Empower India Ltd
₹ 2.68
-0.37%
05 Aug
- close price
About
Incorporated in 1981, Empower India Ltd is in the business of high end IT products[1]
Key Points
- Market Cap ₹ 312 Cr.
- Current Price ₹ 2.68
- High / Low ₹ 2.83 / 1.03
- Stock P/E 17.3
- Book Value ₹ 2.77
- Dividend Yield 0.00 %
- ROCE 5.29 %
- ROE 5.75 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 0.97 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 178% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 15.0%
- Tax rate seems low
- Company has a low return on equity of 3.31% over last 3 years.
- Earnings include an other income of Rs.16.8 Cr.
- Debtor days have increased from 37.2 to 95.0 days.
- Working capital days have increased from 0.21 days to 138 days
* 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.
Loading peers table ...
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 107 | 103 | 90 | 28 | 1 | 0 | 0 | 6 | 10 | 117 | 124 | 153 | |
| 107 | 103 | 85 | 28 | 1 | 0 | 0 | 6 | 10 | 113 | 124 | 152 | |
| Operating Profit | 0 | -0 | 5 | 0 | -0 | -0 | -0 | -0 | 0 | 4 | -0 | 1 |
| OPM % | 0.2% | -0.1% | 6% | 0.2% | -20% | -483% | -1.4% | 1.9% | 3.2% | -0.0% | 0.9% | |
| 0 | 0 | 0 | 0 | 0 | -13 | -8 | 0 | 0 | 3 | 6 | 17 | |
| Interest | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -0 | -0 | 0 | -0 | 0 | -13 | -15 | -0 | 0 | 7 | 6 | 18 |
| Tax % | -179% | 43% | 69% | 0% | 25% | 0% | 0% | 0% | 20% | 1% | 6% | 0% |
| 0 | -0 | 0 | -0 | 0 | -13 | -8 | -0 | 0 | 7 | 5 | 18 | |
| EPS in Rs | 0.00 | -0.00 | 0.00 | -0.00 | 0.00 | -0.12 | -0.07 | -0.00 | 0.00 | 0.06 | 0.04 | 0.15 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 4% |
| 5 Years: | % |
| 3 Years: | 151% |
| TTM: | 24% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 56% |
| 5 Years: | 178% |
| 3 Years: | 383% |
| TTM: | 245% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 20% |
| 5 Years: | 78% |
| 3 Years: | 65% |
| 1 Year: | 85% |
| Return on Equity | |
|---|---|
| 10 Years: | 1% |
| 5 Years: | 2% |
| 3 Years: | 3% |
| Last Year: | 6% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| 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 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 |
| Reserves | 222 | 247 | 239 | 222 | 222 | 151 | 142 | 176 | 176 | 183 | 188 | 206 |
| 0 | 43 | 42 | 170 | 166 | 166 | 0 | 0 | 1 | 0 | 21 | 36 | |
| 43 | 63 | 86 | 48 | 34 | 28 | 2 | 4 | 5 | 16 | 42 | 71 | |
| Total Liabilities | 381 | 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 367 | 429 |
| 0 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| CWIP | 0 | 0 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 272 | 256 | 254 | 273 | 273 | 230 | 197 | 208 | 207 | 200 | 193 | 207 |
| 109 | 107 | 116 | 283 | 265 | 231 | 64 | 89 | 92 | 116 | 174 | 223 | |
| Total Assets | 381 | 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 367 | 429 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 8 | 5 | -10 | -1 | 14 | -23 | -16 | -1 | -6 | 18 | -49 | |
| -17 | -31 | -7 | -34 | 5 | -15 | 189 | 189 | 1 | 8 | 0 | -14 | |
| 0 | 25 | 1 | 42 | -4 | -0 | -166 | -166 | 1 | -1 | 21 | 32 | |
| Net Cash Flow | -2 | 2 | -0 | -2 | 0 | -1 | -0 | 8 | 0 | 1 | 39 | -31 |
| Free Cash Flow | 15 | 3 | -2 | 104 | -1 | -1 | 2 | 10 | 0 | 1 | 24 | -49 |
| CFO/OP | 5,511% | -11,771% | 101% | -14,343% | 667% | -4,862% | 21,200% | 17,511% | -663% | -167% | -92,450% | -3,734% |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| 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 | 50 | 2 | 2 | 131 | 202 | 0 | 0 | 0 | 14 | 3 | 95 | |
| Inventory Days | 12 | 14 | 19 | 69 | 2,144 | 301 | 206 | 19 | 33 | 94 | ||
| Days Payable | 145 | 124 | 183 | 628 | 14,156 | 236 | 178 | 52 | 118 | 171 | ||
| Cash Conversion Cycle | -83 | -108 | -162 | -429 | -11,809 | 0 | 66 | 28 | -19 | -82 | 18 | |
| Working Capital Days | -83 | -108 | -171 | -430 | -12,053 | -152,935 | 79 | 1 | -7 | -130 | 138 | |
| ROCE % | -0% | 1% | 0% | 0% | -0% | -2% | -0% | 0% | 2% | 2% | 5% |
Insights
In beta| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of permanent employees count ・Standalone data |
|
|||||||||
| Number of subsidiaries count ・Standalone data |
||||||||||
| Concentration in main business activity % of total turnover ・Standalone data |
||||||||||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Board Meeting Intimation for Consideration And Approval Of Unaudited Financial Results As On 30Th June 2026
4h - Board to meet on 12 Aug 2026 for Q1 FY27 unaudited standalone and consolidated results.
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 27 Jul
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
13 Jul - Submitted Regulation 74(5) certificate for quarter ended June 30, 2026.
- Closure of Trading Window 25 Jun
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 22 Jun
Annual reports
-
Financial Year 2025
from bse
-
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 2012
from bse
-
Financial Year 2009
from bse
Services Offered:[1][2][3]
EIL is a digital solutions provider which
is in the business of trading in IT related products and other peripherals etc. It is
also into other business through its subsidiaries viz.
a) Empower Bollywood:[4]
Company has various service portfolios viz, CINE Rank, CINE League, CINE Showcase, CINE Talent, CINE Business Pulse, CINE Leads, CINE Filter, CINE Project Pulse, CINE Talent Pool for giving a platform to connect Actors, Musicians, Singers, Dancers, standup comedians, models, script-writers, etc. with entertainment industry
b) Empower Biz:[5]
Company’s Business Intelligence App (Empower Biz) stores and shares business cards on mobile phone along with other features
c) Empower TradEX:[6]
It is an online platform where a manufacturer, retailer, wholesaler, Service provider or an end chain consumer, can connect with each other to trade or exchange goods or services among themselves
d) Empower E-Ventures LLP