Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Emami Paper Mills
Join Channel
Consolidated Standalone

Emami Paper Mills

₹108.5 -0.5 | 0.5%

Market Cap ₹656 Cr.

Stock P/E 14.3

P/B 0.9

Current Price ₹108.5

Book Value ₹ 125

Face Value 2

52W High ₹149.5

Dividend Yield 1.48%

52W Low ₹ 107.4

Edit Ratio

Emami Paper Mills Research see more...

Overview Inc. Year: 1981Industry: Paper & Paper Products

Emami Paper Mills Ltd is a newsprint producer that has commercial enterprise interests in FMCG, edible oil, paper, writing gadgets, healthcare, retail departmental stores and real estate. The Company specializes within the manufacture of newsprint and writing and printing paper. It operates through the Manufacture of Paper & Paper Board section. Its writing and printing paper products include White Creamwove, Maplitho and Ledger Paper. It offers writing and printing paper for diverse applications, along with exercise notebooks, query sheets, registers/ledger books and different material. Its clients include newspaper establishments, authorities presses, and note book manufacturers in Kolkata, New Delhi, Orissa, Ranchi and Raipur. It commonly operates in India. It has an mounted capability to fabricate approximately 145000 tons/annum of newsprint, printing and writing paper. It has manufacturing centers in Balasore (Orissa) and Kolkata (West Bengal).

Read More..

Emami Paper Mills Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Emami Paper Mills Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 441 519 569 598 612 565 533 519 437 494
Other Income 4 1 0 0 0 1 1 0 0 1
Total Income 446 519 569 598 613 566 534 519 437 494
Total Expenditure 379 448 474 494 547 531 514 485 385 413
Operating Profit 67 72 95 104 65 35 20 34 52 82
Interest 19 23 20 16 14 16 18 19 17 16
Depreciation 18 18 21 17 17 17 17 14 12 13
Exceptional Income / Expenses 0 0 -6 0 0 0 0 0 0 0
Profit Before Tax 31 31 48 72 35 2 -16 2 22 53
Provision for Tax 8 8 11 18 10 1 -4 0 6 13
Profit After Tax 23 23 37 54 25 1 -11 1 16 39
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 23 23 37 54 25 1 -11 1 16 39
Adjusted Earnings Per Share 3.8 3.8 6.1 8.9 4.1 0.2 -1.9 0.2 2.7 6.5

Emami Paper Mills Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 510 547 521 539 1140 1356 1538 1515 1216 1958 2308 1983
Other Income 13 19 20 13 24 15 11 11 21 2 2 2
Total Income 523 566 541 552 1164 1371 1550 1526 1237 1960 2311 1984
Total Expenditure 438 476 470 492 1012 1199 1300 1307 1039 1644 2086 1797
Operating Profit 84 89 71 60 152 172 250 220 198 316 224 188
Interest 41 35 27 23 70 84 114 125 96 83 63 70
Depreciation 30 32 27 27 56 64 69 73 72 74 68 56
Exceptional Income / Expenses 0 0 0 0 0 0 0 -27 72 -6 0 0
Profit Before Tax 13 23 17 11 26 24 66 -5 103 153 93 61
Provision for Tax 1 5 5 -17 7 8 22 6 52 39 24 15
Profit After Tax 12 19 12 28 19 16 44 -10 51 115 69 45
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 12 19 12 28 19 16 44 -10 51 115 69 45
Adjusted Earnings Per Share 1.9 2.7 1.3 3.8 3.2 2.7 7.3 -1.7 8.4 19 11.4 7.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 18% 15% 11% 16%
Operating Profit CAGR -29% 1% 5% 10%
PAT CAGR -40% 0% 34% 19%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -13% -5% -8% 15%
ROE Average 16% 23% 16% 11%
ROCE Average 10% 13% 11% 8%

Emami Paper Mills Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 260 361 432 450 234 243 258 219 539 653 699
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 261 371 654 707 918 962 894 780 405 348 275
Other Non-Current Liabilities 40 42 51 36 80 76 84 75 102 143 159
Total Current Liabilities 237 223 272 465 579 684 874 844 742 635 843
Total Liabilities 798 997 1409 1658 1812 1964 2111 1918 1788 1779 1976
Fixed Assets 437 452 448 1195 1220 1282 1297 1298 1225 1161 1148
Other Non-Current Assets 119 232 669 54 98 91 165 37 64 90 52
Total Current Assets 242 313 292 408 495 592 648 583 499 528 776
Total Assets 798 997 1409 1658 1812 1964 2111 1918 1788 1779 1976

