♥
ISIN : INE830C01026
NSE : EMAMIPAP
BSE : 533208
Face Value : 2
Industry : Paper & Paper Products
EPS : 10.61
EPS (TTM) : 12.20
Price to Earning (P/E) : 7.90
Book Value : 87.70
Price to Bookvalue (P/B) : 0.96
Dividend Yield : 2 %
Return on Equity (ROE) : 17.10 %
Return on Capital Employed (ROCE) : 12.21 %
Emami Paper Mills Limited
ISIN : INE830C01026
NSE : EMAMIPAP
BSE : 533208
Face Value : 2
Industry : Paper & Paper Products
EPS : 10.61
EPS (TTM) : 12.20
Price to Earning (P/E) : 7.90
Book Value : 87.70
Price to Bookvalue (P/B) : 0.96
Dividend Yield : 2 %
Return on Equity (ROE) : 17.10 %
Return on Capital Employed (ROCE) : 12.21 %
Emami Paper share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 57 - 64.24 12.7 % |
| Low / High | 57 - 64.29 12.8 % |
| Trade Volume | 1,700 |
| 52 Week Low / High | 55.95 - 122.66 119.2 % |
-
YOU MAY ALSO LIKE
- Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - Stock market course tutorial
Stock Market Investment Course explained in simple words. - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Share Market basics for beginners
Share Market jargons in simple terms - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE
CONSOLIDATED QUARTERLY RESULT FOR EMAMI PAPER MILLS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 5688.1 | 5980.7 | 6124.3 | 5649.1 | 5327 | 5185.9 | 4366.4 | 4935 | 4844.7 | 5036.9 |
| Total Income | 5691.9 | 5984.9 | 6128 | 5654.5 | 5336.9 | 5190.5 | 4368.5 | 4943.4 | 4862.8 | 5043.4 |
| Total Expenditure | 4739.6 | 4942.8 | 5474.1 | 5310 | 5137.6 | 4851.1 | 3847.9 | 4125.2 | 4144.5 | 4596.9 |
| Other Income | 3.8 | 4.2 | 3.7 | 5.4 | 9.9 | 4.6 | 2.1 | 8.4 | 18.1 | 6.5 |
| Operating Profit | 952.3 | 1042.1 | 653.9 | 344.5 | 199.3 | 339.4 | 520.6 | 818.2 | 718.3 | 446.5 |
| Interest | 202.4 | 159.1 | 138 | 154.4 | 181.4 | 185.5 | 174.1 | 157.8 | 155 | 146.3 |
| Exceptional Items | -59.4 | |||||||||
| PBDT | 690.5 | 883 | 515.9 | 190.1 | 17.9 | 153.9 | 346.5 | 660.4 | 563.3 | 300.2 |
| Depreciation | 209.5 | 165 | 167.2 | 170.8 | 172.9 | 136.1 | 124.9 | 132.4 | 209.3 | 125.6 |
| Profit Before Tax | 481 | 718 | 348.7 | 19.3 | -155 | 17.8 | 221.6 | 528 | 354 | 174.6 |
| Tax | 114.2 | 178 | 98.4 | 5.2 | -42.3 | 4.5 | 57.6 | 134.3 | 82.1 | 46.6 |
| Profit After Tax | 366.8 | 540 | 250.3 | 14.1 | -112.7 | 13.3 | 164 | 393.7 | 271.9 | 128 |
| Net Profit | 366.8 | 540 | 250.3 | 14.1 | -112.7 | 13.3 | 164 | 393.7 | 271.9 | 128 |
| Equity Capital | 121 | 121 | 121 | 121 | 121 | 121 | 121 | 121 | 121 | 121 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 6.06 | 8.93 | 4.14 | 0.23 | -1.86 | 0.22 | 2.71 | 6.51 | 4.49 | 2.12 |
| Diluted Eps After Extraordinary Items | 4.62 | 6.8 | 3.15 | 0.18 | -1.42 | 0.02 | 2.21 | 4.96 | 3.42 | 1.61 |
| Diluted Eps Before Extraordinary Items | 4.62 | 6.8 | 3.15 | 0.18 | -1.42 | 0.02 | 2.21 | 4.96 | 3.42 | 1.61 |
STANDALONE QUARTERLY RESULT FOR EMAMI PAPER MILLS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 5688.1 | 5980.7 | 6124.3 | 5649.1 | 5327 | 5185.9 | 4366.4 | 4935 | 4844.7 | 5036.9 |
| Total Income | 5691.9 | 5984.9 | 6128 | 5654.5 | 5336.9 | 5190.5 | 4368.5 | 4943.4 | 4862.8 | 5043.4 |
| Total Expenditure | 4739.6 | 4942.8 | 5474.1 | 5310 | 5137.6 | 4851.1 | 3847.9 | 4125.2 | 4144.5 | 4596.9 |
| Other Income | 3.8 | 4.2 | 3.7 | 5.4 | 9.9 | 4.6 | 2.1 | 8.4 | 18.1 | 6.5 |
| Operating Profit | 952.3 | 1042.1 | 653.9 | 344.5 | 199.3 | 339.4 | 520.6 | 818.2 | 718.3 | 446.5 |
| Interest | 202.4 | 159.1 | 138 | 154.4 | 181.4 | 185.5 | 174.1 | 157.8 | 155 | 146.3 |
| Exceptional Items | -59.4 | |||||||||
| PBDT | 690.5 | 883 | 515.9 | 190.1 | 17.9 | 153.9 | 346.5 | 660.4 | 563.3 | 300.2 |
| Depreciation | 209.5 | 165 | 167.2 | 170.8 | 172.9 | 136.1 | 124.9 | 132.4 | 209.3 | 125.6 |
| Profit Before Tax | 481 | 718 | 348.7 | 19.3 | -155 | 17.8 | 221.6 | 528 | 354 | 174.6 |
| Tax | 114.2 | 178 | 98.4 | 5.2 | -42.3 | 4.5 | 57.6 | 134.3 | 82.1 | 46.6 |
| Profit After Tax | 366.8 | 540 | 250.3 | 14.1 | -112.7 | 13.3 | 164 | 393.7 | 271.9 | 128 |
| Net Profit | 366.8 | 540 | 250.3 | 14.1 | -112.7 | 13.3 | 164 | 393.7 | 271.9 | 128 |
| Equity Capital | 121 | 121 | 121 | 121 | 121 | 121 | 121 | 121 | 121 | 121 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 6.06 | 8.93 | 4.14 | 0.23 | -1.86 | 0.22 | 2.71 | 6.51 | 4.49 | 2.12 |
| Diluted Eps After Extraordinary Items | 4.62 | 6.8 | 3.15 | 0.18 | -1.42 | 0.02 | 2.21 | 4.96 | 3.42 | 1.61 |
| Diluted Eps Before Extraordinary Items | 4.62 | 6.8 | 3.15 | 0.18 | -1.42 | 0.02 | 2.21 | 4.96 | 3.42 | 1.61 |
CONSOLIDATED ANNUAL RESULT FOR EMAMI PAPER MILLS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 19577.1 | 23081.1 | 19938.4 |
| Total Income | 19594.1 | 23105.7 | 19971.6 |
| Total Expenditure | 16437.9 | 20864.5 | 17575 |
| Other Income | 17 | 24.6 | 33.2 |
| Operating Profit | 3156.2 | 2241.2 | 2396.6 |
| Interest | 824.1 | 634.3 | 672.4 |
| Exceptional Items | -59.4 | ||
| PBDT | 2272.7 | 1606.9 | 1724.2 |
| Depreciation | 738.8 | 675.9 | 602.7 |
| Profit Before Tax | 1533.9 | 931 | 1121.5 |
| Tax | 385.9 | 239.3 | 278.5 |
| Profit After Tax | 1148 | 691.7 | 843 |
| Net Profit | 1148 | 691.7 | 843 |
