| Key Financial Ratios of Emami (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
19.68 |
15.86 |
13.00 |
19.15 |
10.68 |
|
| Diluted EPS (Rs.) |
19.68 |
15.86 |
13.00 |
19.15 |
10.68 |
|
| Cash EPS (Rs.) |
23.31 |
19.70 |
17.88 |
26.71 |
18.81 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
65.69 |
54.59 |
51.31 |
47.28 |
39.58 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
65.69 |
54.59 |
51.31 |
47.28 |
39.58 |
|
| Dividend / Share(Rs.) |
10.00 |
8.00 |
8.00 |
8.00 |
8.00 |
|
| Revenue from Operations/Share (Rs.) |
71.56 |
66.93 |
65.89 |
64.99 |
58.09 |
|
| PBDIT/Share (Rs.) |
25.08 |
21.10 |
18.71 |
23.12 |
21.31 |
|
| PBIT/Share (Rs.) |
21.45 |
17.29 |
13.83 |
15.70 |
13.19 |
|
| PBT/Share (Rs.) |
21.40 |
17.11 |
13.74 |
15.62 |
12.92 |
|
| Net Profit/Share (Rs.) |
19.68 |
15.89 |
13.00 |
19.28 |
10.69 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
35.04 |
31.53 |
28.39 |
35.58 |
36.68 |
|
| PBIT Margin (%) |
29.97 |
25.83 |
20.98 |
24.15 |
22.70 |
|
| PBT Margin (%) |
29.90 |
25.55 |
20.85 |
24.03 |
22.23 |
|
| Net Profit Margin (%) |
27.50 |
23.73 |
19.72 |
29.67 |
18.39 |
|
| Return on Networth / Equity (%) |
29.96 |
29.09 |
25.33 |
40.78 |
27.00 |
|
| Return on Capital Employed (%) |
32.23 |
31.15 |
26.36 |
32.42 |
32.45 |
|
| Return on Assets (%) |
25.38 |
24.35 |
20.84 |
30.10 |
20.62 |
|
| Total Debt/Equity (X) |
0.00 |
0.00 |
0.00 |
0.10 |
0.03 |
|
| Asset Turnover Ratio (%) |
1.00 |
1.04 |
1.04 |
1.12 |
112.07 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
2.92 |
2.39 |
2.24 |
1.22 |
1.83 |
|
| Quick Ratio (X) |
2.38 |
1.76 |
1.57 |
0.75 |
1.29 |
|
| Inventory Turnover Ratio (X) |
11.86 |
2.57 |
2.54 |
2.87 |
9.59 |
|
| Dividend Payout Ratio (NP) (%) |
40.64 |
50.36 |
61.53 |
41.80 |
74.84 |
|
| Dividend Payout Ratio (CP) (%) |
34.31 |
40.60 |
44.73 |
30.18 |
42.52 |
|
| Earnings Retention Ratio (%) |
59.36 |
49.64 |
38.47 |
58.20 |
25.16 |
|
| Cash Earnings Retention Ratio (%) |
65.69 |
59.40 |
55.27 |
69.82 |
57.48 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
18,282.66 |
18,380.19 |
0.00 |
19,911.67 |
21,415.33 |
|
| EV/Net Operating Revenue (X) |
5.85 |
6.29 |
0.00 |
6.95 |
8.29 |
|
| EV/EBITDA (X) |
16.70 |
19.95 |
0.00 |
19.52 |
22.60 |
|
| MarketCap/Net Operating Revenue (X) |
5.91 |
6.32 |
0.00 |
6.89 |
8.39 |
|
| Retention Ratios (%) |
59.35 |
49.63 |
38.46 |
58.19 |
25.15 |
|
| Price/BV (X) |
6.44 |
7.75 |
0.00 |
9.47 |
12.32 |
|
| Price/Net Operating Revenue |
5.91 |
6.32 |
0.00 |
6.89 |
8.39 |
|
| Earnings Yield |
0.05 |
0.04 |
0.00 |
0.04 |
0.02 |
|
Source : Dion Global Solutions Limited
