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

  • Home
  • /
  • Emami Realty
Join Channel
Consolidated Standalone

Emami Realty

₹108.1 -0.6 | 0.6%

Market Cap ₹409 Cr.

Stock P/E -6.0

P/B 11.8

Current Price ₹108.1

Book Value ₹ 9.1

Face Value 2

52W High ₹152

Dividend Yield 0%

52W Low ₹ 64

Edit Ratio

Emami Realty Research see more...

Overview Inc. Year: 2008Industry: Construction - Real Estate

Emami Realty Ltd, formerly Emami Infrastructure Ltd, is a holding organisation. The Company is engaged in construction and real estate improvement. The Company's primary business is development of residential, commercial and retail homes through its subsidiaries and associates. The Company has entered into joint development agreements for development of initiatives at Chennai and Kolkata. The Company's properties consist of Emami City, Emami Tejomaya and Emami Swan Lake. Emami City is an about 14 acre property on Jessore Road, Kolkata. Emami City property is a residential complex of approximately 25 lakh sq feet near Lake Town. Emami Tejomaya belongings is located at Egattur on Old Mahabalipuram Road (OMR), Chennai (after the Navalur Toll Plaza) and adjoining to the Grand Marina Mall. Emami Swan Lake is placed in Kukatpally, Hyderabad. The Company's subsidiaries encompass Sneha Ashiana Pvt Ltd, Delta PV Pvt Ltd and New Age Realty Pvt Ltd.

Read More..

Emami Realty Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Emami Realty 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 74 36 44 43 14 13 26 13 7 24
Other Income 11 13 10 11 -1 5 19 5 6 15
Total Income 85 49 53 54 14 18 46 18 13 39
Total Expenditure 55 28 34 35 15 16 61 22 18 37
Operating Profit 30 21 19 18 -1 3 -15 -5 -5 2
Interest 18 19 15 16 17 17 9 14 23 29
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 12 1 4 2 -18 -14 -24 -19 -29 -27
Provision for Tax 3 0 -1 0 -4 -4 -6 -5 -7 -10
Profit After Tax 9 1 4 1 -14 -11 -18 -14 -21 -17
Adjustments 0 0 0 0 0 0 2 0 0 0
Profit After Adjustments 9 1 4 1 -14 -11 -15 -14 -21 -17
Adjusted Earnings Per Share 2.3 0.4 1.1 0.4 -3.7 -2.8 -4 -3.8 -5.6 -4.5

Emami Realty 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 18 0 28 242 1 1 69 1041 186 197 96 70
Other Income 13 21 45 86 110 117 128 187 145 45 35 45
Total Income 31 21 73 328 111 118 197 1228 331 242 131 116
Total Expenditure -12 -24 -13 197 -67 -101 -75 930 171 155 126 138
Operating Profit 42 45 86 131 178 219 271 298 160 86 5 -23
Interest 46 51 96 137 163 216 269 371 152 68 58 75
Depreciation 0 0 1 1 0 0 1 2 2 1 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -4 -6 -11 -7 16 3 2 -76 6 17 -55 -99
Provision for Tax 1 0 0 0 4 -1 1 -24 6 2 -14 -28
Profit After Tax -4 -6 -11 -7 13 4 0 -52 1 15 -41 -70
Adjustments 0 14 23 3 0 0 0 0 0 0 3 2
Profit After Adjustments -4 8 12 -4 13 4 0 -52 1 15 -39 -67
Adjusted Earnings Per Share -1.5 3.1 5.1 -1.7 5.2 1.5 0.2 -13.7 0.2 4 -10.2 -17.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -51% -55% 149% 18%
Operating Profit CAGR -94% -74% -53% -19%
PAT CAGR -373% 0% NAN% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 57% 33% 4% 17%
ROE Average -38% -8% -14% -8%
ROCE Average 0% 4% 7% 9%

Emami Realty 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 26 33 46 14 26 144 147 95 113 127 87
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 90 355 724 684 953 973 719 793 226 218 867
Other Non-Current Liabilities 0 1 1 2 1 -4 7 10 18 20 5
Total Current Liabilities 420 772 719 1007 1164 1620 2516 2048 1590 1482 981
Total Liabilities 536 1161 1490 1707 2145 2734 3389 2946 1946 1847 1940
Fixed Assets 11 11 11 13 13 13 13 21 22 27 27
Other Non-Current Assets 127 305 314 287 408 507 580 309 58 123 130
Total Current Assets 399 845 1166 1407 1724 2213 2796 2616 1867 1698 1784
Total Assets 536 1161 1490 1707 2145 2734 3389 2946 1946 1847 1940

