Stock EMAMIREAL EMAMI REALTY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Emami Realty Limited

Equities

EMAMIREAL

INE778K01012

Real Estate Development & Operations

Delayed NSE India S.E.
Other stock markets
 03:19:05 2024-05-18 am EDT 		5-day change 1st Jan Change
109.6 INR +0.92% Intraday chart for Emami Realty Limited +7.66% +0.37%
Mar. 31 Emami Realty Limited Announces Retirement of Abhijit Datta as Chairman, Hari Mohan Marda and Ram Gobind Ganeriwala as Independent Director CI
Feb. 09 Emami Realty Limited Appoints Amit Kiran Deb, as the Chairman of the Board of Directors with Effect from April 1, 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 5,844 3,210 783.7 1,109 2,282 2,324
Enterprise Value (EV) 1 25,782 28,456 27,264 16,801 17,133 17,750
P/E ratio 186 x 647 x -0.68 x 181 x 15.2 x -6.02 x
Yield - - - - - -
Capitalization / Revenue 385 x 4.68 x 0.09 x 0.59 x 1.16 x 2.42 x
EV / Revenue 1,699 x 41.5 x 3.04 x 9.01 x 8.72 x 18.5 x
EV / EBITDA 25 x 19.9 x 180 x 14.5 x 40.9 x -125 x
EV / FCF -4.66 x -5.24 x -16.3 x 2.31 x 13.8 x -43.2 x
FCF Yield -21.4% -19.1% -6.12% 43.3% 7.25% -2.31%
Price to Book 4.06 x 2.18 x 2.41 x 0.99 x 1.79 x 2.67 x
Nbr of stocks (in thousands) 24,298 27,939 27,939 27,939 37,844 37,844
Reference price 2 240.5 114.9 28.05 39.70 60.30 61.40
Announcement Date 8/31/18 8/21/19 9/8/20 9/8/21 9/7/22 9/7/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 15.17 685.6 8,956 1,865 1,965 961.5
EBITDA 1 1,032 1,431 151.4 1,157 418.8 -141.9
EBIT 1 1,029 1,425 136.5 1,150 414.9 -146.4
Operating Margin 6,782.97% 207.89% 1.52% 61.68% 21.11% -15.23%
Earnings before Tax (EBT) 1 25.89 18.31 -1,710 64.49 173.8 -522.2
Net income 1 36.13 4.962 -1,144 6.136 150.4 -386.3
Net margin 238.17% 0.72% -12.78% 0.33% 7.65% -40.18%
EPS 2 1.293 0.1776 -40.96 0.2193 3.974 -10.21
Free Cash Flow 1 -5,528 -5,427 -1,669 7,277 1,242 -410.7
FCF margin -36,436.72% -791.59% -18.63% 390.27% 63.19% -42.72%
FCF Conversion (EBITDA) - - - 628.99% 296.54% -
FCF Conversion (Net income) - - - 118,591.15% 825.73% -
Dividend per Share - - - - - -
Announcement Date 8/31/18 8/21/19 9/8/20 9/8/21 9/7/22 9/7/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 19,938 25,245 26,481 15,692 14,851 15,426
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 19.32 x 17.64 x 174.9 x 13.56 x 35.46 x -108.7 x
Free Cash Flow 1 -5,528 -5,427 -1,669 7,277 1,242 -411
ROE (net income / shareholders' equity) 4.23% 0.34% -127% 0.59% 12.5% -36%
ROA (Net income/ Total Assets) 2.63% 2.91% 0.27% 2.91% 1.35% -0.48%
Assets 1 1,372 170.8 -424,353 210.9 11,122 81,087
Book Value Per Share 2 59.30 52.60 11.60 40.30 33.70 23.00
Cash Flow per Share 2 3.380 2.920 4.970 4.400 2.430 3.990
Capex 1 123 25.4 27 35.5 1.7 7.5
Capex / Sales 809.13% 3.71% 0.3% 1.91% 0.09% 0.78%
Announcement Date 8/31/18 8/21/19 9/8/20 9/8/21 9/7/22 9/7/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
EMAMI REALTY LIMITED Stock Emami Realty Limited
+0.37% 49.79M
VONOVIA SE Stock Vonovia SE
+4.63% 26.33B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-13.96% 13.96B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+12.81% 10.98B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-22.97% 7.97B
VINHOMES Stock Vinhomes
-5.44% 6.99B
VINGROUP Stock Vingroup
+5.04% 6.85B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-1.21% 3.69B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+10.47% 3.52B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.20% 3.32B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. EMAMIREAL Stock
  4. Financials Emami Realty Limited
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW