Emmbi Industries Limited
NSE:EMMBI.NS
138.52 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 912.43 | 1,058.51 | 903.72 | 950.32 | 861.79 | 1,001.85 | 765.5 | 885.23 | 1,058.24 | 1,090.93 | 1,096.03 | 1,127.66 | 1,041.59 | 925.37 | 735.63 | 570.81 | 508.09 | 746.76 | 815.09 | 808.14 | 669.32 | 755.14 | 748.57 | 733.43 | 652.93 | 684.43 | 665.73 | 602.3 | 592.29 | 632.21 | 555.31 | 568.75 | 534.44 | 562.89 | 531.51 | 523.33 | 461.62 | 494.2 | 521.22 | 436.83 | 388.8 | 468.68 | 406.37 | 355.49 | 359.96 | 410.977 | 340.704 | 366.955 | 283.27 | 309.53 | 279.136 | 242.588 |
Cost of Revenue
| 647.26 | 767.47 | 638.87 | 603.81 | 536.91 | 706.53 | 480.46 | 510.85 | 657.84 | 1,169.58 | 673.02 | 715.05 | 714.63 | 968.64 | 470.3 | 342.24 | 297.23 | 790.11 | 543.1 | 547.5 | 427.97 | 751.5 | 486.01 | 480.57 | 412.5 | 453.4 | 447.21 | 402.58 | 396.34 | 429.23 | 373.61 | 390.68 | 366.1 | 593.62 | 359.67 | 358.05 | 304.99 | 502.03 | 377.6 | 318.31 | 279.94 | 317.7 | 289.43 | 246.63 | 252.68 | 414.31 | 240.61 | 265.727 | 201.79 | 302.353 | 196.083 | 165.349 |
Gross Profit
| 265.17 | 291.04 | 264.85 | 346.51 | 324.88 | 295.32 | 285.04 | 374.38 | 400.4 | -78.65 | 423.01 | 412.61 | 326.96 | -43.27 | 265.33 | 228.57 | 210.86 | -43.35 | 271.99 | 260.64 | 241.35 | 3.64 | 262.56 | 252.86 | 240.43 | 231.03 | 218.52 | 199.72 | 195.95 | 202.98 | 181.7 | 178.07 | 168.34 | -30.73 | 171.84 | 165.28 | 156.63 | -7.83 | 143.62 | 118.52 | 108.86 | 150.98 | 116.94 | 108.86 | 107.28 | -3.333 | 100.094 | 101.228 | 81.48 | 7.177 | 83.053 | 77.239 |
Gross Profit Ratio
| 0.291 | 0.275 | 0.293 | 0.365 | 0.377 | 0.295 | 0.372 | 0.423 | 0.378 | -0.072 | 0.386 | 0.366 | 0.314 | -0.047 | 0.361 | 0.4 | 0.415 | -0.058 | 0.334 | 0.323 | 0.361 | 0.005 | 0.351 | 0.345 | 0.368 | 0.338 | 0.328 | 0.332 | 0.331 | 0.321 | 0.327 | 0.313 | 0.315 | -0.055 | 0.323 | 0.316 | 0.339 | -0.016 | 0.276 | 0.271 | 0.28 | 0.322 | 0.288 | 0.306 | 0.298 | -0.008 | 0.294 | 0.276 | 0.288 | 0.023 | 0.298 | 0.318 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 22.91 | 0 | 0 | 0 | 30.53 | 0 | 0 | 0 | 45.23 | 0 | 0 | 0 | 28.01 | 0 | 0 | 0 | 18.74 | 0 | 0 | 0 | 14.