Empire Inds

₹1055 42.1 | 4.2%

WEBSITE BSE:509525 NSE : EMPIRE IND. 18 May, 12:50

Market Cap ₹633 Cr.

Stock P/E 19.4

P/B 2.1

Current Price ₹1055

Book Value ₹ 492.4

Face Value 10

52W High ₹1247

Dividend Yield 2.37%

52W Low ₹ 650

Edit Ratio

Empire Inds Research see more...

Overview Inc. Year: 1900Industry: Glass

Empire Industries Ltd is engaged in manufacturing and advertising and marketing operations that cover the area of system tools, business equipment, vending, meals, real estate and glass containers for prescribed drugs. The Company's segments consist of Manufacturing, which includes production glass bottles; Trading, Business Support Service, Consultancy and Commission, and Others. Its geographical segments consist of Domestic and International. It is also engaged in the production of Amber Glass Bottles for the pharmaceutical industry; representing various overseas manufacturers of precision device gear, measuring gadgets, testing machines, designing and advertising and marketing of industrial equipment; importing frozen and chilled foods and distributing it to accommodations and restaurant; supplying office area on leave and license foundation to multinational organizations and banks; developing land admeasuring to approximately 30 acres at Ambernath, and presenting customizable work space solutions to clients.

Empire Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Empire Inds Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	97	112	143	192	148	184	172	148	154	153
Other Income	5	1	1	3	2	2	6	2	3	15
Total Income	102	113	145	195	150	186	178	150	156	168
Total Expenditure	89	100	130	167	132	165	156	132	135	146
Operating Profit	13	14	15	28	18	22	22	18	22	22
Interest	6	6	6	10	7	8	7	6	8	5
Depreciation	4	3	4	4	4	4	4	4	4	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	4	5	15	7	9	10	8	10	12
Provision for Tax	0	1	2	1	1	1	2	2	2	2
Profit After Tax	4	3	3	13	6	8	8	6	8	10
Adjustments	0	0	0	0	0	0	0	0	0	-0
Profit After Adjustments	4	3	3	13	6	8	8	6	8	10
Adjusted Earnings Per Share	5.9	5.6	5.8	22.2	9.9	13	13.7	10.2	13.4	17

Empire Inds 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	280	314	354	385	405	473	526	575	490	544	682	627
Other Income	8	7	5	5	6	27	33	19	23	10	15	26
Total Income	288	320	359	390	411	500	559	593	514	554	696	652
Total Expenditure	225	254	291	324	338	411	467	500	447	485	603	569
Operating Profit	63	67	68	66	73	89	91	93	67	69	93	84
Interest	9	11	9	10	14	16	20	32	35	27	33	26
Depreciation	7	8	12	10	9	13	11	15	19	15	17	16
Exceptional Income / Expenses	0	0	0	0	0	0	0	-6	0	0	0	0
Profit Before Tax	47	48	46	47	50	60	61	40	13	28	43	40
Provision for Tax	12	11	12	16	16	13	17	6	-1	4	7	8
Profit After Tax	35	36	34	31	34	47	44	34	13	24	36	32
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	35	36	34	31	34	47	44	34	13	24	36	32
Adjusted Earnings Per Share	58.6	60.4	56.9	51.1	56.8	77.8	73.1	57	22	39.5	59.2	54.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	6%	8%	9%
Operating Profit CAGR	35%	0%	1%	4%
PAT CAGR	50%	2%	-5%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	49%	18%	5%	6%
ROE Average	13%	9%	12%	21%
ROCE Average	16%	12%	14%	21%

Empire Inds 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	100	120	137	150	183	212	237	234	247	256	283
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	17	41	43	66	69	92	120	162	135	136	104
Other Non-Current Liabilities	60	72	86	90	147	93	114	154	120	127	132
Total Current Liabilities	140	147	153	200	144	191	205	234	211	188	219
Total Liabilities	318	380	419	506	544	587	677	784	713	707	740
Fixed Assets	134	134	135	217	215	217	213	317	303	352	317
Other Non-Current Assets	49	83	94	8	9	67	124	99	97	31	25
Total Current Assets	135	162	190	280	320	303	341	369	313	324	398
Total Assets	318	380	419	506	544	587	677	784	713	707	740

Empire Inds 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	46	45	33	32	77	90	78	37	26	43	49
Cash Flow from Operating Activities	35	8	40	34	48	20	-13	40	103	53	79
Cash Flow from Investing Activities	-23	-42	-17	-3	-3	-49	-34	-45	-4	-2	29
Cash Flow from Financing Activities	-13	22	-23	13	-24	17	5	-5	-82	-45	-89
Net Cash Inflow / Outflow	-1	-12	-1	44	21	-12	-41	-11	17	6	19
Closing Cash & Cash Equivalent	45	33	32	76	98	78	37	26	43	49	68