| Equity Capital | 121 | 121 | 121 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 3974 | 4431 | 5184.9 |
| Calculated EPS | 18.98 | 11.43 | 13.93 |
| Diluted Eps After Extraordinary Items | 14.45 | 8.71 | 10.61 |
| Diluted Eps Before Extraordinary Items | 14.45 | 8.71 | 10.61 |
STANDALONE ANNUAL RESULT FOR EMAMI PAPER MILLS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 19577.1 | 23081.1 | 19938.4 |
| Total Income | 19594.1 | 23105.7 | 19971.6 |
| Total Expenditure | 16437.9 | 20864.5 | 17575 |
| Other Income | 17 | 24.6 | 33.2 |
| Operating Profit | 3156.2 | 2241.2 | 2396.6 |
| Interest | 824.1 | 634.3 | 672.4 |
| Exceptional Items | -59.4 | ||
| PBDT | 2272.7 | 1606.9 | 1724.2 |
| Depreciation | 738.8 | 675.9 | 602.7 |
| Profit Before Tax | 1533.9 | 931 | 1121.5 |
| Tax | 385.9 | 239.3 | 278.5 |
| Profit After Tax | 1148 | 691.7 | 843 |
| Net Profit | 1148 | 691.7 | 843 |
| Equity Capital | 121 | 121 | 121 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 3974 | 4431 | 5184.9 |
| Calculated EPS | 18.98 | 11.43 | 13.93 |
| Diluted Eps After Extraordinary Items | 14.45 | 8.71 | 10.61 |
| Diluted Eps Before Extraordinary Items | 14.45 | 8.71 | 10.61 |
CONSOLIDATED PROFIT / LOSS FOR EMAMI PAPER MILLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 1216.27 Cr | 1957.71 Cr | 2308.11 Cr | 1993.84 Cr |
| Sales | 1181.25 Cr | 1938.84 Cr | 2296.86 Cr | 1988.31 Cr |
| Net Sales | 1216.27 Cr | 1957.71 Cr | 2308.11 Cr | 1993.84 Cr |
| Increase/Decrease in Stock | 47.32 Cr | -2.18 Cr | -14.81 Cr | -25.06 Cr |
| Raw Material Consumed | 705.32 Cr | 1236.46 Cr | 1661.63 Cr | 1331.45 Cr |
| Opening Raw Materials | 138.56 Cr | 117.32 Cr | 141.36 Cr | 286.36 Cr |
| Purchases Raw Materials | 684.08 Cr | 1260.5 Cr | 1806.63 Cr | 1171.69 Cr |
| Closing Raw Materials | 117.32 Cr | 141.36 Cr | 286.36 Cr | 126.6 Cr |
| Power & Fuel Cost | 91.39 Cr | 119.81 Cr | 164.79 Cr | 130.92 Cr |
| Electricity & Power | 4.68 Cr | 12.4 Cr | 36.52 Cr | 22.36 Cr |
| Coals etc | 89.31 Cr | 107.41 Cr | 128.27 Cr | 108.56 Cr |
| Employee Cost | 63.86 Cr | 78.95 Cr | 80.51 Cr | 83.01 Cr |
| Salaries, Wages & Bonus | 55.9 Cr | 68.92 Cr | 70.73 Cr | 72.99 Cr |
| Contributions to EPF & Pension Funds | 3.83 Cr | 4.46 Cr | 4.44 Cr | 4.34 Cr |
| Workmen and Staff Welfare Expenses | 4.13 Cr | 5.57 Cr | 5.34 Cr | 5.68 Cr |
| Other Manufacturing Expenses | 66.82 Cr | 90.95 Cr | 101.56 Cr | 105.83 Cr |
| Repairs and Maintenance | 3.64 Cr | 5.07 Cr | 5.77 Cr | 6.96 Cr |
| Packing Material Consumed | 20.93 Cr | 29.72 Cr | 34.44 Cr | 29.62 Cr |
| General and Administration Expenses | 19.88 Cr | 24.49 Cr | 23.13 Cr | 23.9 Cr |
| Rent , Rates & Taxes | 14.59 Cr | 17.23 Cr | 15.63 Cr | 17.09 Cr |
| Insurance | 3.03 Cr | 4.76 Cr | 5.46 Cr | 5.61 Cr |
| Selling and Distribution Expenses | 37 Cr | 77.67 Cr | 38.31 Cr | 87.84 Cr |
| Freight and Forwarding | 18.27 Cr | 53.98 Cr | 11.46 Cr | 68.21 Cr |
| Miscellaneous Expenses | 7.43 Cr | 17.64 Cr | 31.33 Cr | 19.61 Cr |
| Loss on disposal of fixed assets(net) | 78 Lk | 8 Lk | 0 | 0 |
| Loss on foreign exchange fluctuations | 0 | 6.46 Cr | 13.17 Cr | 49 Lk |
| Total Expenditure | 1039.02 Cr | 1643.79 Cr | 2086.45 Cr | 1757.5 Cr |
| Other Income | 20.88 Cr | 2.05 Cr | 2.46 Cr | 3.32 Cr |
| Interest Received | 57 Lk | 35 Lk | 17 Lk | 95 Lk |
| Dividend Received | 75 Lk | 75 Lk | 75 Lk | 75 Lk |
| Profit on sale of Fixed Assets | 0 | 0 | 12 Lk | 26 Lk |
| Profits on sale of Investments | 0 | 0 | 1 Lk | 0 |
| Foreign Exchange Gains | 16.11 Cr | 0 | 0 | 0 |
| Operating Profit | 198.13 Cr | 315.97 Cr | 224.12 Cr | 239.66 Cr |
| Interest | 95.84 Cr | 82.76 Cr | 63.43 Cr | 67.24 Cr |
| Interest on Term Loan | 72.7 Cr | 64.04 Cr | 54.47 Cr | 60.81 Cr |
| Bank Charges etc | 4.57 Cr | 9.59 Cr | 4.99 Cr | 4.14 Cr |
| PBDT | 102.29 Cr | 233.21 Cr | 160.69 Cr | 172.42 Cr |
| Depreciation | 72.14 Cr | 73.88 Cr | 67.59 Cr | 60.27 Cr |
| Profit Before Taxation & Exceptional Items | 30.15 Cr | 159.33 Cr | 93.1 Cr | 112.15 Cr |
| Exceptional Income / Expenses | 72.47 Cr | -5.94 Cr | 0 | 0 |
| Profit Before Tax | 102.62 Cr | 153.39 Cr | 93.1 Cr | 112.15 Cr |
| Provision for Tax | 51.56 Cr | 38.59 Cr | 23.93 Cr | 27.85 Cr |
| Current Income Tax | -1 Lk | 0 | 10.43 Cr | 21.33 Cr |
| Deferred Tax | 2.41 Cr | 38.59 Cr | 13.5 Cr | 6.91 Cr |
| Profit After Tax | 51.06 Cr | 114.8 Cr | 69.17 Cr | 84.3 Cr |
| Consolidated Net Profit | 51.06 Cr | 114.8 Cr | 69.17 Cr | 84.3 Cr |
| Profit Balance B/F | 33.9 Cr | 84.96 Cr | 199.69 Cr | 254.28 Cr |
| Appropriations | 84.96 Cr | 199.76 Cr | 268.86 Cr | 338.58 Cr |
| Other Appropriation | 0 | 7 Lk | 14.58 Cr | 14.58 Cr |
| Equity Dividend % | 0 | 80 | 80 | 80 |
| Earnings Per Share | 8.44 | 18.98 | 11.43 | 13.93 |
| Adjusted EPS | 8.44 | 18.98 | 11.43 | 13.93 |
STANDALONE PROFIT / LOSS FOR EMAMI PAPER MILLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 1216.27 Cr | 1957.71 Cr | 2308.11 Cr | 1993.84 Cr |
| Sales | 1181.25 Cr | 1938.84 Cr | 2296.86 Cr | 1988.31 Cr |
| Net Sales | 1216.27 Cr | 1957.71 Cr | 2308.11 Cr | 1993.84 Cr |
| Increase/Decrease in Stock | 47.32 Cr | -2.18 Cr | -14.81 Cr | -25.06 Cr |
| Raw Material Consumed | 705.32 Cr | 1236.46 Cr | 1661.63 Cr | 1331.45 Cr |