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 153.86 | 0 | 0 | 0 | 231.92 | 0 | 0 | 0 | 161.03 | 0 | 0 | 0 | 63.41 | 0 | 0 | 0 | 48.21 | 0 | 0 | 0 | 35.87 | 0 | 0 | 0 | 25.25 | 0 | 0 | 0 | 26.41 | 0 | 0 | 0 | 21.72 | 0 | 0 | 0 | 32.11 | 0 | 0 | 0 | 14.94 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 13.62 | 0 | 0 | 0 | 12.17 | 0 | 0 | 0 | 17.78 | 0 | 0 | 0 | 10.16 | 0 | 0 | 0 | 11.6 | 0 | 0 | 0 | 10.63 | 0 | 0 | 0 | 7.65 | 0 | 0 | 0 | 3.56 | 0 | 0 | 0 | 11.06 | 0 | 0 | 0 | 63.39 | 0 | 0 | 0 | 62.8 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 203.81 | 220.44 | 198.04 | 205.99 | 197.44 | 167.48 | 159.87 | 233.29 | 250.58 | 244.09 | 244.64 | 238.01 | 173.88 | 178.81 | 51.29 | 40.4 | 39.24 | 73.57 | 47.12 | 38.9 | 34.64 | 59.81 | 40.03 | 36.36 | 36.07 | 46.5 | 37.53 | 28.48 | 25.07 | 32.9 | 20.73 | 17.8 | 16.47 | 29.97 | 20.58 | 20.9 | 16.02 | 32.78 | 19.38 | 13.88 | 12.63 | 122.67 | 14.16 | 16.79 | 12.32 | 93.558 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0.6 | 0.4 | 0.48 | 0.29 | 0.44 | 0.6 | 0.26 | 0.21 | 0.16 | -0.56 | 0.41 | 0.28 | 0.11 | -0.2 | 0.22 | 0.36 | 0.25 | -0.51 | 0.27 | 0.3 | 0.31 | -61.36 | 0.16 | 0.38 | 0.23 | 0.47 | 140.01 | 128.83 | 128.14 | 0.44 | 125.81 | 114.8 | 108.74 | -82.11 | 113.73 | 107.12 | 101.98 | -64.59 | 91.79 | 87.11 | 82.05 | 110.38 | 84.42 | 86.35 | 78.22 | -36.471 | 75.473 | 77.473 | 62.1 | -14.801 | 61.358 | 56.087 |
Operating Expenses
| 203.81 | 220.44 | 198.04 | 278.6 | 264.83 | 229.31 | 229.76 | 301.6 | 318.84 | -135.99 | 318.49 | 309.17 | 236.62 | -81.6 | 208.09 | 183.87 | 169.32 | -77.89 | 192.13 | 179.61 | 166.43 | -61.36 | 172.23 | 165.52 | 159.85 | 148.81 | 140.01 | 128.83 | 128.14 | 127.29 | 125.81 | 114.8 | 108.74 | -82.11 | 113.73 | 107.12 | 101.98 | -64.59 | 91.79 | 87.11 | 82.05 | 110.38 | 84.42 | 86.35 | 78.22 | -36.471 | 75.473 | 77.473 | 62.1 | -14.801 | 61.358 | 56.087 |
Operating Income
| 61.36 | 70.6 | 66.81 | 68.2 | 60.49 | 66.62 | 55.54 | 72.99 | 81.56 | 105.35 | 104.52 | 103.44 | 90.34 | 38.33 | 57.24 | 44.7 | 41.54 | 34.54 | 79.86 | 81.03 | 74.92 | 65 | 90.33 | 87.34 | 80.58 | 82.22 | 52.47 | 49.2 | 48.94 | 75.69 | 33.37 | 43.66 | 39.7 | 41.56 | 36.81 | 33.29 | 30.99 | 36.36 | 25.06 | 10.53 | 11.45 | 21.22 | 14.93 | 11.92 | 14.09 | 16.587 | 10.811 | 11.649 | 9.02 | 9.526 | 13.991 | 14.513 |
Operating Income Ratio
