Emmbi Industries Ltd

About

Emmbi Industries is engaged in Business of Manufacturing and Trading of HDPE & PP - Woven Polymer Based Products.

  • Market Cap 137 Cr.
  • Current Price 77.6
  • High / Low 141 / 40.0
  • Stock P/E 11.2
  • Book Value 72.6
  • Dividend Yield 0.52 %
  • ROCE 13.2 %
  • ROE 12.0 %
  • Face Value 10.0

Pros

  • Stock is trading at 1.07 times its book value

Cons

  • The company has delivered a poor growth of 10.59% over past five years.
  • Dividend payout has been low at 5.20% of profits over last 3 years

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
60.23 66.57 68.44 65.29 73.34 74.86 75.52 66.93 80.81 81.51 74.68 50.81
51.90 57.32 58.78 55.76 63.07 64.22 64.97 57.71 70.98 71.72 66.11 44.92
Operating Profit 8.33 9.25 9.66 9.53 10.27 10.64 10.55 9.22 9.83 9.79 8.57 5.89
OPM % 13.83% 13.90% 14.11% 14.60% 14.00% 14.21% 13.97% 13.78% 12.16% 12.01% 11.48% 11.59%
Other Income 0.04 0.01 0.05 0.02 0.04 0.02 0.06 0.03 0.03 0.03 0.07 0.03
Interest 2.17 2.60 2.82 2.67 2.82 3.01 2.47 2.78 2.99 3.09 3.07 2.87
Depreciation 1.28 1.41 1.44 1.46 1.53 1.61 1.66 1.73 1.73 1.81 1.70 1.75
Profit before tax 4.92 5.25 5.45 5.42 5.96 6.04 6.48 4.74 5.14 4.92 3.87 1.30
Tax % 23.78% 25.71% 25.50% 25.28% 25.67% 25.66% 25.77% 27.64% 25.10% 27.03% 3.10% 18.46%
Net Profit 3.75 3.90 4.06 4.05 4.43 4.49 4.81 3.44 3.86 3.59 3.74 1.06
EPS in Rs 2.12 2.20 2.30 2.29 2.50 2.54 2.72 1.94 2.18 2.03 2.11 0.60
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
39 52 75 102 140 158 183 208 229 254 288 303 288
34 46 68 92 127 143 164 182 199 218 247 266 254
Operating Profit 5 6 7 10 13 15 20 26 30 35 41 37 34
OPM % 12% 11% 10% 10% 9% 10% 11% 12% 13% 14% 14% 12% 12%
Other Income 0 0 0 0 0 0 1 1 -0 0 0 0 0
Interest 2 2 2 3 5 6 9 9 8 9 11 12 12
Depreciation 1 1 1 2 2 3 3 4 4 5 6 7 7
Profit before tax 2 3 5 5 5 6 8 14 17 21 24 19 15
Tax % 27% 38% 41% 34% 33% 30% 28% 26% 28% 26% 26% 22%
Net Profit 1 2 3 3 3 4 6 11 12 15 18 15 12
EPS in Rs 1.07 1.61 2.01 1.83 2.45 3.37 5.99 7.03 8.63 10.06 8.27 6.92
Dividend Payout % -0% -0% 12% 15% 14% 10% 9% 8% 7% 6% 5% 5%
Compounded Sales Growth
10 Years:19%
5 Years:11%
3 Years:10%
TTM:-1%
Compounded Profit Growth
10 Years:24%
5 Years:20%
3 Years:5%
TTM:-29%
Stock Price CAGR
10 Years:15%
5 Years:6%
3 Years:-30%
1 Year:-33%
Return on Equity
10 Years:12%
5 Years:15%
3 Years:15%
Last Year:12%

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
3 16 16 16 18 18 18 18 18 18 18 18
Reserves 5 28 30 33 37 40 46 55 67 81 97 111
Borrowings 20 14 23 46 59 69 80 62 79 97 104 116
4 6 14 11 13 13 12 30 36 50 51 52
Total Liabilities 32 65 84 106 127 141 156 165 199 245 270 296
14 16 33 39 47 52 55 62 80 107 117 126
CWIP -0 -0 -0 4 -0 -0 -0 1 5 4 4 6
Investments 0 13 0 0 0 0 0 0 0 0 0 0
18 36 51 63 79 89 100 102 113 135 149 165
Total Assets 32 65 84 106 127 141 156 165 199 245 270 296

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
3 -11 -5 -5 -7 4 8 37 20 30 26 20
-1 -16 -7 -11 -3 -8 -6 -11 -27 -31 -17 -19
-1 27 14 14 9 3 2 -28 7 3 -9 -2
Net Cash Flow 0 0 2 -2 -0 -0 3 -2 -1 2 0 -1

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 % 15% 11% 10% 10% 10% 10% 13% 17% 17% 17% 17% 13%
Debtor Days 66 85 77 73 67 72 67 56 61 53 57 63
Inventory Turnover 3.77 3.76 3.39 2.93 2.95 2.56 2.60 2.58 2.67 2.62 2.71 2.72

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
57.78 57.78 57.78 57.78 57.78 57.81 57.81 57.81 57.82 58.16 58.16 58.17
7.30 7.19 7.19 6.92 6.91 6.91 6.91 6.91 6.91 6.91 6.91 6.91
0.08 0.06 0.06 0.06 0.03 0.03 1.10 2.01 2.48 2.73 2.73 2.73
34.83 34.96 34.96 35.23 35.28 35.25 34.19 33.27 32.79 32.20 32.20 32.19

Documents