Emami Ltd

NSE :EMAMILTD   BSE :531162  Sector : FMCG
Buy, Sell or Hold EMAMILTD? Ask The Analyst

BSE


prev close

OPEN PRICE

bid price (qty)

offer price (qty)

volume

Today's low / high

52 WK low / high

NSE


prev close

open price

bid price (qty)

offer price (qty)

volume

Today's' low / high

52 WK low / high

14 Nov
642.85
(-1.06%)
13 Nov
649.75
(-5.97%)
12 Nov
691.00
(2.40%)
11 Nov
674.80
(0.74%)
08 Nov
669.85
(-0.19%)
07 Nov
671.10
(-2.11%)
06 Nov
685.55
(-1.33%)
05 Nov
694.80
(2.83%)
04 Nov
675.65
(-5.69%)
01 Nov
716.45
(1.86%)
31 Oct
703.35
(5.34%)
30 Oct
667.70
(2.72%)
29 Oct
650.00
(-0.38%)
28 Oct
652.50
(1.08%)
25 Oct
645.50
(1.10%)
24 Oct
638.50
(-4.20%)
23 Oct
666.50
(0.10%)
22 Oct
665.85
(-4.09%)
21 Oct
694.25
(-0.94%)
18 Oct
700.85
(-1.98%)
17 Oct
715.00
(-3.10%)


Technical Analysis

Short Term Investors

Very Bearish

Medium Term Investors

Very Bearish

Long Term Investors

Bullish

Moving Averages

5 DMA
Bearish

664.76


10 DMA
Bearish

676.62


20 DMA
Bearish

672.5


50 DMA
Bearish

725.88


100 DMA
Bearish

754.47


200 DMA
Bullish

632.93



Intraday Support and Resistance
(Based on Pivot Points) |

Updated On Nov 14, 2024 04:00 PM For Next Trading Session

Pivots Classic Fibonacci Camarilla Woodie DM
R3 690.35 677.55 651.14 - -
R2 677.55 666.03 648.38 676.41 -
R1 660.2 658.92 645.61 657.92 668.88
P 647.4 647.4 647.4 646.26 651.74
S1 630.05 635.88 640.09 627.77 638.73
S2 617.25 628.77 637.32 616.11 -
S3 599.9 617.25 634.56 - -

Key Metrics

EPS

18.25

P/E

35.09

P/B

10.08

Dividend Yield

1.25%

Market Cap

28,060 Cr.

Face Value

1

Book Value

63.54

ROE

30.49%

EBITDA Growth

266.41 Cr.

Debt/Equity

0.04

Shareholding Pattern

  54.84% Total Promoter Holding
19.52% Mutual Fund Holdings
14.38% FIIs
9.27% Non Institution
1.55% Insurance Companies
0% Custodians
0.44% Other Parties

Shareholding History


Quarterly Result (Figures in Rs. Crores)


Emami Ltd Quaterly Results


Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
INCOME 875.98 1013.03 901.94 916.53 912.15
PROFIT 178.5 263.97 148.9 152.64 212.66
EPS 4.09 5.92 3.41 3.5 4.87

Emami Ltd Quaterly Results


Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
INCOME 711.13 838.24 735.75 801.98 743.49
PROFIT 163.58 254.67 151.75 175.98 214.1
EPS 3.75 5.71 3.48 4.03 4.9

Profit & Loss (Figures in Rs. Crores)


Emami Ltd Profit & Loss


Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
INCOME 2295.47 2421.43 2534.92 2561.45 2742.36 2720.42 2970.2 3333.17 3437.73 3640.42
PROFIT 556.1 409.03 375.53 369.92 303.6 295.37 433.21 801.48 631.3 711.2
EPS 10.05 8 7.49 6.75 6.66 6.67 10.23 18.97 14.22 16.59

Emami Ltd Profit & Loss


Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
INCOME 2120.77 2209.15 2360.1 2392.75 2540.37 2487.57 2694.5 3041.54 2921.71 2988.93
PROFIT 541.93 378.43 382.31 373.57 305.66 275.35 452.92 808.04 565.28 681.33
EPS 9.75 7.32 7.63 6.82 6.72 6.38 10.69 19.28 13 15.89

Balance Sheet (Figures in Rs. Crores)