| Opening Raw Materials | 138.56 Cr | 117.32 Cr | 141.36 Cr | 286.36 Cr |
| Purchases Raw Materials | 684.08 Cr | 1260.5 Cr | 1806.63 Cr | 1171.69 Cr |
| Closing Raw Materials | 117.32 Cr | 141.36 Cr | 286.36 Cr | 126.6 Cr |
| Power & Fuel Cost | 91.39 Cr | 119.81 Cr | 164.79 Cr | 130.92 Cr |
| Electricity & Power | 4.68 Cr | 12.4 Cr | 36.52 Cr | 22.36 Cr |
| Coals etc | 89.31 Cr | 107.41 Cr | 128.27 Cr | 108.56 Cr |
| Employee Cost | 63.86 Cr | 78.95 Cr | 80.51 Cr | 83.01 Cr |
| Salaries, Wages & Bonus | 55.9 Cr | 68.92 Cr | 70.73 Cr | 72.99 Cr |
| Contributions to EPF & Pension Funds | 3.83 Cr | 4.46 Cr | 4.44 Cr | 4.34 Cr |
| Workmen and Staff Welfare Expenses | 4.13 Cr | 5.57 Cr | 5.34 Cr | 5.68 Cr |
| Other Manufacturing Expenses | 66.82 Cr | 90.95 Cr | 101.56 Cr | 105.83 Cr |
| Repairs and Maintenance | 3.64 Cr | 5.07 Cr | 5.77 Cr | 6.96 Cr |
| Packing Material Consumed | 20.93 Cr | 29.72 Cr | 34.44 Cr | 29.62 Cr |
| General and Administration Expenses | 19.88 Cr | 24.49 Cr | 23.13 Cr | 23.9 Cr |
| Rent , Rates & Taxes | 14.59 Cr | 17.23 Cr | 15.63 Cr | 17.09 Cr |
| Insurance | 3.03 Cr | 4.76 Cr | 5.46 Cr | 5.61 Cr |
| Selling and Distribution Expenses | 37 Cr | 77.67 Cr | 38.31 Cr | 87.84 Cr |
| Freight and Forwarding | 18.27 Cr | 53.98 Cr | 11.46 Cr | 68.21 Cr |
| Miscellaneous Expenses | 7.43 Cr | 17.64 Cr | 31.33 Cr | 19.61 Cr |
| Loss on disposal of fixed assets(net) | 78 Lk | 8 Lk | 0 | 0 |
| Loss on foreign exchange fluctuations | 0 | 6.46 Cr | 13.17 Cr | 49 Lk |
| Total Expenditure | 1039.02 Cr | 1643.79 Cr | 2086.45 Cr | 1757.5 Cr |
| Other Income | 20.88 Cr | 2.05 Cr | 2.46 Cr | 3.32 Cr |
| Interest Received | 57 Lk | 35 Lk | 17 Lk | 95 Lk |
| Dividend Received | 75 Lk | 75 Lk | 75 Lk | 75 Lk |
| Profit on sale of Fixed Assets | 0 | 0 | 12 Lk | 26 Lk |
| Profits on sale of Investments | 0 | 0 | 1 Lk | 0 |
| Foreign Exchange Gains | 16.11 Cr | 0 | 0 | 0 |
| Operating Profit | 198.13 Cr | 315.97 Cr | 224.12 Cr | 239.66 Cr |
| Interest | 95.84 Cr | 82.76 Cr | 63.43 Cr | 67.24 Cr |
| Interest on Term Loan | 72.7 Cr | 64.04 Cr | 54.47 Cr | 60.81 Cr |
| Bank Charges etc | 4.57 Cr | 9.59 Cr | 4.99 Cr | 4.14 Cr |
| PBDT | 102.29 Cr | 233.21 Cr | 160.69 Cr | 172.42 Cr |
| Depreciation | 72.14 Cr | 73.88 Cr | 67.59 Cr | 60.27 Cr |
| Profit Before Taxation & Exceptional Items | 30.15 Cr | 159.33 Cr | 93.1 Cr | 112.15 Cr |
| Exceptional Income / Expenses | 72.47 Cr | -5.94 Cr | 0 | 0 |
| Profit Before Tax | 102.62 Cr | 153.39 Cr | 93.1 Cr | 112.15 Cr |
| Provision for Tax | 51.56 Cr | 38.59 Cr | 23.93 Cr | 27.85 Cr |
| Current Income Tax | -1 Lk | 0 | 10.43 Cr | 21.33 Cr |
| Deferred Tax | 2.41 Cr | 38.59 Cr | 13.5 Cr | 6.91 Cr |
| Profit After Tax | 51.06 Cr | 114.8 Cr | 69.17 Cr | 84.3 Cr |
| Consolidated Net Profit | 51.06 Cr | 114.8 Cr | 69.17 Cr | 84.3 Cr |
| Profit Balance B/F | 33.9 Cr | 84.96 Cr | 199.69 Cr | 254.28 Cr |
| Appropriations | 84.96 Cr | 199.76 Cr | 268.86 Cr | 338.58 Cr |
| Other Appropriation | 0 | 7 Lk | 14.58 Cr | 14.58 Cr |
| Equity Dividend % | 0 | 80 | 80 | 80 |
| Earnings Per Share | 8.44 | 18.98 | 11.43 | 13.93 |
| Adjusted EPS | 8.44 | 18.98 | 11.43 | 13.93 |
CONSOLIDATED CASH FLOW FOR EMAMI PAPER MILLS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 102.62 Cr | 153.39 Cr | 93.1 Cr | 112.15 Cr |
| Adjustment | 56.95 Cr | 172.43 Cr | 145.73 Cr | 127.94 Cr |
| Changes In working Capital | 83.58 Cr | 3.99 Cr | -188.34 Cr | 121.4 Cr |
| Cash Flow after changes in Working Capital | 243.15 Cr | 329.81 Cr | 50.49 Cr | 361.49 Cr |
| Cash Flow from Operating Activities | 246.29 Cr | 328.76 Cr | 32.46 Cr | 351.34 Cr |
| Cash Flow from Investing Activities | -7.26 Cr | -33.74 Cr | -23.52 Cr | -10.23 Cr |
| Cash Flow from Financing Activitie | -246.25 Cr | -306.79 Cr | -8.98 Cr | -336.15 Cr |
| Net Cash Inflow / Outflow | -7.22 Cr | -11.77 Cr | -4 Lk | 4.96 Cr |
| Opening Cash & Cash Equivalents | 19.15 Cr | 11.93 Cr | 16 Lk | 12 Lk |
| Closing Cash & Cash Equivalent | 11.93 Cr | 16 Lk | 12 Lk | 5.08 Cr |
STANDALONE CASH FLOW FOR EMAMI PAPER MILLS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 102.62 Cr | 153.39 Cr | 93.1 Cr | 112.15 Cr |
| Adjustment | 56.95 Cr | 172.43 Cr | 145.73 Cr | 127.94 Cr |
| Changes In working Capital | 83.58 Cr | 3.99 Cr | -188.34 Cr | 121.4 Cr |
| Cash Flow after changes in Working Capital | 243.15 Cr | 329.81 Cr | 50.49 Cr | 361.49 Cr |
| Cash Flow from Operating Activities | 246.29 Cr | 328.76 Cr | 32.46 Cr | 351.34 Cr |
| Cash Flow from Investing Activities | -7.26 Cr | -33.74 Cr | -23.52 Cr | -10.23 Cr |
| Cash Flow from Financing Activitie | -246.25 Cr | -306.79 Cr | -8.98 Cr | -336.15 Cr |
| Net Cash Inflow / Outflow | -7.22 Cr | -11.77 Cr | -4 Lk | 4.96 Cr |
| Opening Cash & Cash Equivalents | 19.15 Cr | 11.93 Cr | 16 Lk | 12 Lk |
| Closing Cash & Cash Equivalent | 11.93 Cr | 16 Lk | 12 Lk | 5.08 Cr |
CONSOLIDATED BALANCE SHEET FOR EMAMI PAPER MILLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 255.62 Cr | 255.62 Cr | 255.62 Cr | 255.62 Cr |
| Equity - Authorised | 16 Cr | 16 Cr | 16 Cr | 16 Cr |
| Equity - Issued | 12.1 Cr | 12.1 Cr | 12.1 Cr | 12.1 Cr |
| Equity Paid Up | 12.1 Cr | 12.1 Cr | 12.1 Cr | 12.1 Cr |