Empire Inds 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)	58.56	60.41	56.89	51.08	56.79	77.79	73.06	56.96	22.01	39.49	59.21
CEPS(Rs)	70.98	74.01	77.61	67.23	71.72	98.68	90.85	81.93	53.76	63.92	87.81
DPS(Rs)	24	24	24	24	25	25	25	25	25	25	25
Book NAV/Share(Rs)	166.93	199.26	227.27	249.7	305.27	353.49	395.63	389.52	411.74	426.18	472.35
Core EBITDA Margin(%)	19.13	18.51	17.18	15.4	13.01	13.05	11.18	12.97	8.82	10.84	11.52
EBIT Margin(%)	19.29	18.07	15.15	14.21	12.38	16.03	15.35	12.5	9.7	10.05	11.14
Pre Tax Margin(%)	16.17	14.75	12.6	11.77	9.74	12.61	11.61	7	2.59	5.08	6.27
PAT Margin (%)	12.15	11.21	9.35	7.73	6.59	9.8	8.33	5.95	2.69	4.36	5.21
Cash Profit Margin (%)	14.72	13.73	12.76	10.17	8.33	12.43	10.36	8.55	6.58	7.05	7.73
ROA(%)	11.68	10.39	8.55	6.63	6.49	8.25	6.93	4.68	1.76	3.34	4.91
ROE(%)	38.6	32.99	26.68	21.42	20.46	23.62	19.5	14.51	5.49	9.43	13.18
ROCE(%)	36.93	30.63	24.57	21.69	21.25	21.59	18.85	14.53	9.47	11.45	16.33
Receivable days	66.52	64.45	59.79	63.31	54.46	64.2	72.07	71.56	72.93	70.43	85.15
Inventory Days	24.55	41.81	66	85.16	81.72	88.95	86.37	103.63	117.52	80.99	58.38
Payable days	106.88	92.73	93.56	117.94	100.23	62.54	45.53	48.7	48.09	41.22	41.99
PER(x)	10.96	8.04	29.8	31.12	30.55	24.55	12.46	8.9	28.65	15.15	10.32
Price/Book(x)	3.84	2.44	7.46	6.37	5.68	5.4	2.3	1.3	1.53	1.4	1.29
Dividend Yield(%)	3.74	4.94	1.42	1.51	1.44	1.31	2.75	4.93	3.96	4.18	4.09
EV/Net Sales(x)	1.43	1.14	3.04	2.64	2.65	2.62	1.39	0.98	1.15	0.97	0.68
EV/Core EBITDA(x)	6.34	5.35	15.91	15.38	14.7	13.97	7.98	6.06	8.43	7.61	4.97
Net Sales Growth(%)	15.35	12.06	12.89	8.73	5.21	16.81	11.18	9.22	-14.7	10.97	25.28
EBIT Growth(%)	-0.42	4.79	-5.38	1.86	13.57	19.31	5.79	-11.07	-33.8	15.02	38.84
PAT Growth(%)	-5.04	3.17	-5.82	-10.21	11.17	36.99	-6.08	-22.03	-61.35	79.39	49.93
EPS Growth(%)	-5.04	3.17	-5.82	-10.21	11.17	36.99	-6.08	-22.03	-61.35	79.39	49.93
Debt/Equity(x)	0.62	0.84	0.69	0.93	0.71	0.86	0.95	1.25	0.94	0.87	0.6
Current Ratio(x)	0.96	1.1	1.24	1.4	2.21	1.59	1.66	1.58	1.48	1.72	1.81
Quick Ratio(x)	0.8	0.75	0.71	0.88	1.34	1.03	0.96	0.8	0.85	1.15	1.31
Interest Cover(x)	6.18	5.43	5.94	5.83	4.7	4.69	4.1	2.27	1.36	2.02	2.29
Total Debt/Mcap(x)	0.16	0.34	0.09	0.15	0.12	0.16	0.41	0.96	0.61	0.62	0.46

Empire Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
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	12.32	12.14	12.1	10.44	8.94	8.55	7.48	6.45	6.38	6.38
Public	15.12	15.3	15.35	17	18.51	18.89	19.96	20.99	21.07	21.07
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
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	0.07	0.07	0.07	0.06	0.05	0.05	0.04	0.04	0.04	0.04
Public	0.09	0.09	0.09	0.1	0.11	0.11	0.12	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

Pros

Company has reduced debt.

Cons

Company has a low return on equity of 9% over the last 3 years.
Debtor days have increased from 41.22 to 41.99days.
The company has delivered a poor profit growth of -5% over past five years.

* 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.

Empire Inds News

IPO

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

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

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

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

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

Empire Inds

Add Watchlist

Empire Inds Research see more...

Overview Inc. Year: 1900Industry: Glass

Empire Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

Empire Inds Quarterly Results

Empire Inds Profit & Loss

Growth Rates

Empire Inds Balance Sheet

Empire Inds Cash Flow

Empire Inds Ratios

Empire Inds Shareholding Pattern

Empire Inds News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!