| Key Financial Ratios of Emami Paper Mills (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
3.49 |
13.12 |
10.62 |
18.17 |
8.43 |
|
| Diluted EPS (Rs.) |
3.32 |
10.61 |
8.71 |
14.45 |
8.40 |
|
| Cash EPS (Rs.) |
12.84 |
23.90 |
22.60 |
31.19 |
20.36 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
84.52 |
87.70 |
75.24 |
67.69 |
48.92 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
84.52 |
87.70 |
75.24 |
67.69 |
48.92 |
|
| Dividend / Share(Rs.) |
1.60 |
1.60 |
1.60 |
1.60 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
318.68 |
329.56 |
381.51 |
323.59 |
201.04 |
|
| PBDIT/Share (Rs.) |
24.18 |
39.61 |
37.04 |
52.17 |
32.66 |
|
| PBIT/Share (Rs.) |
15.63 |
29.65 |
25.87 |
39.96 |
20.73 |
|
| PBT/Share (Rs.) |
5.52 |
18.54 |
15.39 |
25.35 |
16.96 |
|
| Net Profit/Share (Rs.) |
4.30 |
13.93 |
11.43 |
18.98 |
8.44 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
7.58 |
12.02 |
9.71 |
16.12 |
16.24 |
|
| PBIT Margin (%) |
4.90 |
8.99 |
6.78 |
12.34 |
10.31 |
|
| PBT Margin (%) |
1.73 |
5.62 |
4.03 |
7.83 |
8.43 |
|
| Net Profit Margin (%) |
1.34 |
4.22 |
2.99 |
5.86 |
4.19 |
|
| Return on Networth / Equity (%) |
5.08 |
15.88 |
15.19 |
28.03 |
17.25 |
|
| Return on Capital Employed (%) |
8.10 |
15.32 |
13.81 |
21.13 |
11.94 |
|
| Return on Assets (%) |
1.43 |
4.91 |
3.50 |
6.45 |
2.85 |
|
| Total Debt/Equity (X) |
1.50 |
1.14 |
1.89 |
1.92 |
2.38 |
|
| Asset Turnover Ratio (%) |
1.09 |
1.08 |
1.23 |
1.10 |
68.01 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.05 |
1.04 |
0.92 |
0.83 |
0.68 |
|
| Quick Ratio (X) |
0.49 |
0.58 |
0.44 |
0.47 |
0.37 |
|
| Inventory Turnover Ratio (X) |
6.26 |
4.55 |
5.85 |
6.17 |
5.47 |
|
| Dividend Payout Ratio (NP) (%) |
37.21 |
17.29 |
21.07 |
0.06 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
12.45 |
10.08 |
10.66 |
0.03 |
0.00 |
|
| Earnings Retention Ratio (%) |
62.79 |
82.71 |
78.93 |
99.94 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
87.55 |
89.92 |
89.34 |
99.97 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
1,441.44 |
1,535.11 |
1,780.70 |
2,018.06 |
1,679.79 |
|
| EV/Net Operating Revenue (X) |
0.75 |
0.77 |
0.77 |
1.03 |
1.38 |
|
| EV/EBITDA (X) |
9.85 |
6.41 |
7.95 |
6.39 |
8.50 |
|
| MarketCap/Net Operating Revenue (X) |
0.26 |
0.35 |
0.29 |
0.51 |
0.61 |
|
| Retention Ratios (%) |
62.78 |
82.70 |
78.92 |
99.93 |
0.00 |
|
| Price/BV (X) |
0.99 |
1.30 |
1.49 |
2.42 |
2.52 |
|
| Price/Net Operating Revenue |
0.26 |
0.35 |
0.29 |
0.51 |
0.61 |
|
| Earnings Yield |
0.05 |
0.12 |
0.10 |
0.12 |
0.07 |
|
Source : Dion Global Solutions Limited
