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

  • Home
  • /
  • Empower India
Join Channel
Consolidated Standalone

Empower India

₹1.5 -0 | 0.7%

Market Cap ₹177 Cr.

Stock P/E 25.6

P/B 0.6

Current Price ₹1.5

Book Value ₹ 2.6

Face Value 1

52W High ₹2.9

Dividend Yield 0%

52W Low ₹ 1.3

Edit Ratio

Empower India Research see more...

Overview Inc. Year: 1981Industry: IT - Hardware

Empower India Limited is a public company that provides digital solutions and information technology consulting services. It was incorporated in 1981 in Mumbai, Maharashtra, India. They have an influential market share in the IT sector, offering services in unique domains such as retail, film production, trading, and real estate. They have a market cap of 205 cr and the total paid-up capital is INR 116.38 cr. Its stock price is listed on the Bombay Stock Exchange (BSE) under the symbol EMPOWER. Empower's vision is to become a global leader in providing a range of solutions to the IT industry with influential impacts on the market. Its promoters are Devang Dinesh Master and Devang Master, who have vast experience in running the business of the company effectively and efficiently . They hold 15.02% of the total shareholding of the company, out of which none is pledged .

Read More..

Empower India Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Empower India Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 1 4 2 3 9 17 87 38 46 24
Other Income 0 0 0 0 0 0 3 0 0 1
Total Income 1 4 2 3 9 17 90 38 46 25
Total Expenditure 1 4 2 3 9 14 88 36 44 24
Operating Profit 0 0 0 0 1 3 3 2 2 1
Interest 0 0 0 0 0 0 0 0 0 0
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 0 0 0 0 1 3 3 2 2 1
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax 0 0 -0 0 1 3 2 2 2 1
Adjustments 0 0 -0 0 0 0 -0 0 -0 0
Profit After Adjustments 0 0 -0 0 1 3 2 2 2 1
Adjusted Earnings Per Share 0 0 0 0 0 0 0 0 0 0

Empower India Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 107 103 90 28 1 0 0 6 10 117 195
Other Income 0 0 0 0 0 0 0 0 0 3 4
Total Income 108 103 90 28 1 0 0 6 10 120 199
Total Expenditure 107 103 85 28 1 0 0 6 10 113 192
Operating Profit 1 0 5 0 0 -0 -0 -0 0 7 8
Interest 0 0 5 0 0 0 0 0 0 0 0
Depreciation 1 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 -13 -8 0 0 0 0
Profit Before Tax -0 -0 0 -0 0 -13 -8 -0 0 7 8
Provision for Tax -0 0 0 0 0 0 0 0 0 0 0
Profit After Tax 0 -0 0 -0 0 -13 -8 -0 0 7 7
Adjustments 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 0 -0 0 -0 0 -13 -8 -0 0 7 7
Adjusted Earnings Per Share 0 -0 0 -0 0 -0.1 -0.1 -0 0 0.1 0

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 1070% 0% 159% 0%
Operating Profit CAGR 0% 0% 0% 0%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -34% 116% 52% 18%
ROE Average 2% 1% -1% -1%
ROCE Average 2% 1% -1% -0%

Empower India Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 338 364 355 338 338 267 259 293 293 300
Minority's Interest 0 28 39 0 0 -0 -0 -0 -0 -0
Borrowings 0 43 42 0 0 0 0 0 0 0
Other Non-Current Liabilities -0 0 0 0 0 0 0 0 0 0
Total Current Liabilities 43 35 48 218 200 194 2 4 6 16
Total Liabilities 381 470 484 556 539 461 261 297 298 316
Fixed Assets 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 363 461 475 371 368 292 255 291 293 301
Total Current Assets 18 8 8 186 171 169 6 6 6 15
Total Assets 381 470 484 556 539 461 261 297 298 316