| 0.067 | 0.067 | 0.074 | 0.072 | 0.07 | 0.066 | 0.073 | 0.082 | 0.077 | 0.097 | 0.095 | 0.092 | 0.087 | 0.041 | 0.078 | 0.078 | 0.082 | 0.046 | 0.098 | 0.1 | 0.112 | 0.086 | 0.121 | 0.119 | 0.123 | 0.12 | 0.079 | 0.082 | 0.083 | 0.12 | 0.06 | 0.077 | 0.074 | 0.074 | 0.069 | 0.064 | 0.067 | 0.074 | 0.048 | 0.024 | 0.029 | 0.045 | 0.037 | 0.034 | 0.039 | 0.04 | 0.032 | 0.032 | 0.032 | 0.031 | 0.05 | 0.06 |
Total Other Income Expenses Net
| -41.11 | -42.98 | -42.76 | -42.47 | -39.87 | -41.38 | -39.47 | -37.98 | -38.02 | -38.62 | -36.84 | -36.91 | -33.21 | 2.11 | -27.08 | -28.02 | -28.49 | 4.1 | -30.66 | -29.64 | -27.51 | -0.12 | -29.93 | -27.75 | -26.41 | -27.69 | -26.03 | -21.71 | -18.86 | -20.2 | -22.53 | -19.61 | -19.9 | -9.68 | -21.3 | -24.87 | -23.67 | -20.3 | -26.77 | -20.89 | -15.35 | -19.38 | -17.59 | -10.6 | -14.96 | -16.399 | -13.81 | -12.106 | -10.36 | -11.616 | -7.705 | -6.64 |
Income Before Tax
| 20.25 | 27.62 | 24.05 | 25.73 | 20.62 | 25.24 | 16.07 | 35.01 | 43.54 | 66.73 | 67.68 | 66.53 | 57.13 | 40.44 | 30.16 | 16.68 | 13.05 | 38.64 | 49.2 | 51.39 | 47.41 | 64.88 | 60.4 | 59.59 | 54.17 | 54.53 | 52.48 | 49.18 | 48.95 | 55.49 | 33.36 | 43.66 | 39.7 | 41.7 | 36.81 | 33.29 | 30.98 | 36.46 | 25.06 | 10.52 | 11.46 | 21.22 | 14.93 | 11.91 | 14.1 | 16.739 | 10.811 | 11.649 | 9.02 | 10.362 | 13.99 | 14.512 |
Income Before Tax Ratio
| 0.022 | 0.026 | 0.027 | 0.027 | 0.024 | 0.025 | 0.021 | 0.04 | 0.041 | 0.061 | 0.062 | 0.059 | 0.055 | 0.044 | 0.041 | 0.029 | 0.026 | 0.052 | 0.06 | 0.064 | 0.071 | 0.086 | 0.081 | 0.081 | 0.083 | 0.08 | 0.079 | 0.082 | 0.083 | 0.088 | 0.06 | 0.077 | 0.074 | 0.074 | 0.069 | 0.064 | 0.067 | 0.074 | 0.048 | 0.024 | 0.029 | 0.045 | 0.037 | 0.034 | 0.039 | 0.041 | 0.032 | 0.032 | 0.032 | 0.033 | 0.05 | 0.06 |
Income Tax Expense
| 5.36 | -17.47 | 0.34 | 9.6 | 6.09 | 8.01 | 5.55 | 10.43 | 13.23 | 20.82 | 17.08 | 17.45 | 12.4 | 9.82 | 6.65 | 4.66 | 2.47 | 1.2 | 13.27 | 12.84 | 13.07 | 16.73 | 15.47 | 15.29 | 13.63 | 13.91 | 13.51 | 11.73 | 13.38 | 17.55 | 9.43 | 10.55 | 10.33 | 4.65 | 11.59 | 11.25 | 9.35 | 7.64 | 8.75 | 3.11 | 3.57 | 6.98 | 3.84 | 3.56 | 4.43 | 3.884 | 4.054 | 4.28 | 3.59 | 8.1 | 3.827 | 2.947 |
Net Income
