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

Join Channel
Consolidated Standalone

eMudhra

₹736.7 25.5 | 3.6%

Market Cap ₹6101 Cr.

Stock P/E 75.6

P/B 9.3

Current Price ₹736.7

Book Value ₹ 79.4

Face Value 5

52W High ₹870

Dividend Yield 0.17%

52W Low ₹ 332.3

Edit Ratio

eMudhra Research see more...

Stocx User

eMudhra Limited

Overview Inc. Year: 2008Industry: BPO/ITeS

EMudhra Ltd offers digital trust offerings and enterprise solutions to people and groups in India, the Middle East, the Asia-Pacific, North America, Latin America, and Europe. The corporation provides trust offerings, which include signing and encryption certificate for individuals; secure sockets layer and transport layer safety certificate; and Internet of Things certificate and public key infrastructure solutions for certifying authorities. It additionally presents facts analytics and cyber safety services. In addition, the organization offers emSigner, an eSignature workflow solution for paperless office; emAS, an authentication and access management solutions; and emCA, a collection of lifecycle management solution. It serves banking and monetary, insurance, education, production, healthcare, and government and public sectors. The organisation was founded in 2008 and is located in Bengaluru, India.

Read More..

eMudhra Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

eMudhra Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 45 45 52 58 61 77 80 96 97 100
Other Income -0 0 1 1 1 2 1 0 2 3
Total Income 45 45 53 60 62 79 81 97 100 103
Total Expenditure 27 27 32 37 40 53 56 68 73 67
Operating Profit 18 18 21 23 22 26 25 29 27 36
Interest 1 2 1 0 0 2 0 0 1 1
Depreciation 4 3 4 4 4 4 5 5 5 6
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 13 14 16 19 18 20 20 23 20 29
Provision for Tax 2 3 3 2 3 5 3 4 0 8
Profit After Tax 10 11 14 16 15 16 16 19 20 21
Adjustments -0 -0 0 0 0 0 -1 -0 0 -0
Profit After Adjustments 10 11 14 17 15 16 16 18 20 21
Adjusted Earnings Per Share 1.5 1.5 1.8 2.1 2 2.1 2.1 2.4 2.7 2.6

eMudhra Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 35 47 68 76 102 116 132 183 249 373
Other Income 2 0 1 1 0 0 1 1 5 6
Total Income 37 48 69 77 102 117 132 184 254 381
Total Expenditure 29 36 50 61 69 85 92 116 161 264
Operating Profit 8 12 19 16 32 32 41 68 93 117
Interest 0 0 0 0 0 1 1 5 3 2
Depreciation 3 5 5 6 9 9 9 13 16 21
Exceptional Income / Expenses -14 0 0 0 -2 0 0 0 0 0
Profit Before Tax -8 7 14 9 22 23 31 50 73 92
Provision for Tax 1 2 4 1 4 5 6 9 12 15
Profit After Tax -9 5 10 8 17 18 25 41 61 76
Adjustments 0 0 -0 -0 0 -2 -8 0 0 -1
Profit After Adjustments -9 5 10 8 17 17 17 41 62 75
Adjusted Earnings Per Share -3 0.9 1.4 1.1 2.4 2.3 2.4 5.9 8.2 9.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 36% 29% 27% 0%
Operating Profit CAGR 37% 43% 42% 0%
PAT CAGR 49% 50% 50% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 122% NA% NA% NA%
ROE Average 23% 28% 28% 19%
ROCE Average 25% 27% 25% 17%

eMudhra Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 51 54 63 66 76 92 107 153 392
Minority's Interest 0 0 0 0 0 1 9 1 1
Borrowings 0 0 0 3 19 27 22 20 0
Other Non-Current Liabilities 2 2 4 3 4 5 19 15 12
Total Current Liabilities 5 5 14 12 21 34 34 70 56
Total Liabilities 57 62 81 85 120 159 192 259 460
Fixed Assets 26 39 59 54 62 62 125 117 162
Other Non-Current Assets 22 14 7 13 23 43 22 51 50
Total Current Assets 10 8 16 18 35 53 45 91 248
Total Assets 57 62 81 85 120 159 192 259 460

