Empower India Ltd
₹ 2.22
-1.77%
02 Jun
- close price
About
Incorporated in 1981, Empower India Ltd is in the business of high end IT products[1]
Key Points
- Market Cap ₹ 258 Cr.
- Current Price ₹ 2.22
- High / Low ₹ 2.83 / 1.03
- Stock P/E 14.4
- Book Value ₹ 2.77
- Dividend Yield 0.00 %
- ROCE 5.29 %
- ROE 5.75 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 0.80 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% | -0% | 6% | 0% | -20% | -483% | -1% | 2% | 3% | -0% | 1% | |
| 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: | 18% |
| 5 Years: | 71% |
| 3 Years: | 95% |
| 1 Year: | 46% |
| 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 | ||
| -17 | -31 | -7 | -34 | 5 | -15 | 189 | 189 | 1 | 8 | 0 | ||
| 0 | 25 | 1 | 42 | -4 | -0 | -166 | -166 | 1 | -1 | 21 | ||
| Net Cash Flow | -2 | 2 | -0 | -2 | 0 | -1 | -0 | 8 | 0 | 1 | 39 | |
| Free Cash Flow | 15 | 3 | -2 | 104 | -1 | -1 | 2 | 10 | 0 | 1 | 24 | |
| CFO/OP | 5,511% | -11,771% | 101% | -14,343% | 667% | -4,862% | 21,200% | 17,511% | -663% | -167% | -92,450% |
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 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| IT Trading Revenue as % of Total Turnover % ・Standalone data |
|
||||||||||
| Number of Permanent Employees Count ・Standalone data |
|||||||||||
| Inventory Value (Stock-in-trade for IT/Solar Trading) INR Lakhs |
|||||||||||
| Number of Subsidiaries Count |
|||||||||||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
29 May - Submission of Newspaper Clippings regarding publication of extract of Audited (Standalone and Consolidated) Financial Results for the quarter and financial year ended on 31s March …
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
27 May - Empower India reports FY26 revenue of ₹15,336.7 lakh, net profit ₹1,801.17 lakh, 245% growth.
-
Board Meeting Outcome for Audited Financial Results As On 31St March 2026
27 May - Board approved audited FY26 and Q4 results; FY26 revenue ₹15,336.7 lakhs, net profit ₹1,801.17 lakhs.
- Audited Financial Results As On 31St March 2026 27 May
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
21 May - Annual secretarial compliance report notes BSE fine of Rs. 2,65,500 for delayed December 2025 limited review report.
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