97 | 104 | 116 | 136 | 144 | 147 | 156 | 159 | |
13 | 12 | 30 | 36 | 50 | 51 | 52 | 55 | 57 | 59 | 62 | 66 | |
Total Liabilities | 141 | 156 | 165 | 199 | 245 | 270 | 296 | 326 | 355 | 366 | 388 | 412 |
52 | 55 | 62 | 80 | 107 | 117 | 126 | 137 | 152 | 162 | 176 | 183 | |
CWIP | 0 | 0 | 1 | 5 | 4 | 4 | 6 | 4 | 0 | 5 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
89 | 100 | 102 | 113 | 135 | 149 | 165 | 185 | 203 | 200 | 212 | 229 | |
Total Assets | 141 | 156 | 165 | 199 | 245 | 270 | 296 | 326 | 355 | 366 | 388 | 412 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 8 | 37 | 20 | 30 | 26 | 20 | 4 | 27 | 38 | 28 | 25 | |
-8 | -6 | -11 | -27 | -31 | -17 | -19 | -15 | -20 | -24 | -21 | -19 | |
3 | 2 | -28 | 7 | 3 | -9 | -2 | 11 | -8 | -14 | -8 | -5 | |
Net Cash Flow | -0 | 3 | -2 | -1 | 2 | 0 | -1 | -1 | 0 | 0 | -0 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 72 | 67 | 56 | 61 | 53 | 57 | 63 | 85 | 64 | 68 | 75 | 76 |
Inventory Days | 160 | 153 | 149 | 148 | 150 | 142 | 144 | 191 | 129 | 161 | 168 | 178 |
Days Payable | 8 | 5 | 40 | 50 | 52 | 53 | 48 | 55 | 41 | 54 | 65 | 68 |
Cash Conversion Cycle | 224 | 215 | 166 | 159 | 151 | 146 | 158 | 221 | 151 | 175 | 179 | 186 |
Working Capital Days | 175 | 173 | 133 | 131 | 133 | 122 | 132 | 185 | 131 | 150 | 156 | 156 |
ROCE % | 10% | 13% | 17% | 17% | 17% | 17% | 13% | 8% | 14% | 9% | 8% | 8% |
Documents
Announcements
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 30 May
-
Disclosure Under Regulation 29 (1) Of SEBI (Substantial Acquisition Of Shares And Takeover) Regulations 2011
29 May - Kitec Industries converted 7,66,667 warrants to shares, raising stake in Emmbi Industries to 8.76%.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
26 May - Annual Secretarial Compliance Report for FY 2025 with minor filing delays and fines paid.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 26 May
-
Integrated Filing (Financial)
24 May - Approved FY25 audited results, declared Re.0.30 dividend, converted 7.66L warrants, changed Company Secretary.
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 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
Concalls
-
Aug 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020TranscriptNotesPPT
-
Sep 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Aug 2018TranscriptNotesPPT
-
Aug 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Jan 2018TranscriptNotesPPT
-
Nov 2017Transcript PPT
-
Aug 2017Transcript PPT
-
May 2017Transcript PPT
-
Feb 2017Transcript PPT
-
Nov 2016Transcript PPT
-
Aug 2016Transcript PPT
-
Aug 2016TranscriptNotesPPT
-
May 2016TranscriptPPT
-
Feb 2016TranscriptNotesPPT
-
Dec 2015TranscriptNotesPPT
-
Oct 2015TranscriptNotesPPT
Business Overview:[1]
EIL manufactures woven polymer-based products and flexible intermediate bulk containers (FIBCs). Company’s Woven Sacks and Liners are used in containers, irrigation canals, man-made water bodies, flexible tanks, car covers, furniture covers, etc.