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015
SOURCES OF FUNDS :
Share Capital 43.6544.1244.1244.4545.3245.3922.722.722.722.7
Reserves Total 2,402.942,258.682,032.481,718.21,778.432,030.671,990.911,7321,588.911,207.94
Total Shareholders Funds2,446.592,302.82,076.61,762.651,823.752,076.062,013.611,754.71,611.611,230.64
Minority Interest11.129.96-2.3-0.89-0.86-0.20.571.414.14.56
Secured Loans 65.1669.42117.9564.04101.15109.59104.3763.1641.4419.29
Unsecured Loans 28.7921.09163.636.7109.090.28221.55409.863016.6
Total Debt93.9590.51281.55100.74210.24109.87325.92472.96671.4435.89
Other Liabilities36.8550.7150.0449.3960.0950.5257.9536.7132.840.84
Total Liabilities2,588.512,453.982,405.891,911.892,093.222,236.252,398.052,265.782,319.951,311.93
APPLICATION OF FUNDS :
Gross Block 3,729.883,691.93,559.723,025.952,992.082,876.762,679.12,555.442,354.84641.1
Less: Accumulated Depreciation2,616.252,446.552,215.81,894.121,532.911,196.69877.04561.66437.33188.19
Net Block1,113.631,245.351,343.921,131.831,459.171,680.071,802.061,993.781,917.51452.91
Capital Work in Progress7.556.333.086.438.0536.3330.4721.5267.0928.77
Investments 441.54293.36302.69255.33156.42186.98313.59127.69103.93501.27
Inventories 323.4328.04357.61300.45244.65221.73193.95179.16150.54126.65
Sundry Debtors 494.21414.6320.92231.75308.01216.35155.8997.01130.88101.77
Cash and Bank Balance201.38184.74116360.37119.06203.4179.5250.05108.43354.11
Loans and Advances 238.18246.06238.69145.31293.28199.98143.3481.37103.566.31
Total Current Assets1,257.181,173.451,033.231,037.88965841.47572.71407.59493.34648.84
Current Liabilities 545.6488.62480.61437.09425.08448.47324245.77313.29238.76
Provisions 134.7153.8163.44166.54156.73121.6164.0363.4649.95113.59
Total Current Liabilities & Provisions680.3642.43644.05603.63581.81570.07388.03309.23363.24352.36
Net Current Assets576.88531.02389.18434.25383.19271.4184.6798.36130.1296.49
Deferred Tax Assets509.51430.19357.9344.9239.425.1217.2132.481.2412.48
Deferred Tax Liability82.4779.9681.6649.0842.8637.3128.9960.6410.2724.53
Net Deferred Tax427.04350.23276.27-4.16-3.46-12.19-11.78-28.16-9.03-12.05
Other Assets21.8827.790.7688.2189.8573.6779.0352.58110.3444.55
Total Assets2,588.522,453.992,405.91,911.92,093.222,236.262,398.042,265.772,319.941,311.93
Contingent Liabilities12.159.759.689.59.2314.872416.2462.2373.86
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015
SOURCES OF FUNDS :
Share Capital 43.6544.1244.1244.4545.3245.3922.722.722.722.7
Reserves Total 2,339.322,219.582,041.841,714.881,756.682,019.011,948.541,689.861,536.641,189.46
Total Shareholders Funds2,382.972,263.72,085.961,759.331,8022,064.41,971.241,712.561,559.341,212.16
Secured Loans 7.3910.7367.5825.2552.9354.3457.8224.9308.38
Unsecured Loans 14.859.8155.9326.24105.320221.55409.863015.65
Total Debt22.2420.53223.5151.49158.2554.34279.37434.766024.03
Other Liabilities31.7545.3344.9945.4351.5347.2555.7934.8531.2939.65
Total Liabilities2,436.962,329.562,354.461,856.252,011.782,165.992,306.42,182.112,250.631,275.84
APPLICATION OF FUNDS :
Gross Block 3,474.933,451.783,440.262,954.382,919.352,806.672,622.962,507.742,320.27603.86
Less : Accumulated Depreciation 2,515.332,363.582,169.781,854.721,497.271,163.33859.62555.37426.44179.91
Net Block 959.61,088.21,270.481,099.661,422.081,643.341,763.341,952.371,893.83423.95
Capital Work in Progress5.191.72.636.328.0536.3330.0219.9460.2524.97
Investments 559.72391.56360.85264.32160.96187.03315.32128.1595.1501.73
Inventories 268.26292.09328.71269.25225.89213.54183.85169.2143.14118.45
Sundry Debtors 283.05259.7193.5599.72181.69142.2570.0334.1352.7456
Cash and Bank Balance91.1595.855.6307.9357.3110.6721.558.5372.56326.09
Loans and Advances 212.88218.25227.02146.49251.84180.74138.4679.69104.6362.93
Total Current Assets855.34865.84804.89823.39716.71647.21413.89291.55373.07563.46
Current Liabilities 342.3356.26414.37388.2376.67370.32259.04205.42245.49167.6
Provisions 67.465.5557.0659.6446.3331.2318.523.7325.58100.05
Total Current Liabilities & Provisions409.7421.81471.43447.85423401.55277.54229.15271.07267.65
Net Current Assets445.63444.03333.45375.54293.71245.66136.3562.41102295.81
Deferred Tax Assets505.1428.12357.7844.9242.0921.2714.3230.14012.14
Deferred Tax Liability69.5966.4874.0844.9242.0936.7628.2659.859.9624.53
Net Deferred Tax435.51361.64283.700-15.49-13.94-29.71-9.96-12.39
Other Assets31.342.43103.33110.41126.9869.1375.348.95109.441.76
Total Assets2,436.952,329.562,354.451,856.252,011.782,166.012,306.42,182.122,250.631,275.83
Contingent Liabilities80.3656.2644.8252.3945.9669.1276.0373.6662.2373.86