eMudhra Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 6 3 4 11 7 2 9 8 8
Cash Flow from Operating Activities 7 14 25 5 17 23 41 22 34
Cash Flow from Investing Activities -20 -10 -24 -7 -32 -29 -47 -38 -107
Cash Flow from Financing Activities 11 -3 6 -2 10 12 5 16 127
Net Cash Inflow / Outflow -2 0 7 -4 -5 7 -1 -0 54
Closing Cash & Cash Equivalent 3 4 11 7 2 9 8 8 67

eMudhra Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -2.96 0.87 1.43 1.13 2.4 2.29 2.39 5.86 8.19
CEPS(Rs) -2.13 1.62 2.2 1.99 3.7 3.85 4.86 7.72 10.28
DPS(Rs) 0 0 0 0 0 0 0 1.25 1.25
Book NAV/Share(Rs) 8.35 4.8 6.07 7.16 9.55 11.9 14.07 20.47 51.87
Core EBITDA Margin(%) 17.43 23.59 27.12 19.55 31.71 27.43 30.34 36.68 35.1
EBIT Margin(%) -22.86 14.62 20.04 12.35 21.57 20.34 24.33 30.12 30.86
Pre Tax Margin(%) -23.33 14.52 19.86 12.19 21.31 19.77 23.69 27.63 29.5
PAT Margin (%) -25.74 11.25 14.66 10.36 17.16 15.81 19.27 22.52 24.6
Cash Profit Margin (%) -18.48 21.04 22.64 18.35 25.53 23.2 25.93 29.68 30.97
ROA(%) -15.85 8.94 14.05 9.54 17.07 13.24 14.47 18.24 17.02
ROE(%) -35.47 19.31 27.78 17.02 29.73 24.46 27.82 33.93 22.98
ROCE(%) -15.41 12.92 22.19 13.13 24.64 20 23.13 31.4 24.99
Receivable days 26.57 21.37 14.94 19.38 48.15 70.11 53.13 59.09 81.76
Inventory Days 5.88 5.75 3.73 1.95 1.11 2.73 3.02 2.85 2.33
Payable days 29.37 29.3 17.24 15.68 53.63 91.79 110.09 109.78 199.12
PER(x) 0 0 0 0 0 0 0 0 26.33
Price/Book(x) 0 0 0 0 0 0 0 0 4.16
Dividend Yield(%) 0 0 0 0 0 0 0 0 0.58
EV/Net Sales(x) 1.53 1.1 0.74 0.69 0.68 0.65 0.55 0.46 6.17
EV/Core EBITDA(x) 6.54 4.52 2.64 3.41 2.13 2.35 1.76 1.25 16.57
Net Sales Growth(%) 0 33.84 44.53 11.64 33.22 14.63 13 38.79 36.2
EBIT Growth(%) 0 185.59 98.16 -31.23 132.75 8.1 35.19 71.82 39.53
PAT Growth(%) 0 158.51 88.28 -21.08 120.71 5.62 37.7 62.21 48.77
EPS Growth(%) 0 129.25 64.54 -21.08 113.33 -4.79 4.73 144.78 39.77
Debt/Equity(x) 0.03 0 0.09 0.12 0.36 0.45 0.33 0.36 0.04
Current Ratio(x) 2.03 1.6 1.12 1.44 1.65 1.57 1.32 1.3 4.43
Quick Ratio(x) 1.92 1.41 1.09 1.41 1.63 1.52 1.3 1.27 4.42
Interest Cover(x) -48.55 144.81 111.45 80.38 83 35.46 38.07 12.07 22.68
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0.01

eMudhra Shareholding Pattern

# Dec 2015 Sep 2016 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 100 100 61.03 61.03 61.03 57.7 57.7 57.7 57.7 54.4
FII 0 0 4.31 4.24 4.09 4.16 4.28 4.29 3.84 4.2
DII 0 0 10.67 10.53 10.86 10.65 9.86 8.47 9.11 14.46
Public 0 0 23.98 24.21 24.02 27.49 28.16 29.54 29.35 26.95
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 50% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 28%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 109.78 to 199.12days.
  • Stock is trading at 9.3 times its book value.

* 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.

eMudhra 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!