Emami Paper Mills Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 22 73 163 89 75 30 14 9 19 12 0
Cash Flow from Operating Activities 88 95 38 -80 -15 69 275 313 246 329 32
Cash Flow from Investing Activities -24 -116 -419 -102 -60 -124 -157 31 -7 -34 -24
Cash Flow from Financing Activities -12 110 307 167 30 39 -123 -335 -246 -307 -9
Net Cash Inflow / Outflow 52 90 -74 -14 -45 -16 -4 10 -7 -12 -0
Closing Cash & Cash Equivalent 73 163 89 75 30 14 9 19 12 0 0

Emami Paper Mills Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 1.91 2.67 1.3 3.8 3.15 2.71 7.27 -1.73 8.44 18.98 11.43
CEPS(Rs) 6.92 8.31 6.42 9.02 12.38 13.34 18.74 10.26 20.36 31.19 22.6
DPS(Rs) 0.6 0.6 0.6 0.6 1.2 1.2 1.2 0 0 1.6 1.6
Book NAV/Share(Rs) 38.51 51.54 61.26 64.18 38.75 40.18 42.65 36.19 48.92 67.69 75.24
Core EBITDA Margin(%) 13.91 12.75 9.75 8.67 10.82 11.47 15.51 13.76 14.57 16.04 9.6
EBIT Margin(%) 10.48 10.45 8.41 6.13 8.12 7.87 11.74 7.92 16.32 12.06 6.78
Pre Tax Margin(%) 2.51 4.19 3.29 1.98 2.2 1.75 4.31 -0.3 8.44 7.84 4.03
PAT Margin (%) 2.24 3.37 2.31 5.12 1.61 1.2 2.86 -0.69 4.2 5.86 3
Cash Profit Margin (%) 8.13 9.1 7.37 10.02 6.32 5.91 7.37 4.1 10.13 9.64 5.93
ROA(%) 1.5 2.07 1.01 1.82 1.1 0.87 2.16 -0.52 2.76 6.44 3.68
ROE(%) 5.8 6.83 3.57 7.36 6.13 6.86 17.56 -4.38 19.83 32.55 16
ROCE(%) 7.71 7.07 4.07 2.4 6.11 6.33 10.1 7.01 12.94 16.37 10.45
Receivable days 34.58 30.79 31.17 49.08 38.78 49.5 51.06 50.38 61.58 39.03 37.97
Inventory Days 54.8 49.43 65.43 96.6 61.88 65.46 70.36 73.52 75.16 41.92 50.28
Payable days 14.66 23.53 56.74 81.05 40.27 35.55 54.61 75.5 90.26 50.41 40.79
PER(x) 12.56 9.78 33 10.76 37.65 70.81 23.66 0 14.61 8.63 9.82
Price/Book(x) 0.62 0.51 0.7 0.64 3.06 4.77 4.03 1.45 2.52 2.42 1.49
Dividend Yield(%) 2.51 2.29 1.4 1.47 1.01 0.63 0.7 0 0 0.98 1.43
EV/Net Sales(x) 1.1 1.08 2.04 2.42 1.82 1.97 1.68 1.12 1.55 1.03 0.77
EV/Core EBITDA(x) 6.67 6.61 14.96 21.67 13.65 15.56 10.31 7.73 9.51 6.39 7.95
Net Sales Growth(%) 3.02 7.17 -4.67 3.41 111.58 18.95 13.44 -1.5 -19.74 60.96 17.9
EBIT Growth(%) 27.73 6.93 -23.39 -24.47 187.96 11.74 67.94 -33.58 65.41 18.99 -33.72
PAT Growth(%) 39.1 61.08 -34.64 129.48 -31.66 -14.15 168.56 -123.76 588.61 124.83 -39.75
EPS Growth(%) 38.88 40.22 -51.27 191.99 -17.11 -14.15 168.56 -123.76 588.61 124.83 -39.75
Debt/Equity(x) 1.87 1.57 1.93 2.39 5.94 6.29 6 6.4 1.68 1.2 1.23
Current Ratio(x) 1.02 1.4 1.08 0.88 0.85 0.87 0.74 0.69 0.67 0.83 0.92
Quick Ratio(x) 0.7 1.07 0.65 0.51 0.46 0.48 0.36 0.36 0.37 0.47 0.44
Interest Cover(x) 1.31 1.67 1.64 1.48 1.37 1.29 1.58 0.96 2.07 2.85 2.47
Total Debt/Mcap(x) 3.26 3.51 3.21 4.34 1.94 1.32 1.49 4.42 1.22 0.79 1.26

Emami Paper Mills Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97
FII 0.5 0.5 0.5 0.52 0.52 0.52 0.52 0.5 0.5 0.5
DII 4.42 4.29 4.29 4.29 4.29 4.29 4.29 4.33 3.81 3.01
Public 20.11 20.24 20.24 20.22 20.22 20.22 20.22 20.2 20.72 21.52
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.9 times its book value
  • Company has delivered good profit growth of 33% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Debtor days have improved from 50.41 to 40.79days.
  • Company has reduced debt.

Cons

* 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.

Emami Paper Mills News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!