| 14.89 | 45.09 | 23.71 | 16.13 | 14.53 | 17.23 | 10.53 | 24.58 | 30.31 | 45.92 | 50.6 | 49.08 | 44.73 | 30.62 | 23.51 | 12.02 | 10.58 | 37.44 | 35.93 | 38.56 | 34.35 | 48.14 | 44.92 | 44.3 | 40.54 | 40.63 | 38.97 | 37.45 | 35.57 | 37.94 | 23.93 | 33.11 | 29.36 | 37.06 | 25.22 | 22.04 | 21.63 | 28.82 | 16.31 | 7.41 | 7.9 | 14.24 | 11.09 | 8.35 | 9.67 | 12.855 | 6.757 | 7.369 | 5.44 | 2.262 | 10.164 | 11.564 |
Net Income Ratio
| 0.016 | 0.043 | 0.026 | 0.017 | 0.017 | 0.017 | 0.014 | 0.028 | 0.029 | 0.042 | 0.046 | 0.044 | 0.043 | 0.033 | 0.032 | 0.021 | 0.021 | 0.05 | 0.044 | 0.048 | 0.051 | 0.064 | 0.06 | 0.06 | 0.062 | 0.059 | 0.059 | 0.062 | 0.06 | 0.06 | 0.043 | 0.058 | 0.055 | 0.066 | 0.047 | 0.042 | 0.047 | 0.058 | 0.031 | 0.017 | 0.02 | 0.03 | 0.027 | 0.023 | 0.027 | 0.031 | 0.02 | 0.02 | 0.019 | 0.007 | 0.036 | 0.048 |
EPS
| 0.84 | 2.55 | 1.34 | 0.91 | 0.82 | 0.97 | 0.6 | 1.39 | 1.71 | 2.6 | 2.86 | 2.77 | 2.53 | 1.73 | 1.33 | 0.68 | 0.6 | 2.12 | 2.03 | 2.18 | 1.94 | 2.72 | 2.54 | 2.5 | 2.29 | 2.3 | 2.2 | 2.12 | 2.01 | 2.14 | 1.35 | 1.87 | 1.66 | 2.1 | 1.43 | 1.25 | 1.22 | 1.63 | 0.92 | 0.42 | 0.45 | 0.81 | 0.63 | 0.47 | 0.55 | 0.73 | 0.41 | 0.45 | 0.33 | 0.13 | 0.62 | 0.7 |
EPS Diluted
| 0.84 | 2.55 | 1.34 | 0.91 | 0.82 | 0.97 | 0.6 | 1.39 | 1.71 | 2.6 | 2.86 | 2.77 | 2.53 | 1.73 | 1.33 | 0.68 | 0.6 | 2.12 | 2.03 | 2.18 | 1.94 | 2.72 | 2.54 | 2.5 | 2.29 | 2.3 | 2.2 | 2.12 | 2.01 | 2.14 | 1.35 | 1.87 | 1.66 | 2.1 | 1.43 | 1.25 | 1.22 | 1.63 | 0.92 | 0.42 | 0.45 | 0.81 | 0.63 | 0.47 | 0.55 | 0.73 | 0.41 | 0.42 | 0.32 | 0.13 | 0.62 | 0.7 |
EBITDA
| 90.08 | 97.32 | 94.94 | 95.11 | 86.63 | 91.14 | 80.64 | 97.99 | 106.07 | 86.36 | 127.18 | 125.35 | 111.22 | 67.85 | 76.11 | 62.83 | 59.28 | 65.93 | 98.22 | 98.67 | 92.5 | 93.75 | 106.6 | 103.03 | 95.45 | 97.09 | 92.65 | 83.69 | 79.53 | 86.97 | 66.53 | 73.31 | 69.71 | 61.37 | 67.5 | 66.99 | 63.1 | 63.79 | 59.59 | 37.04 | 35.91 | 48.15 | 39.84 | 29.62 | 35.98 | 39.785 | 30.885 | 29.878 | 25.23 | 27.595 | 26.005 | 24.684 |
EBITDA Ratio
| 0.099 | 0.092 | 0.105 | 0.1 | 0.101 | 0.091 | 0.105 | 0.111 | 0.1 | 0.079 | 0.116 | 0.111 | 0.107 | 0.073 | 0.103 | 0.11 | 0.117 | 0.088 | 0.121 | 0.122 | 0.138 | 0.124 | 0.142 | 0.14 | 0.146 | 0.142 | 0.139 | 0.139 | 0.134 | 0.138 | 0.12 | 0.129 | 0.13 | 0.109 | 0.127 | 0.128 | 0.137 | 0.129 | 0.114 | 0.085 | 0.092 | 0.103 | 0.098 | 0.083 | 0.1 | 0.097 | 0.091 | 0.081 | 0.089 | 0.089 | 0.093 | 0.102 |