EMPOWER INDIA LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.19 INR | +1.86% |
|
-2.67% | +36.88% |
| May. 15 | Empower India Limited Announces Board Changes | CI |
| Feb. 16 | Empower India to Raise Up to INR900 Million from Convertible Warrants | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 570.3 | 221.1 | 221.1 | 174.6 | 174.6 | 360.8 |
| Enterprise Value (EV) 1 | 2,260 | 1,868 | 1,880 | 174 | 173.9 | 367.4 |
| P/E ratio | -968 x | 823 x | -1.65 x | -2.28 x | -199 x | 226 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.03 x | 24.2 x | 396 x | - | 2.74 x | 3.7 x |
| EV / Revenue | 8.03 x | 204 x | 3,363 x | - | 2.73 x | 3.77 x |
| EV / EBITDA | 1,839 x | -3,908 x | - | - | - | - |
| EV / FCF | -1.26 x | 146 x | -34.9 x | 0.13 x | 8.76 x | 60.8 x |
| FCF Yield | -79.3% | 0.69% | -2.86% | 790% | 11.4% | 1.65% |
| Price to Book | 0.17 x | 0.07 x | 0.08 x | 0.07 x | 0.06 x | 0.12 x |
| Nbr of stocks (in thousands) | 1,163,799 | 1,163,799 | 1,163,799 | 1,163,799 | 1,163,799 | 1,163,799 |
| Reference price 2 | 0.4900 | 0.1900 | 0.1900 | 0.1500 | 0.1500 | 0.3100 |
| Announcement Date | 11/1/18 | 9/7/19 | 11/26/20 | 9/8/21 | 9/8/22 | 9/7/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 281.5 | 9.154 | 0.559 | - | 63.64 | 97.56 |
| EBITDA 1 | 1.229 | -0.478 | - | - | - | - |
| EBIT 1 | 0.0184 | -1.689 | -2.911 | -1.011 | -0.871 | 2.06 |
| Operating Margin | 0.01% | -18.45% | -520.75% | - | -1.37% | 2.11% |
| Earnings before Tax (EBT) 1 | -0.5557 | 0.371 | -134.3 | -76.46 | -0.878 | 2.003 |
| Net income 1 | -0.5893 | 0.27 | -134.3 | -76.46 | -0.878 | 1.598 |
| Net margin | -0.21% | 2.95% | -24,017.53% | - | -1.38% | 1.64% |
| EPS 2 | -0.000506 | 0.000231 | -0.1154 | -0.0657 | -0.000754 | 0.001373 |
| Free Cash Flow 1 | -1,792 | 12.81 | -53.85 | 1,374 | 19.87 | 6.046 |
| FCF margin | -636.61% | 139.96% | -9,632.51% | - | 31.21% | 6.2% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 4,745.28% | - | - | - | 378.32% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 11/1/18 | 9/7/19 | 11/26/20 | 9/8/21 | 9/8/22 | 9/7/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,690 | 1,647 | 1,659 | - | - | 6.67 |
| Net Cash position 1 | - | - | - | 0.58 | 0.63 | - |
| Leverage (Debt/EBITDA) | 1,375 x | -3,446 x | - | - | - | - |
| Free Cash Flow 1 | -1,792 | 12.8 | -53.8 | 1,374 | 19.9 | 6.05 |
| ROE (net income / shareholders' equity) | -0.02% | 0.01% | -4.43% | -2.91% | -0.03% | 0.05% |
| ROA (Net income/ Total Assets) | 0% | -0.02% | -0.04% | -0.02% | -0.02% | 0.04% |
| Assets 1 | -294,643 | -1,406 | 369,857 | 439,397 | 4,503 | 3,699 |
| Book Value Per Share 2 | 2.910 | 2.910 | 2.290 | 2.220 | 2.520 | 2.520 |
| Cash Flow per Share 2 | 0.0100 | 0.0100 | 0 | 0 | 0 | 0 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 11/1/18 | 9/7/19 | 11/26/20 | 9/8/21 | 9/8/22 | 9/7/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +36.88% | 30.08M | |
| +117.10% | 118B | |
| +10.14% | 32.43B | |
| +8.42% | 23.93B | |
| +13.44% | 20.34B | |
| +6.41% | 18.77B | |
| +8.70% | 14.64B | |
| +7.66% | 12.16B | |
| +20.68% | 11.09B | |
| +20.69% | 10.61B |
- Stock Market
- Equities
- EMPOWER Stock
- Financials Empower India Limited
