Diversified · Founded 1900 · www.empiremumbai.com · BSE 509525 · NSE EMPIRE IND. · ISIN INE515H01014
No Notes Added Yet
Business
Empire Industries Ltd. is an Indian diversified conglomerate. Its core business operations span across several sectors:
Textile Manufacturing: Production and sale of textile products, primarily suiting and shirting fabrics.
Food & Beverages: Offering catering services, industrial canteen management, vending solutions (through its Empire Foods division), and potentially manufacturing of some food products.
Real Estate Development & Management: Leveraging its significant land bank and properties for development projects, as well as earning rental income from existing commercial and industrial assets.
Industrial Engineering: Historically involved in some aspects of industrial equipment and engineering services, though its prominence varies.
The company generates revenue through sales of its textile products, fees from food and catering services, rental income from properties, and sales from real estate projects.
Revenue Mix
Empire Industries operates primarily through three major segments:
Textiles: Encompasses manufacturing and sales of fabrics.
Foods & Beverages: Includes catering, vending, and food product sales.
Property / Real Estate: Involves property development, rental income, and potentially hospitality services.
The revenue mix can vary year-on-year depending on market conditions and specific real estate project timelines, but these three segments typically represent the bulk of its operations.
Industry
Empire Industries operates in diverse and highly competitive industries in India:
Textiles: The Indian textile industry is fragmented, with intense competition from both organized and unorganized players. Empire Industries holds a legacy position but is not a market leader against larger, specialized textile groups.
Food Services: This market is competitive, with numerous local catering companies, specialized vending solution providers, and larger F&B groups. Empire Foods operates in niche areas like corporate catering and industrial vending.
Real Estate: The real estate sector is cyclical, highly localized, and influenced by economic conditions and regulatory policies. The company's positioning here is often tied to its specific land holdings and development capabilities in those locations, rather than being a large national developer.
Overall, Empire Industries does not typically hold a dominant market share in any single segment but leverages its diversified portfolio.
MOAT
Asset Base: The company possesses significant real estate assets, including land banks in potentially prime locations. This provides a valuable underlying asset base for future development or stable rental income.
Brand Legacy: In certain segments, particularly textiles, the company may benefit from a long-standing brand name and established customer relationships, though this is not a strong moat against new-age competitors.
Diversification: Operating across multiple unrelated sectors can offer a degree of business resilience, mitigating the impact of downturns in any single industry, though it also limits deep specialization.
Growth Drivers
Real Estate Monetization: Strategic development and sale of existing land assets or increased rental income from commercial properties can unlock substantial value.
Growth in Food Services: Expanding its catering and vending operations, particularly in the corporate and institutional segments, driven by urbanization and outsourcing trends.
Textile Market Recovery and Niche Focus: Growth in demand for premium or specialized fabrics, and effective market positioning within the organized textile sector.
Overall Indian Economic Growth: Broad economic expansion in India supports demand across all its operating segments (consumer spending for textiles, corporate activity for food services, and property development).
Risks
Economic Cyclicality: Its core businesses (textiles, real estate) are highly sensitive to economic cycles, impacting demand, pricing, and profitability.
Intense Competition: All operating segments face significant competition, which can lead to pricing pressures and margin erosion.
Regulatory & Environmental Changes: The real estate sector is subject to evolving government policies, approvals, and environmental regulations. Manufacturing operations are also subject to environmental compliance.
Raw Material Price Volatility: Fluctuations in input costs (e.g., cotton, food ingredients) can impact the profitability of its textile and food divisions.
Execution Risk: Effective management and capital allocation across a diversified portfolio of businesses, each with distinct market dynamics, can be challenging.
Management & Ownership
Empire Industries Ltd. is typically associated with and controlled by its promoter group, which historically has been the Malhotra family. The promoter group holds a significant stake in the company, influencing strategic decisions and long-term direction. The management team includes professionals overseeing various business segments, aiming to manage the diversified operations. Public shareholders and institutional investors hold the remaining shares.