| Preference Capital Paid Up | 243.52 Cr | 243.52 Cr | 243.52 Cr | 243.52 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 283.84 Cr | 397.4 Cr | 443.1 Cr | 518.49 Cr |
| Securities Premium | 17.93 Cr | 17.93 Cr | 17.93 Cr | 17.93 Cr |
| Capital Reserves | 1.33 Cr | 1.33 Cr | 1.33 Cr | 1.33 Cr |
| Profit & Loss Account Balance | 84.96 Cr | 199.69 Cr | 254.28 Cr | 324 Cr |
| General Reserves | 140 Cr | 140 Cr | 140 Cr | 140 Cr |
| Reserve excluding Revaluation Reserve | 283.84 Cr | 397.4 Cr | 443.1 Cr | 518.49 Cr |
| Shareholder's Funds | 539.46 Cr | 653.02 Cr | 698.72 Cr | 774.11 Cr |
| Secured Loans | 405.12 Cr | 347.57 Cr | 275.27 Cr | 230.02 Cr |
| Term Loans - Banks | 608.89 Cr | 475.87 Cr | 417.69 Cr | 340.6 Cr |
| Deferred Tax Assets / Liabilities | 76 Cr | 115.17 Cr | 127.88 Cr | 135 Cr |
| Deferred Tax Assets | 43.97 Cr | 10.81 Cr | 6.54 Cr | 6.71 Cr |
| Deferred Tax Liability | 119.97 Cr | 125.98 Cr | 134.42 Cr | 141.71 Cr |
| Other Long Term Liabilities | 14.89 Cr | 11.74 Cr | 12.49 Cr | 11.92 Cr |
| Long Term Provisions | 14.69 Cr | 16.4 Cr | 18.92 Cr | 19.8 Cr |
| Total Non-Current Liabilities | 510.7 Cr | 490.88 Cr | 434.56 Cr | 396.74 Cr |
| Trade Payables | 182.15 Cr | 158.81 Cr | 209.25 Cr | 116.92 Cr |
| Sundry Creditors | 182.15 Cr | 158.81 Cr | 209.25 Cr | 116.92 Cr |
| Other Current Liabilities | 257.02 Cr | 162.78 Cr | 189.17 Cr | 155.38 Cr |
| Advances received from customers | 3.74 Cr | 4.81 Cr | 1.22 Cr | 2.82 Cr |
| Interest Accrued But Not Due | 6.02 Cr | 1.21 Cr | 2.77 Cr | 1.3 Cr |
| Short Term Borrowings | 298.9 Cr | 309.73 Cr | 440.72 Cr | 265.69 Cr |
| Secured ST Loans repayable on Demands | 157.81 Cr | 227.35 Cr | 265.71 Cr | 194.58 Cr |
| Working Capital Loans- Sec | 94.87 Cr | 187.14 Cr | 164.53 Cr | 194.58 Cr |
| Buyers Credits - Unsec | 8.77 Cr | 0 | 93.39 Cr | 0 |
| Commercial Borrowings- Unsec | 120.5 Cr | 56.74 Cr | 0 | 0 |
| Short Term Provisions | 0 | 3.66 Cr | 3.7 Cr | 5.58 Cr |
| Provision for Tax | 0 | 0 | 0 | 1.7 Cr |
| Total Current Liabilities | 738.07 Cr | 634.98 Cr | 842.84 Cr | 543.57 Cr |
| Total Liabilities | 1788.23 Cr | 1778.88 Cr | 1976.12 Cr | 1714.42 Cr |
| Gross Block | 1558.23 Cr | 1566.25 Cr | 1617.72 Cr | 1590.14 Cr |
| Less: Accumulated Depreciation | 332.82 Cr | 404.88 Cr | 469.53 Cr | 504.66 Cr |
| Net Block | 1225.41 Cr | 1161.37 Cr | 1148.19 Cr | 1085.48 Cr |
| Capital Work in Progress | 10 Lk | 30.53 Cr | 3.7 Cr | 9.72 Cr |
| Non Current Investments | 53.52 Cr | 48.67 Cr | 38.84 Cr | 44.95 Cr |
| Long Term Investment | 53.52 Cr | 48.67 Cr | 38.84 Cr | 44.95 Cr |
| Quoted | 45.34 Cr | 41.79 Cr | 33.45 Cr | 40.03 Cr |
| Unquoted | 8.18 Cr | 6.88 Cr | 5.39 Cr | 4.92 Cr |
| Long Term Loans & Advances | 10.37 Cr | 9.82 Cr | 9.23 Cr | 9.38 Cr |
| Other Non Current Assets | 26 Lk | 18 Lk | 28 Lk | 10 Lk |
| Total Non-Current Assets | 1289.66 Cr | 1251.37 Cr | 1200.24 Cr | 1149.63 Cr |
| Unquoted | 8.18 Cr | 6.88 Cr | 5.39 Cr | 4.92 Cr |
| Inventories | 222.53 Cr | 227.1 Cr | 408.81 Cr | 247.07 Cr |
| Raw Materials | 117.32 Cr | 141.36 Cr | 286.36 Cr | 126.6 Cr |
| Work-in Progress | 5.73 Cr | 6.79 Cr | 12.09 Cr | 29.7 Cr |
| Finished Goods | 14.78 Cr | 15.9 Cr | 25.41 Cr | 32.86 Cr |
| Packing Materials | 3.38 Cr | 5.12 Cr | 4.44 Cr | 4.97 Cr |
| Stores and Spare | 46.44 Cr | 45.31 Cr | 48.09 Cr | 45.2 Cr |
| Sundry Debtors | 201.01 Cr | 217.66 Cr | 262.57 Cr | 261.03 Cr |
| Debtors more than Six months | 0 | 1.9 Cr | 92 Lk | 71 Lk |
| Debtors Others | 201.09 Cr | 215.8 Cr | 261.75 Cr | 260.44 Cr |
| Cash and Bank | 13.72 Cr | 1.75 Cr | 34 Lk | 5.31 Cr |
| Cash in hand | 4 Lk | 4 Lk | 7 Lk | 6 Lk |
| Balances at Bank | 13.68 Cr | 1.71 Cr | 27 Lk | 5.25 Cr |
| Other Current Assets | 25.94 Cr | 35.6 Cr | 10.11 Cr | 9.62 Cr |
| Deposits with Government | 0 | 0 | 0 | 3.62 Cr |
| Interest accrued and or due on loans | 18 Lk | 34 Lk | 10 Lk | 34 Lk |
| Prepaid Expenses | 4.38 Cr | 4.33 Cr | 5.57 Cr | 4.44 Cr |
| Short Term Loans and Advances | 35.37 Cr | 45.4 Cr | 94.05 Cr | 31.39 Cr |
| Advances recoverable in cash or in kind | 22.1 Cr | 42.96 Cr | 42.89 Cr | 19.4 Cr |
| Advance income tax and TDS | 45 Lk | 1.5 Cr | 9.1 Cr | 1 Lk |
| Total Current Assets | 498.57 Cr | 527.51 Cr | 775.88 Cr | 554.42 Cr |
| Net Current Assets (Including Current Investments) | -239.5 Cr | -107.47 Cr | -66.96 Cr | 10.85 Cr |
| Total Assets | 1788.23 Cr | 1778.88 Cr | 1976.12 Cr | 1714.42 Cr |
| Contingent Liabilities | 99.59 Cr | 136.63 Cr | 97.72 Cr | 180.21 Cr |
| Total Debt | 907.79 Cr | 785.6 Cr | 858.41 Cr | 606.29 Cr |
| Book Value | 48.92 | 0 | 75.24 | 0 |
| Adjusted Book Value | 48.92 | 67.69 | 75.24 | 87.7 |
STANDALONE BALANCE SHEET FOR EMAMI PAPER MILLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 255.62 Cr | 255.62 Cr | 255.62 Cr | 255.62 Cr |
| Equity - Authorised | 16 Cr | 16 Cr | 16 Cr | 16 Cr |
| Equity - Issued | 12.1 Cr | 12.1 Cr | 12.1 Cr | 12.1 Cr |
| Equity Paid Up | 12.1 Cr | 12.1 Cr | 12.1 Cr | 12.1 Cr |
| Preference Capital Paid Up | 243.52 Cr | 243.52 Cr | 243.52 Cr | 243.52 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 283.84 Cr | 397.4 Cr | 443.1 Cr | 518.49 Cr |