Empower India Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 3 2 4 3 1 1 0 0 0 0
Cash Flow from Operating Activities 15 8 5 -10 -1 14 -23 -16 -1 -6
Cash Flow from Investing Activities -17 -31 -7 -34 5 -15 189 189 1 8
Cash Flow from Financing Activities 0 25 1 42 -4 0 -166 -166 1 -1
Net Cash Inflow / Outflow -2 2 -0 -2 0 -1 -0 8 0 1
Closing Cash & Cash Equivalent 0 4 3 1 1 0 0 8 0 1

Empower India Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 0 -0 0 -0 0 -0.12 -0.07 -0 0 0.06
CEPS(Rs) 0.01 -0 0 0 0 -0.12 -0.07 -0 0 0.06
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 2.91 3.13 3.05 2.91 2.91 2.29 2.22 2.52 2.52 2.58
Core EBITDA Margin(%) 0.26 -0.07 5.91 0.22 -19.58 -520.57 0 -1.37 1.87 3.24
EBIT Margin(%) -0.17 -0.13 5.79 0.01 5.85 0 0 -1.37 2.12 6.01
Pre Tax Margin(%) -0.17 -0.14 0.15 -0.2 4.36 0 0 -1.38 2.06 6
PAT Margin (%) 0.14 -0.2 0.05 -0.21 3.26 0 0 -1.38 1.64 5.92
Cash Profit Margin (%) 0.96 -0.05 0.18 0.22 3.26 0 0 -1.38 1.64 5.92
ROA(%) 0.04 -0.05 0.01 -0.01 0.01 -2.68 -2.12 -0.03 0.05 2.25
ROE(%) 0.05 -0.06 0.01 -0.02 0.01 -4.44 -2.91 -0.03 0.05 2.33
ROCE(%) -0.05 -0.04 1.3 0 0.01 -2.86 -2.21 -0.03 0.07 2.36
Receivable days 49.89 27.07 2.19 68.83 2105.92 0 0 0 0 14.02
Inventory Days 11.64 12.89 17.15 63.95 2063.11 0 0 296.72 194.96 17.26
Payable days 144.95 137.56 161.8 612.33 0 0 0 174.79 168.33 33.39
PER(x) 238.46 0 1293.76 0 633.33 0 0 0 221.43 51.85
Price/Book(x) 0.11 0.11 0.16 0.17 0.07 0.08 0.07 0.06 0.12 1.2
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.33 0.78 1.06 8.05 204.33 3363.11 0 2.73 3.78 3.06
EV/Core EBITDA(x) 51.08 3309.98 17.94 1834.7 3495.74 -646.04 -171.93 -199.93 178.37 50.98
Net Sales Growth(%) 0 -4.45 -11.93 -68.92 -96.74 -93.89 -100 0 52.92 1100.05
EBIT Growth(%) 0 22.55 3896.09 -99.96 2447.62 0 43.04 98.86 336.78 3305.78
PAT Growth(%) 0 -235.58 121 -233.63 150.59 0 43.05 98.85 282 4225.84
EPS Growth(%) 0 -238.46 121.04 -232.02 160 0 43.07 98.78 275 4142.86
Debt/Equity(x) 0 0.12 0.12 0.5 0.49 0.62 0 0 0 0
Current Ratio(x) 0.43 0.23 0.18 0.85 0.85 0.87 2.67 1.34 1.04 0.91
Quick Ratio(x) 0.35 0.12 0.08 0.83 0.83 0.84 0.17 0.09 0.1 0.56
Interest Cover(x) -25.12 -25.27 1.03 0.04 3.93 -2631.51 -5460.07 -108.75 36.14 2192.47
Total Debt/Mcap(x) 0 1.05 0.74 2.98 7.51 7.51 0 0 0.02 0

Empower India Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 15.02 15.02 15.02 15.02 15.02 15.02 15.02 15.02 15.02 15.02
FII 0 0 0 0 0 0.25 0.03 0.03 0.03 0.03
DII 0 0 0 0 0 0 0 0 0 0
Public 84.98 84.98 84.98 84.98 84.98 84.73 84.96 84.96 84.96 84.96
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 0.6 times its book value
  • Debtor days have improved from 168.33 to 33.39days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 15.02%.
  • Company has a low return on equity of 1% over the last 3 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.

Empower India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

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!