Outlook
Empire Industries presents a mixed outlook. The bullish perspective highlights the intrinsic value of its real estate assets, which, if strategically monetized or developed, could significantly enhance shareholder value. Its diversified business model offers some stability against sector-specific downturns, and its established presence in textiles and growing food services segment can benefit from India's underlying economic growth.
Conversely, the bearish view points to the inherent challenges of managing a diversified conglomerate without clear market leadership in any specific segment. Each of its industries is highly competitive and susceptible to economic cycles, potentially limiting sustained high growth and profit margins. Slow execution in real estate projects or adverse regulatory changes could delay value unlocking, and the challenge of optimal capital allocation across disparate businesses remains a key concern.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 152 | 152 | 163 | 176 | 186 | 167 | 180 | 189 | 195 | 184 |
| Other Income | 5 | 3 | 4 | 5 | 3 | 3 | 5 | 5 | 6 | 6 |
| Total Income | 157 | 155 | 167 | 180 | 190 | 170 | 185 | 193 | 201 | 190 |
| Total Expenditure | 129 | 135 | 144 | 158 | 170 | 151 | 159 | 171 | 162 | 164 |
| Operating Profit | 28 | 19 | 23 | 23 | 20 | 19 | 26 | 22 | 39 | 26 |
| Interest | 8 | 5 | 7 | 7 | 8 | 5 | 8 | 6 | 10 | 5 |
| Depreciation | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit Before Tax | 15 | 11 | 11 | 12 | 6 | 10 | 14 | 12 | 24 | 17 |
| Provision for Tax | 3 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 5 | 3 |
| Profit After Tax | 13 | 10 | 10 | 11 | 4 | 10 | 12 | 11 | 19 | 14 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 13 | 10 | 10 | 11 | 4 | 10 | 12 | 11 | 19 | 14 |
| Adjusted Earnings Per Share | 21 | 16.1 | 16.3 | 17.5 | 7.4 | 16 | 20.6 | 17.6 | 31.6 | 23.6 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 385 | 405 | 473 | 526 | 575 | 490 | 544 | 682 | 606 | 677 | 731 | 748 |
| Other Income | 5 | 6 | 27 | 33 | 19 | 23 | 10 | 15 | 25 | 15 | 18 | 22 |
| Total Income | 390 | 411 | 500 | 559 | 593 | 514 | 554 | 696 | 631 | 692 | 750 | 769 |
| Total Expenditure | 324 | 338 | 411 | 467 | 500 | 447 | 485 | 603 | 542 | 607 | 644 | 656 |
| Operating Profit | 66 | 73 | 89 | 91 | 93 | 67 | 69 | 93 | 89 | 85 | 105 | 113 |
| Interest | 10 | 14 | 16 | 20 | 32 | 35 | 27 | 33 | 27 | 27 | 28 | 29 |
| Depreciation | 10 | 9 | 13 | 11 | 15 | 19 | 15 | 17 | 16 | 17 | 16 | 16 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit Before Tax | 47 | 50 | 60 | 61 | 40 | 13 | 28 | 43 | 46 | 40 | 60 | 67 |
| Provision for Tax | 16 | 16 | 13 | 17 | 6 | -1 | 4 | 7 | 9 | 6 | 9 | 10 |
| Profit After Tax | 31 | 34 | 47 | 44 | 34 | 13 | 24 | 36 | 37 | 34 | 52 | 56 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 31 | 34 | 47 | 44 | 34 | 13 | 24 | 36 | 37 | 34 | 52 | 56 |