| Securities Premium | 17.93 Cr | 17.93 Cr | 17.93 Cr | 17.93 Cr |
| Capital Reserves | 1.33 Cr | 1.33 Cr | 1.33 Cr | 1.33 Cr |
| Profit & Loss Account Balance | 84.96 Cr | 199.69 Cr | 254.28 Cr | 324 Cr |
| General Reserves | 140 Cr | 140 Cr | 140 Cr | 140 Cr |
| Reserve excluding Revaluation Reserve | 283.84 Cr | 397.4 Cr | 443.1 Cr | 518.49 Cr |
| Shareholder's Funds | 539.46 Cr | 653.02 Cr | 698.72 Cr | 774.11 Cr |
| Secured Loans | 405.12 Cr | 347.57 Cr | 275.27 Cr | 230.02 Cr |
| Term Loans - Banks | 608.89 Cr | 475.87 Cr | 417.69 Cr | 340.6 Cr |
| Deferred Tax Assets / Liabilities | 76 Cr | 115.17 Cr | 127.88 Cr | 135 Cr |
| Deferred Tax Assets | 43.97 Cr | 10.81 Cr | 6.54 Cr | 6.71 Cr |
| Deferred Tax Liability | 119.97 Cr | 125.98 Cr | 134.42 Cr | 141.71 Cr |
| Other Long Term Liabilities | 14.89 Cr | 11.74 Cr | 12.49 Cr | 11.92 Cr |
| Long Term Provisions | 14.69 Cr | 16.4 Cr | 18.92 Cr | 19.8 Cr |
| Total Non-Current Liabilities | 510.7 Cr | 490.88 Cr | 434.56 Cr | 396.74 Cr |
| Trade Payables | 182.15 Cr | 158.81 Cr | 209.25 Cr | 116.92 Cr |
| Sundry Creditors | 182.15 Cr | 158.81 Cr | 209.25 Cr | 116.92 Cr |
| Other Current Liabilities | 257.02 Cr | 162.78 Cr | 189.17 Cr | 155.38 Cr |
| Advances received from customers | 3.74 Cr | 4.81 Cr | 1.22 Cr | 2.82 Cr |
| Interest Accrued But Not Due | 6.02 Cr | 1.21 Cr | 2.77 Cr | 1.3 Cr |
| Short Term Borrowings | 298.9 Cr | 309.73 Cr | 440.72 Cr | 265.69 Cr |
| Secured ST Loans repayable on Demands | 157.81 Cr | 227.35 Cr | 265.71 Cr | 194.58 Cr |
| Working Capital Loans- Sec | 94.87 Cr | 187.14 Cr | 164.53 Cr | 194.58 Cr |
| Buyers Credits - Unsec | 8.77 Cr | 0 | 93.39 Cr | 0 |
| Commercial Borrowings- Unsec | 120.5 Cr | 56.74 Cr | 0 | 0 |
| Short Term Provisions | 0 | 3.66 Cr | 3.7 Cr | 5.58 Cr |
| Provision for Tax | 0 | 0 | 0 | 1.7 Cr |
| Total Current Liabilities | 738.07 Cr | 634.98 Cr | 842.84 Cr | 543.57 Cr |
| Total Liabilities | 1788.23 Cr | 1778.88 Cr | 1976.12 Cr | 1714.42 Cr |
| Gross Block | 1558.23 Cr | 1566.25 Cr | 1617.72 Cr | 1590.14 Cr |
| Less: Accumulated Depreciation | 332.82 Cr | 404.88 Cr | 469.53 Cr | 504.66 Cr |
| Net Block | 1225.41 Cr | 1161.37 Cr | 1148.19 Cr | 1085.48 Cr |
| Capital Work in Progress | 10 Lk | 30.53 Cr | 3.7 Cr | 9.72 Cr |
| Non Current Investments | 53.52 Cr | 48.67 Cr | 38.84 Cr | 44.95 Cr |
| Long Term Investment | 53.52 Cr | 48.67 Cr | 38.84 Cr | 44.95 Cr |
| Quoted | 45.34 Cr | 41.79 Cr | 33.45 Cr | 40.03 Cr |
| Unquoted | 8.18 Cr | 6.88 Cr | 5.39 Cr | 4.92 Cr |
| Long Term Loans & Advances | 10.37 Cr | 9.82 Cr | 9.23 Cr | 9.38 Cr |
| Other Non Current Assets | 26 Lk | 18 Lk | 28 Lk | 10 Lk |
| Total Non-Current Assets | 1289.66 Cr | 1251.37 Cr | 1200.24 Cr | 1149.63 Cr |
| Unquoted | 8.18 Cr | 6.88 Cr | 5.39 Cr | 4.92 Cr |
| Inventories | 222.53 Cr | 227.1 Cr | 408.81 Cr | 247.07 Cr |
| Raw Materials | 117.32 Cr | 141.36 Cr | 286.36 Cr | 126.6 Cr |
| Work-in Progress | 5.73 Cr | 6.79 Cr | 12.09 Cr | 29.7 Cr |
| Finished Goods | 14.78 Cr | 15.9 Cr | 25.41 Cr | 32.86 Cr |
| Packing Materials | 3.38 Cr | 5.12 Cr | 4.44 Cr | 4.97 Cr |
| Stores and Spare | 46.44 Cr | 45.31 Cr | 48.09 Cr | 45.2 Cr |
| Sundry Debtors | 201.01 Cr | 217.66 Cr | 262.57 Cr | 261.03 Cr |
| Debtors more than Six months | 0 | 1.9 Cr | 92 Lk | 71 Lk |
| Debtors Others | 201.09 Cr | 215.8 Cr | 261.75 Cr | 260.44 Cr |
| Cash and Bank | 13.72 Cr | 1.75 Cr | 34 Lk | 5.31 Cr |
| Cash in hand | 4 Lk | 4 Lk | 7 Lk | 6 Lk |
| Balances at Bank | 13.68 Cr | 1.71 Cr | 27 Lk | 5.25 Cr |
| Other Current Assets | 25.94 Cr | 35.6 Cr | 10.11 Cr | 9.62 Cr |
| Deposits with Government | 0 | 0 | 0 | 3.62 Cr |
| Interest accrued and or due on loans | 18 Lk | 34 Lk | 10 Lk | 34 Lk |
| Prepaid Expenses | 4.38 Cr | 4.33 Cr | 5.57 Cr | 4.44 Cr |
| Short Term Loans and Advances | 35.37 Cr | 45.4 Cr | 94.05 Cr | 31.39 Cr |
| Advances recoverable in cash or in kind | 22.1 Cr | 42.96 Cr | 42.89 Cr | 19.4 Cr |
| Advance income tax and TDS | 45 Lk | 1.5 Cr | 9.1 Cr | 1 Lk |
| Total Current Assets | 498.57 Cr | 527.51 Cr | 775.88 Cr | 554.42 Cr |
| Net Current Assets (Including Current Investments) | -239.5 Cr | -107.47 Cr | -66.96 Cr | 10.85 Cr |
| Total Assets | 1788.23 Cr | 1778.88 Cr | 1976.12 Cr | 1714.42 Cr |
| Contingent Liabilities | 99.59 Cr | 136.63 Cr | 97.72 Cr | 180.21 Cr |
| Total Debt | 907.79 Cr | 785.6 Cr | 858.41 Cr | 606.29 Cr |
| Book Value | 48.92 | 0 | 75.24 | 0 |
| Adjusted Book Value | 48.92 | 67.69 | 75.24 | 87.7 |
FINANCIAL RATIOS (CONSOLIDATED) FOR EMAMI PAPER MILLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 8.44 | 18.98 | 11.43 | 13.93 |
| CEPS(Rs) | 20.36 | 31.19 | 22.61 | 23.9 |
| DPS(Rs) | 0 | 1.6 | 1.6 | 1.6 |
| Book NAV/Share(Rs) | 48.92 | 67.69 | 75.24 | 87.7 |
| Tax Rate(%) | 50.24 | 25.16 | 25.7 | 24.83 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 14.57 | 16.04 | 9.6 | 11.85 |
| EBIT Margin(%) | 16.32 | 12.06 | 6.78 | 9 |
| Pre Tax Margin(%) | 8.44 | 7.84 | 4.03 | 5.62 |
| PAT Margin (%) | 4.2 | 5.86 | 3 | 4.23 |
| Cash Profit Margin (%) | 10.13 | 9.64 | 5.93 | 7.25 |
| Performance Ratios | ||||
| ROA(%) | 2.76 | 6.44 | 3.68 | 4.57 |
| ROE(%) | 19.83 | 32.55 | 16 | 17.1 |