Cash Flow (Figures in Rs. Crores)

Net Profit before Tax and Extr...790.83
Depreciation185.91
Interest (Net)-2.56
Dividend Received1.28
P/L on Sales of Assets-4.11
P/L on Sales of Invest-17.29
Prov. and W/O (Net)3.18
Others-182.6
Total Adjustments (PBT and Ext...168.21
Operating Profit before Workin...959.05
Trade and 0ther Receivables-85.01
Inventories4.64
Trade Payables58.67
Total Adjustments (OP before W...-33.75
Cash Generated from/(used in) ...925.3
Direct Taxes Paid-146.29
Total Adjustments(Cash Generat...-146.29
Cash Flow before Extraordinary...779.01
Net Cash from Operating Activi...779.01
Purchased of Fixed Assets-40.59
Sale of Fixed Assets11.76
Purchase of Investments-1,963.3
Sale of Investments1,937.83
Interest Received11.78
Investment in Group Cos.-94.56
Net Cash used in Investing Act...-209.87
Proceed from 0ther Long Term B...5.34
Proceed from Short Tem Borrowi...28.01
Of the Short Term Borrowings-41.27
Of Financial Liabilities-13.33
Dividend Paid-349.2
Interest Paid-9.92
Net Cash used in Financing Act...-562.97
Net Profit before Tax and Extr...746.64
Depreciation166.57
Interest (Net)-6.66
Dividend Received11.73
P/L on Sales of Assets-3.63
P/L on Sales of Invest-0.42
Prov. and W/O (Net)8.6
P/L in Forex-0.48
Others-182.6
Total Adjustments (PBT and Ext...116.91
Operating Profit before Workin...863.55
Trade and 0ther Receivables-27.29
Inventories23.83
Trade Payables6.67
Total Adjustments (OP before W...7
Cash Generated from/(used in) ...870.55
Direct Taxes Paid-130.76
Total Adjustments(Cash Generat...-130.76
Cash Flow before Extraordinary...739.8
Net Cash from Operating Activi...739.8
Purchased of Fixed Assets-31.43
Sale of Fixed Assets5.04
Purchase of Investments-1,969.75
Sale of Investments1,944.28
Interest Received6.84
Invest.In Subsidiaires-0.43
Loans to Subsidiaires-9
Investment in Group Cos.-94.56
Net Cash used in Investing Act...-192.29
Proceed from 0ther Long Term B...6.25
Proceed from Short Tem Borrowi...18
Of the Short Term Borrowings-27.59
Of Financial Liabilities-8.84
Dividend Paid-349.2
Interest Paid-2.14
Net Cash used in Financing Act...-546.12

Company Details

Registered Office
AddressEmami Tower 687 Anandapur,
E M Bypass
CityKolkata
StateWest Bengal
Pin Code700107
Tel. No.91-33-66136264
Fax. No.91-33-66136600
Emailinvestors@emamigroup.com; contact@emamigroup.com
Internethttp://www.emamiltd.in
Registrars
AddressEmami Tower 687 Anandapur
CityKolkata
StateWest Bengal
Pin Code700107
Tel. No.91-33-66136264
Fax. No.91-33-66136600
Emailinvestors@emamigroup.com; contact@emamigroup.com
Internethttp://www.emamiltd.in
Management
Name Designation
R S AgarwalChairman Emeritus
Sushil K GoenkaWhole Time Director
R S GoenkaChairman (Non-Executive)
Mohan GoenkaVice Chairman & Whole Time Dir
Aditya Vardhan AgarwalNon Executive Director
Harsh Vardhan AgarwalVice Chairman & M.D.
Priti A SurekaWhole-time Director
Prashant GoenkaWhole-time Director
C K DhanukaNon-Exec. & Independent Dir.
Debabrata SarkarNon-Exec. & Independent Dir.
Anand Nandkishore RathiIndependent Director
Anjani Kumar AgrawalIndependent Director
Anjan ChatterjeeIndependent Director
Avani DavdaIndependent Director
Rajiv KhaitanIndependent Director
Mamta BinaniIndependent Director
Sandeep Kumar SultaniaVice President & CS