| Adjusted Earnings Per Share | 51.1 | 56.8 | 77.8 | 73.1 | 57 | 22 | 39.5 | 59.2 | 61.7 | 57.4 | 85.9 | 93.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 2% | 8% | 7% |
| Operating Profit CAGR | 24% | 4% | 9% | 5% |
| PAT CAGR | 53% | 13% | 32% | 5% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -2% | -1% | 6% | -4% |
| ROE Average | 15% | 13% | 12% | 15% |
| ROCE Average | 18% | 16% | 15% | 17% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 150 | 183 | 212 | 237 | 234 | 247 | 256 | 283 | 300 | 314 | 351 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 66 | 69 | 92 | 120 | 162 | 135 | 136 | 104 | 59 | 68 | 68 |
| Other Non-Current Liabilities | 90 | 147 | 93 | 114 | 154 | 120 | 127 | 132 | 118 | 146 | 153 |
| Total Current Liabilities | 200 | 144 | 191 | 205 | 234 | 211 | 188 | 219 | 247 | 223 | 243 |
| Total Liabilities | 506 | 544 | 587 | 677 | 784 | 713 | 707 | 740 | 724 | 751 | 815 |
| Fixed Assets | 217 | 215 | 217 | 213 | 317 | 303 | 352 | 317 | 315 | 304 | 301 |
| Other Non-Current Assets | 8 | 9 | 67 | 124 | 99 | 97 | 31 | 25 | 45 | 57 | 79 |
| Total Current Assets | 280 | 320 | 303 | 341 | 369 | 313 | 324 | 398 | 364 | 389 | 436 |
| Total Assets | 506 | 544 | 587 | 677 | 784 | 713 | 707 | 740 | 724 | 751 | 815 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 32 | 77 | 90 | 78 | 37 | 26 | 43 | 49 | 68 | 75 | 125 |
| Cash Flow from Operating Activities | 34 | 48 | 20 | -13 | 40 | 103 | 53 | 79 | 75 | 92 | 59 |
| Cash Flow from Investing Activities | -3 | -3 | -49 | -34 | -45 | -4 | -2 | 29 | -15 | 17 | -51 |
| Cash Flow from Financing Activities | 13 | -24 | 17 | 5 | -5 | -82 | -45 | -89 | -52 | -59 | -20 |
| Net Cash Inflow / Outflow | 44 | 21 | -12 | -41 | -11 | 17 | 6 | 19 | 7 | 50 | -13 |
| Closing Cash & Cash Equivalent | 76 | 98 | 78 | 37 | 26 | 43 | 49 | 68 | 75 | 125 | 113 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 51.08 | 56.79 | 77.79 | 73.06 | 56.96 | 22.01 | 39.49 | 59.21 | 61.67 | 57.42 | 85.91 |
| CEPS(Rs) | 67.23 | 71.72 | 98.68 | 90.85 | 81.93 | 53.76 | 63.92 | 87.81 | 89.12 | 86.16 | 113.25 |
| DPS(Rs) | 24 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| Book NAV/Share(Rs) | 249.7 | 305.27 | 353.49 | 395.63 | 389.52 | 411.74 | 426.18 | 472.35 | 500.36 | 523.43 | 585.78 |
| Core EBITDA Margin(%) | 15.4 | 13.01 | 13.05 | 11.18 | 12.97 | 8.82 | 10.84 | 11.52 | 10.58 | 10.29 | 11.86 |
| EBIT Margin(%) | 14.21 | 12.38 | 16.03 | 15.35 | 12.5 | 9.7 | 10.05 | 11.14 | 11.95 | 9.94 | 12.09 |
| Pre Tax Margin(%) | 11.77 | 9.74 | 12.61 | 11.61 | 7 | 2.59 | 5.08 | 6.27 | 7.54 | 5.91 | 8.22 |
| PAT Margin (%) | 7.73 | 6.59 | 9.8 | 8.33 | 5.95 | 2.69 | 4.36 | 5.21 | 6.11 | 5.09 | 7.05 |