| ROCE(%) | 12.94 | 16.37 | 10.45 | 12.21 |
| Asset Turnover(x) | 0.66 | 1.1 | 1.23 | 1.08 |
| Sales/Fixed Asset(x) | 0.78 | 1.25 | 1.45 | 1.24 |
| Working Capital/Sales(x) | -5.08 | -18.22 | -34.47 | 183.76 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.28 | 0.8 | 0.69 | 0.8 |
| Receivable days | 61.58 | 39.03 | 37.97 | 47.93 |
| Inventory Days | 75.16 | 41.92 | 50.28 | 60.03 |
| Payable days | 63.5 | 50.41 | 40.79 | 45.57 |
| Valuation Parameters | ||||
| PER(x) | 14.61 | 8.63 | 9.82 | 8.19 |
| PCE(x) | 6.05 | 5.25 | 4.97 | 4.78 |
| Price/Book(x) | 2.52 | 2.42 | 1.49 | 1.3 |
| Yield(%) | 0 | 0.98 | 1.43 | 1.4 |
| EV/Net Sales(x) | 1.55 | 1.03 | 0.77 | 0.77 |
| EV/Core EBITDA(x) | 9.51 | 6.39 | 7.95 | 6.41 |
| EV/EBIT(x) | 9.49 | 8.55 | 11.38 | 8.56 |
| EV/CE(x) | 1.05 | 1.13 | 0.9 | 1.11 |
| M Cap / Sales | 0.61 | 0.51 | 0.29 | 0.35 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -19.74 | 60.96 | 17.9 | -16.26 |
| Core EBITDA Growth(%) | -9.74 | 59.47 | -29.07 | 6.93 |
| EBIT Growth(%) | 65.41 | 18.99 | -33.72 | 14.6 |
| PAT Growth(%) | 588.61 | 124.83 | -39.75 | 21.87 |
| EPS Growth(%) | 588.61 | 124.83 | -39.75 | 21.87 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 1.68 | 1.2 | 1.23 | 0.78 |
| Current Ratio(x) | 0.68 | 0.83 | 0.92 | 1.02 |
| Quick Ratio(x) | 0.37 | 0.47 | 0.44 | 0.57 |
| Interest Cover(x) | 2.07 | 2.85 | 2.47 | 2.67 |
| Total Debt/Mcap(x) | 1.22 | 0.79 | 1.26 | 0.88 |
FINANCIAL RATIOS (STANDALONE) FOR EMAMI PAPER MILLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 8.44 | 18.98 | 11.43 | 13.93 |
| CEPS(Rs) | 20.36 | 31.19 | 22.61 | 23.9 |
| DPS(Rs) | 0 | 1.6 | 1.6 | 1.6 |
| Book NAV/Share(Rs) | 48.92 | 67.69 | 75.24 | 87.7 |
| Tax Rate(%) | 50.24 | 25.16 | 25.7 | 24.83 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 14.57 | 16.04 | 9.6 | 11.85 |
| EBIT Margin(%) | 16.32 | 12.06 | 6.78 | 9 |
| Pre Tax Margin(%) | 8.44 | 7.84 | 4.03 | 5.62 |
| PAT Margin (%) | 4.2 | 5.86 | 3 | 4.23 |
| Cash Profit Margin (%) | 10.13 | 9.64 | 5.93 | 7.25 |
| Performance Ratios | ||||
| ROA(%) | 2.76 | 6.44 | 3.68 | 4.57 |
| ROE(%) | 19.83 | 32.55 | 16 | 17.1 |
| ROCE(%) | 12.94 | 16.37 | 10.45 | 12.21 |
| Asset Turnover(x) | 0.66 | 1.1 | 1.23 | 1.08 |
| Sales/Fixed Asset(x) | 0.78 | 1.25 | 1.45 | 1.24 |
| Working Capital/Sales(x) | -5.08 | -18.22 | -34.47 | 183.76 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.28 | 0.8 | 0.69 | 0.8 |
| Receivable days | 61.58 | 39.03 | 37.97 | 47.93 |
| Inventory Days | 75.16 | 41.92 | 50.28 | 60.03 |
| Payable days | 63.5 | 50.41 | 40.79 | 45.57 |
| Valuation Parameters | ||||
| PER(x) | 14.61 | 8.63 | 9.82 | 8.19 |
| PCE(x) | 6.05 | 5.25 | 4.97 | 4.78 |
| Price/Book(x) | 2.52 | 2.42 | 1.49 | 1.3 |
| Yield(%) | 0 | 0.98 | 1.43 | 1.4 |
| EV/Net Sales(x) | 1.55 | 1.03 | 0.77 | 0.77 |
| EV/Core EBITDA(x) | 9.51 | 6.39 | 7.95 | 6.41 |
| EV/EBIT(x) | 9.49 | 8.55 | 11.38 | 8.56 |
| EV/CE(x) | 1.05 | 1.13 | 0.9 | 1.11 |
| M Cap / Sales | 0.61 | 0.51 | 0.29 | 0.35 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -19.74 | 60.96 | 17.9 | -16.26 |
| Core EBITDA Growth(%) | -9.74 | 59.47 | -29.07 | 6.93 |
| EBIT Growth(%) | 65.41 | 18.99 | -33.72 | 14.6 |
| PAT Growth(%) | 588.61 | 124.83 | -39.75 | 21.87 |
| EPS Growth(%) | 588.61 | 124.83 | -39.75 | 21.87 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 1.68 | 1.2 | 1.23 | 0.78 |
| Current Ratio(x) | 0.68 | 0.83 | 0.92 | 1.02 |
| Quick Ratio(x) | 0.37 | 0.47 | 0.44 | 0.57 |
| Interest Cover(x) | 2.07 | 2.85 | 2.47 | 2.67 |
| Total Debt/Mcap(x) | 1.22 | 0.79 | 1.26 | 0.88 |
SHARE HOLDING PATTERN FOR EMAMI PAPER MILLS LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 74.77 | 74.77 | 74.77 | 74.77 | 74.77 | 74.77 | 74.77 | 74.77 | 74.77 | 74.77 |
| FII % | 0.50 | 0.52 | 0.52 | 0.52 | 0.52 | 0.50 | 0.50 | 0.50 | 0.50 | 0.57 |
| DII % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 |
| Public % | 20.24 | 20.22 | 20.22 | 20.22 | 20.22 | 20.20 | 20.72 | 21.52 | 23.50 | 23.88 |
PEER COMPARISON FOR EMAMI PAPER MILLS LIMITED
CORPORATE ACTIONS FOR EMAMI PAPER
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 18-Oct-2024 | Board Meeting - Quarterly Results | 07-Nov-2024 |
| BSE 18-Jul-2024 | Board Meeting - Quarterly Results | 09-Aug-2024 |
| BSE 28-May-2024 | Book Closure - Rs.1.6000 per share(80%)Final Dividend & A.G.M. | 22-Aug-2024 28-Aug-2024 |
| BSE 28-May-2024 | AGM - Rs.1.6000 per share(80%)Final Dividend & A.G.M. | 28-Aug-2024 28-Aug-2024 |
| BSE 28-May-2024 | Dividend - Rs.1.6000 per share(80%)Final Dividend | |
| BSE 29-Apr-2024 | Board Meeting - Audited Results & Final Dividend | 28-May-2024 |
| BSE 09-Jan-2024 | Board Meeting - Quarterly Results | 06-Feb-2024 |
| BSE 17-Oct-2023 | Board Meeting - Quarterly Results | 01-Nov-2023 |
| BSE 10-Aug-2023 | Book Closure - Rs.1.6000 per share(80%)Dividend & A.G.M. | 06-Sep-2023 12-Sep-2023 |
| BSE 10-Aug-2023 | AGM - Rs.1.6000 per share(80%)Dividend & A.G.M. | 12-Sep-2023 12-Sep-2023 |
| BSE 24-Jul-2023 | Board Meeting - Quarterly Results | 09-Aug-2023 |
| BSE 26-May-2023 | Dividend - Rs.1.6000 per share(80%)Dividend | |
| BSE 27-Apr-2023 | Board Meeting - Dividend & Audited Results | 26-May-2023 |
