EMUDHRA LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 752.3 INR | +2.03% |
|
+2.07% | +66.62% |
| Apr. 29 | EMudhra Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 | CI |
| Apr. 29 | EMudhra Limited Recommends Final Dividend for the Financial Year 2023-24 | CI |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 16,774 | 61,057 | - | - |
| Enterprise Value (EV) 1 | 16,774 | 62,680 | 61,057 | 61,057 |
| P/E ratio | 26.8 x | 79.7 x | 50.2 x | 35.4 x |
| Yield | - | 0.26% | 0.39% | 0.57% |
| Capitalization / Revenue | - | 16.8 x | 11.7 x | 8.59 x |
| EV / Revenue | - | 16.8 x | 11.7 x | 8.59 x |
| EV / EBITDA | - | 57.2 x | 35.8 x | 25.1 x |
| EV / FCF | - | 288 x | 183 x | 136 x |
| FCF Yield | - | 0.35% | 0.55% | 0.74% |
| Price to Book | - | 12.7 x | 8.09 x | 6.84 x |
| Nbr of stocks (in thousands) | 78,072 | 82,812 | - | - |
| Reference price 2 | 214.8 | 737.3 | 737.3 | 737.3 |
| Announcement Date | 5/31/23 | 4/29/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 3,731 | 5,203 | 7,109 |
| EBITDA 1 | - | 1,096 | 1,705 | 2,433 |
| EBIT 1 | - | 887.5 | 1,466 | 2,113 |
| Operating Margin | - | 23.78% | 28.18% | 29.72% |
| Earnings before Tax (EBT) 1 | - | 926.6 | 1,565 | 2,218 |
| Net income 1 | 616.8 | 750.6 | 1,215 | 1,724 |
| Net margin | - | 20.12% | 23.35% | 24.25% |
| EPS 2 | 8.010 | 9.500 | 14.70 | 20.80 |
| Free Cash Flow 1 | - | 212 | 334 | 450 |
| FCF margin | - | 5.66% | 6.42% | 6.33% |
| FCF Conversion (EBITDA) | - | 19.81% | 19.59% | 18.5% |
| FCF Conversion (Net income) | - | 28.08% | 27.49% | 26.1% |
| Dividend per Share 2 | - | 1.900 | 2.900 | 4.200 |
| Announcement Date | 5/31/23 | 4/29/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q3 | 2024 Q4 |
|---|---|---|
| Net sales 1 | 1,018 | 1,043 |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | - | - |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 212 | 334 | 450 |
| ROE (net income / shareholders' equity) | - | 17.9% | 17.2% | 20.9% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 58.10 | 91.10 | 108.0 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 151 | 156 | 133 |
| Capex / Sales | - | 4.03% | 3% | 1.87% |
| Announcement Date | 5/31/23 | 4/29/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
737.3
INR
Average target price
832
INR
Spread / Average Target
+12.84%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +66.28% | 731M | |
| -12.70% | 193B | |
| +3.89% | 169B | |
| +2.20% | 154B | |
| +5.96% | 101B | |
| +10.96% | 80.89B | |
| +25.63% | 77.58B | |
| -7.87% | 70.63B | |
| -21.03% | 52.48B | |
| -10.19% | 42.67B |
- Stock Market
- Equities
- EMUDHRA Stock
- Financials eMudhra Limited