| Cash Profit Margin (%) | 10.17 | 8.33 | 12.43 | 10.36 | 8.55 | 6.58 | 7.05 | 7.73 | 8.82 | 7.64 | 9.29 |
| ROA(%) | 6.63 | 6.49 | 8.25 | 6.93 | 4.68 | 1.76 | 3.34 | 4.91 | 5.06 | 4.67 | 6.58 |
| ROE(%) | 21.42 | 20.46 | 23.62 | 19.5 | 14.51 | 5.49 | 9.43 | 13.18 | 12.68 | 11.22 | 15.49 |
| ROCE(%) | 21.69 | 21.25 | 21.59 | 18.85 | 14.53 | 9.47 | 11.45 | 16.33 | 15.87 | 14.68 | 18.16 |
| Receivable days | 63.31 | 54.46 | 64.2 | 72.07 | 71.56 | 72.93 | 70.43 | 85.15 | 106.86 | 81.08 | 69.06 |
| Inventory Days | 85.16 | 81.72 | 88.95 | 86.37 | 103.63 | 117.52 | 80.99 | 58.38 | 64.93 | 54.52 | 59.73 |
| Payable days | 117.94 | 100.23 | 62.54 | 45.53 | 48.7 | 48.09 | 41.22 | 41.99 | 59.03 | 48.78 | 52.39 |
| PER(x) | 31.12 | 30.55 | 24.55 | 12.46 | 8.9 | 28.65 | 15.15 | 10.32 | 14.46 | 18.23 | 9.69 |
| Price/Book(x) | 6.37 | 5.68 | 5.4 | 2.3 | 1.3 | 1.53 | 1.4 | 1.29 | 1.78 | 2 | 1.42 |
| Dividend Yield(%) | 1.51 | 1.44 | 1.31 | 2.75 | 4.93 | 3.96 | 4.18 | 4.09 | 2.8 | 2.39 | 3 |
| EV/Net Sales(x) | 2.64 | 2.65 | 2.62 | 1.39 | 0.98 | 1.15 | 0.97 | 0.68 | 1.02 | 0.94 | 0.75 |
| EV/Core EBITDA(x) | 15.38 | 14.7 | 13.97 | 7.98 | 6.06 | 8.43 | 7.61 | 4.97 | 6.92 | 7.56 | 5.18 |
| Net Sales Growth(%) | 8.73 | 5.21 | 16.81 | 11.18 | 9.22 | -14.7 | 10.97 | 25.28 | -11.09 | 11.71 | 8.01 |
| EBIT Growth(%) | 1.86 | 13.57 | 19.31 | 5.79 | -11.07 | -33.8 | 15.02 | 38.84 | -4.58 | -7.14 | 31.38 |
| PAT Growth(%) | -10.21 | 11.17 | 36.99 | -6.08 | -22.03 | -61.35 | 79.39 | 49.93 | 4.16 | -6.9 | 49.63 |
| EPS Growth(%) | -10.21 | 11.17 | 36.99 | -6.08 | -22.03 | -61.35 | 79.39 | 49.93 | 4.16 | -6.9 | 49.63 |
| Debt/Equity(x) | 0.93 | 0.71 | 0.86 | 0.95 | 1.25 | 0.94 | 0.87 | 0.6 | 0.53 | 0.46 | 0.47 |
| Current Ratio(x) | 1.4 | 2.21 | 1.59 | 1.66 | 1.58 | 1.48 | 1.72 | 1.81 | 1.47 | 1.75 | 1.79 |
| Quick Ratio(x) | 0.88 | 1.34 | 1.03 | 0.96 | 0.8 | 0.85 | 1.15 | 1.31 | 1.05 | 1.31 | 1.2 |
| Interest Cover(x) | 5.83 | 4.7 | 4.69 | 4.1 | 2.27 | 1.36 | 2.02 | 2.29 | 2.71 | 2.47 | 3.13 |
| Total Debt/Mcap(x) | 0.15 | 0.12 | 0.16 | 0.41 | 0.96 | 0.61 | 0.62 | 0.46 | 0.3 | 0.23 | 0.33 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 6.38 | 6.37 | 5.96 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 |
| Public | 21.07 | 21.07 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +2% | +8% | +7% |
| Operating Profit CAGR | +24% | +4% | +9% | +5% |
| PAT CAGR | +53% | +13% | +32% | +5% |
| Share Price CAGR | -2% | -1% | +6% | -4% |
| ROE Average | +15% | +13% | +12% | +15% |
| ROCE Average | +18% | +16% | +15% | +17% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 | 72.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 6.38 | 6.37 | 5.96 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 |
| Public | 21.07 | 21.07 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 | 21.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.