| BSE 18-Jan-2023 | Board Meeting - Quarterly Results | 13-Feb-2023 |
| BSE 25-Nov-2022 | Board Meeting - Inter alia, to consider and approve the appointment of Interim Chief Financial Officer (?Interim CFO?) of the Company. | 28-Nov-2022 |
| BSE 31-Oct-2022 | Board Meeting - Quarterly Results | 14-Nov-2022 |
| BSE 25-Jul-2022 | Book Closure - A.G.M. & Rs.1.6000 per share(80%)Dividend | 13-Aug-2022 19-Aug-2022 |
| BSE 25-Jul-2022 | AGM - A.G.M. & Rs.1.6000 per share(80%)Dividend | 19-Aug-2022 19-Aug-2022 |
| BSE 20-Jul-2022 | Board Meeting - Quarterly Results | 05-Aug-2022 |
| BSE 25-May-2022 | Dividend - Rs.1.6000 per share(80%)Dividend | |
| BSE 05-May-2022 | Board Meeting - Dividend & Quarterly Results | 25-May-2022 |
| BSE 18-Jan-2022 | Board Meeting - Quarterly Results | 31-Jan-2022 |
| BSE 07-Oct-2021 | Board Meeting - Quarterly Results | 28-Oct-2021 |
CORPORATE ANNOUNCEMENTS FOR EMAMI PAPER
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 18-Oct-2024 | Intimation FILE | Board Meeting Intimation for The Consideration And Approval Of The Un-Audited Financial Results For The Quarter/Half Year Ended 30Th September 2024. EMAMI PAPER MILLS LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 07/11/2024 inter alia to consider and approve the Un-audited Financial Results for the Quarter/Half Year ended 30th September 2024.Further vide our letter 24th September 2024 we have already communicated the closure of the trading window from 1st October 2024 till the end of 48 hours after the declaration of the aforesaid Financial Results of the Company. |
| BSE 16-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Compliance Certificate under Regulation 74(5) of SEBI(Depositories and Participants) Regulations 2018 for the period from 1st July 2024 to 30th September 2024. |
| BSE 07-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Disclosure under Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 - Re-appointment of Whole-time Director |
| BSE 07-Oct-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer"s Report As required under Regulation 44 of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 we are enclosing herewith the Voting Results and the Scrutinizers Report dated 07th October 2024 issued in pursuant to Section 108 & 110 of the Companies Act 2013 read with Rule 20 & 22 of the Companies ( Management and Administration)Rules 2014 |
| BSE 24-Sep-2024 | Intimation FILE | Closure of Trading Window Intimation of the closure of Trading Window pursuant to SEBI (Prohibition of Insider Trading) Regulations 2015 |
| BSE 10-Sep-2024 | General Announcements FILE | Disclosure Under Regulation 30 Of SEBI(Listing Obligations & Disclosure Requirements) Regulations 2015 Disclosure under Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements)Regulations 2015 - Update on Litigation |
| BSE 09-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication In continuation of our letter dated 06th September 2024 and in pursuant to Regulation 30 47 and other applicable regulations if any of the SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 kindly find the copies of the Newspaper Advertisement regarding Notice of Postal Ballot and Remote E-voting information in relation thereto as published in Business Standard (English Newspaper - All India edition) and Aajkaal (Bengali Vernacular Newspaper- Kolkata edition) on Saturday 07th September 2024. |
| BSE 06-Sep-2024 | Intimation FILE | Shareholder Meeting / Postal Ballot-Notice of Postal Ballot In continuation to our intimation dated 09th August 2024 and in pursuant to Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 please find the Notice of the Postal Ballot dated 09th August 2024 along with the Explanatory Statement. |
| BSE 30-Aug-2024 | General Announcements FILE | Disclosure Under Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 Disclosure under Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 - Update on Litigation. |
| BSE 30-Aug-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Pursuant to Regulation 44(3) and other applicable regulations if any of the SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 we are submitting herewith the voting results of the 42nd Annual General Meeting ("AGM") in the prescribed format along with the Scrutinizers Report.All the resolutions contained in the Notice of the 42nd AGM have been duly approved by the Shareholders with the requisite majority. |
| BSE 28-Aug-2024 | General Announcements FILE | Proceedings Of The 42Nd Annual General Meeting Of Emami Paper Mills Limited. Pursuant to Regulation 30 of SEBI (Listing Obligations & Disclosure Requirements)Regulations 2015 we hereby submit the proceedings of the 42nd Annual General Meeting of Emami Paper Mills Limited held on Wednesday 28th August 2024 at 11:30 a.m. through Video Conferencing ("VC") /Other Audio Visual Means ("OAVM"). |
| BSE 26-Aug-2024 | General Announcements FILE | Announcement Under Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015. Intimation of the Order passed by the GST Authority. |
| BSE 14-Aug-2024 | General Announcements FILE | Announcement Under Regulation 30 Of SEBI (Listing Obligations & Disclosure Requirements) Regulations 2015 Announcement under Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 - Update |