Emami Realty 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 11 8 12 10 4 -20 -166 8 14 12 9
Cash Flow from Operating Activities 16 55 -147 236 -274 -190 -177 583 -266 118 73
Cash Flow from Investing Activities 15 -326 32 -212 45 -131 -247 -16 1204 93 -67
Cash Flow from Financing Activities -35 275 114 -21 204 187 100 -562 -940 -214 -0
Net Cash Inflow / Outflow -3 4 -2 4 -25 -134 -324 6 -2 -3 6
Closing Cash & Cash Equivalent 8 12 10 14 -20 -166 -490 14 12 9 15

Emami Realty 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) -1.53 3.11 5.05 -1.74 5.19 1.49 0.18 -13.69 0.22 3.97 -10.2
CEPS(Rs) -1.59 -2.35 -4.04 -2.52 5.33 1.66 0.43 -13.09 0.77 4.25 -10.54
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 10.59 13.7 18.74 5.89 10.9 54.99 49.16 24.71 38.95 33.68 23.03
Core EBITDA Margin(%) 166.07 0 146.89 18.53 7293.57 6972 208.86 10.62 8.22 20.96 -31.4
EBIT Margin(%) 237.13 0 307.28 53.76 0 0 394.82 28.37 84.99 43.4 3.89
Pre Tax Margin(%) -20.42 -4535.28 -37.96 -2.77 1749.59 175.58 2.65 -7.29 3.43 8.82 -56.9
PAT Margin (%) -23.56 -4604.33 -38.01 -2.79 1348.08 245.35 0.7 -4.98 0.3 7.63 -42.77
Cash Profit Margin (%) -21.81 -4311.25 -35.41 -2.53 1385.65 274.57 1.77 -4.76 1.16 8.18 -41.51
ROA(%) -0.89 -0.72 -0.8 -0.42 0.65 0.15 0.02 -1.64 0.02 0.79 -2.17
ROE(%) -15.1 -20.63 -26.76 -22.55 61.73 4.5 0.36 -44.87 0.55 12.69 -38.32
ROCE(%) 13.9 8.33 9.88 11.96 12.88 11.68 11.14 11.26 7.32 4.96 0.22
Receivable days 0.81 0 0 0.76 0 0 80.36 15.14 107.33 48.47 50.11
Inventory Days 4186.49 0 7412.75 1041.78 0 0 7333.13 414.48 1645.72 1551.45 3301.8
Payable days -26.22 -24.73 -26.52 1215.76 -35.24 -20.78 -13.77 7.18 1523.4 444.11 -31.54
PER(x) 0 5.04 7.66 0 16.32 161.16 648.93 0 183.09 15.08 0
Price/Book(x) 1.76 1.14 2.07 5.77 7.76 4.36 2.34 1.13 1.03 1.78 2.7
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 18.33 5707.86 36.14 5.23 1870.51 1770.12 41.83 2.44 9.48 8.86 18.76
EV/Core EBITDA(x) 7.67 16.71 11.66 9.67 9.81 11.86 10.57 8.55 11.05 20.17 364.43
Net Sales Growth(%) 786.37 -99.25 0 771.66 -99.61 57 4570.14 1418.97 -82.09 5.4 -51.07
EBIT Growth(%) 81.99 6.78 90.39 52.49 38.32 21.62 23.73 9.13 -46.33 -46.19 -95.61
PAT Growth(%) 2.98 -46.16 -73.19 36.01 286.72 -71.43 -86.59 0 101.08 2578.57 -374.13
EPS Growth(%) 87.3 303.36 62.54 -134.55 397.17 -71.32 -88.06 -7806.02 101.59 1719.84 -356.95
Debt/Equity(x) 11.14 21.9 20.18 83.44 58.73 15.17 18.62 26.25 15.35 11.98 18.2
Current Ratio(x) 0.95 1.09 1.62 1.4 1.48 1.37 1.11 1.28 1.17 1.15 1.82
Quick Ratio(x) 0.33 0.59 0.63 0.73 0.71 0.61 0.51 0.98 0.65 0.58 0.89
Interest Cover(x) 0.92 0.88 0.89 0.95 1.1 1.01 1.01 0.8 1.04 1.26 0.06
Total Debt/Mcap(x) 6.34 19.17 9.77 14.47 7.57 3.48 7.94 31.37 14.97 6.73 6.75

Emami Realty Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 63.46 63.46 63.46 63.46 63.46 63.46 63.46 63.46 63.46 63.46
FII 0.13 0.13 0.09 0.13 0.09 0.09 0.1 0.02 0.01 0.07
DII 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Public 36.39 36.4 36.43 36.39 36.43 36.44 36.43 36.51 36.52 36.46
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 444.11 to -31.54days.

Cons

  • Company has a low return on equity of -8% over the last 3 years.
  • Stock is trading at 11.8 times its book value.
  • Earnings include an other income of Rs. 35 Cr.

* 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 Realty 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!