| BSE 10-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Advertisement of Unaudited Financial Results for the quarter ended 30th June 2024. |
| BSE 09-Aug-2024 | General Announcements FILE | Disclosure Under Regulation 30 Of The SEBI LODR 2015 Disclosure under Regulation 30 of the SEBI LODR 2015- received Demand-Cum-Show-Cause Notice from GST Authority. |
| BSE 09-Aug-2024 | Outcome FILE | Unaudited Financial Results For The Quarter Ended 30Th June 2024 Unaudited Financial Results for the quarter ended 30th June 2024. |
| BSE 09-Aug-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of Board Meeting Held On 09.08.2024 Please find outcome of Board Meeting held on 09.08.2024 |
| BSE 05-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order Please find the disclosure under Regulation 30 read with SEBI circular dated 13th July 2023 regarding the order passed by the Honble High Court at Calcutta in its Admiralty Jurisdiction dated 04th August 2024 in favour of the Company. |
| BSE 05-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Please find the Public Notice issued to the shareholders of the Company regarding 42nd Annual General Meeting Record date for Dividend and Information on Remote E-Voting/E-voting as published in Business Standard (English Newspaper - All India Edition) and Aajkaal (Bengali Vernacular Newspaper -Kolkata Edition) on 05th August 2024. |
| BSE 03-Aug-2024 | General Announcements FILE | Business Responsibility and Sustainability Reporting (BRSR) Business Responsibility and Sustainability Report of Emami Paper Mills Limited for the FY 2023-24. |
| BSE 02-Aug-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Kindly find herewith Annual Report 2023-24 alongwith AGM Notice. |
| BSE 02-Aug-2024 | Intimation FILE | Annual General Meeting Schedule On 28Th August 2024 Kindly find herewith Annual Report 2023-24 alongwith Notice of AGM. |
| BSE 24-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper advertisement issued for the kind attention of the shareholders of the company regarding intimation of the 42nd Annual General Meeting of the Company Remote E-voting Information Book Closure date etc. |
| BSE 17-Jul-2024 | Intimation FILE | Board Meeting Intimation for Consideration And Approval Of The Un-Audited Financial Results Of The Company For The First Quarter Ended 30Th June 2024. EMAMI PAPER MILLS LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 09/08/2024 inter alia to consider and approve the Un-audited Financial Results of the Company for the first quarter ended 30th June 2024.Further vide our letter dated 21st June 2024 we have already communicated the closure of the trading window from 1st July 2024 till the end of 48 hours after the declaration of the aforesaid financial results of the Company. |
| BSE 10-Jul-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Pursuant to Regulation 39(3) and other applicable Regulations if any of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 please find our submission on the intimation received from M/s Maheshwari Datamatics Pvt. Ltd. RTA of the Company on 9th July 2024 for issuance of duplicate share certificate of the Company. |
| BSE 10-Jul-2024 | General Announcements FILE | Clarification In Respect Of Significant Movement Of The Price Of The Security Across Exchanges In The Recent Past. Please find our reply to the BSE Letter No. L/SURV/ONL/PV/SK/2024-2025/2456 dated 9th July 2024 seeking clarification from the Company with regard to the significant price movement of the security across the Exchanges in the recent past. |
| BSE 09-Jul-2024 | General - | Clarification sought from Emami Paper Mills Ltd The Exchange has sought clarification from Emami Paper Mills Ltd on July 09 2024 with reference to significant movement in price in order to ensure that investors have latest relevant information about the company and to inform the market so that the interest of the investors is safeguarded.The reply is awaited. |
| BSE 09-Jul-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Compliance Certificate under Regulation 74(5) of SEBI (Depositories and Participants) Regulations 2018 for the period from 1st April 2024 to 30th June 2024. |
| BSE 21-Jun-2024 | Intimation FILE | Closure of Trading Window Intimation of the Trading Window Closure pursuant to SEBI (Prohibition of Insider Trading) Regulations 2015 |
| BSE 14-Jun-2024 | General FILE | Disclosures under Reg. 10(6) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 10(6) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Priti A Sureka |
INSIDER TRADING FOR EMAMI PAPER
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Insider trading details found | |||
BULK BLOCK DEALS FOR EMAMI PAPER MILLS LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
DIVIDEND BY EMAMI PAPER MILLS LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 21-Aug-2024 | DIVIDEND | 1.6 |
| 05-Sep-2023 | DIVIDEND | 1.6 |
| 11-Aug-2022 | DIVIDEND | 1.6 |
SPLIT / BONUS BY EMAMI PAPER MILLS LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed