NSE: EMAMIREAL - Emami Realty Limited

Rentabilidad a seis meses: -11.08%
Rendimiento de dividendos: 0.00%
Sector: Real Estate

Informes Emami Realty Limited

Capitalización

NIIF
Informes Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM promedio de 5 años CAGR 5
Капитализация, млрд ₹
1.27 3.6 6.32 2.2 1.16 2.41 2.72 3 2.30 6.40
Выручка, млрд ₹
2.42 0.0093 0.0023 0.6692 8.91 1.82 1.92 0.9615 0.6146 0.6146 2.85 -41.42
Чистая прибыль, млрд ₹
-0.0424 0.1343 0.0361 0.005 -1.14 0.0061 0.1504 -0.3863 -1.23 -1.23 -0.5200 1.53
EV, млрд ₹
10.19 19.03 26.57 27.75 25.61 19.05 17.9 18.05 22.29 22.29 20.58 -2.74
EBIT, млрд ₹
1.19 1.7 2.05 2.51 1.72 2.07 1.65 0.0444 -0.7029 -0.7029 0.9563 -183.61
EBITDA, млрд ₹
1.2 1.71 2.06 2.51 1.75 2.09 1.66 0.0565 -0.6906 -0.6906 0.9732 -183.03
Баланс стоимость, млрд ₹
0.1432 0.2776 1.44 1.47 0.3251 1.12 1.27 0.8718 -0.3568 -0.3568 0.6460 -201.88
FCF, млрд ₹
2.36 -1.97 -2.02 -1.79 5.41 -1.69 1.11 0.7217 -0.3712 -0.3712 1.04 -158.52
Операционный денежный поток, млрд ₹
2.37 -1.96 -1.9 -1.77 5.43 -1.65 1.17 0.7292 -0.3595 -0.3595 1.06 -158.10
Операционная прибыль, млрд ₹
0.4968 0.7295 1.03 1.43 1.09 0.1442 0.4149 -0.1464 -0.9355 -0.9355 0.1134 -196.99
Операционные расходы, млрд ₹
1.85 0.1276 0.213 0.532 0.7325 0.3053 0.3678 0.3117 -0.2832 -0.2832 0.2868 -182.69
CAPEX, млрд ₹
0.0104 0.0051 0.1228 0.0254 0.027 0.0355 0.062 0.0075 0.0117 0.0117 0.0287 -15.40


Balance

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM promedio de 5 años CAGR 5
Наличность, млрд ₹
0.1408 0.1333 0.0097 0.0217 0.0932 0.0766 0.0821 0.1509 0.221 0.221 0.1248 18.85
Short Term Investments ₹
0.042 0.039 0.0711 0.04 0.04 0.7116 0.1247 4.28 0.8586 0.8586 1.20 84.65
Long term investments ₹
1.56 1.3 0.8785 1.74 1.91 1.48 4.13
Total Receivables ₹
6.54 7.28 9.42 12.11 0.7125 0.3841 0.1378 3.83 0.118 0.118 1.04 -30.21
Total Current Assets ₹
14.07 17.38 22.13 27.96 22.47 18.67 16.98 17.84 21.19 21.19 19.43 -1.17
Чистые активы, млрд ₹
0.0116 0.0114 0.0083 0.0116 0.0084 0.0107 0.0215 0.0146 0.0133 0.0137 9.63
Активы, млрд ₹
17.07 21.59 27.39 33.93 29.3 19.68 18.67 19.74 22.74 22.74 22.03 -4.94
Short Term Debt ₹
2.26 6.03 10.53 18.38 16.62 14.46 13.08 7.2 10.5 10.5 12.37 -8.78
Long Term Debt ₹
6.8 9.53 9.73 7.19 7.93 2.26 2.18 8.67 8.66 8.66 5.94 1.78
Задолженность, млрд ₹
16.92 21.32 25.95 32.46 28.97 18.55 17.4 18.87 23.09 23.09 21.38 -4.44
Чистый долг, млрд ₹
8.95 15.56 20.25 25.55 24.45 16.65 15.19 15.72 18.94 18.94 18.19 -4.98
Долг, млрд ₹
9.05 15.56 20.26 25.57 24.55 16.72 15.27 15.87 19.16 19.16 18.31 -4.84
Interest income ₹
1.26 1.55 2.02 2.53 1.71 2.53 0.6794 0.5845 1.61 -25.40
Расходы на обслуживание долга ₹
1.26 1.55 2.02 2.53 3.58 2.35 1.49 0.5845 0.9527 0.9527 1.79 -23.26
Чист. проц. доходы, млрд ₹
-0.5785 -1.01 -1.46 -1.98 -2.53 -0.6794 -0.5845 -1.4468 -16.73
Goodwill ₹
0.0933 0.0933 0.1165 0.1165 0.1165 0.1165 0.1165 0.1914 0.2517 0.2517 0.1856 16.66
Амортизация, млрд ₹
0.0064 0.0035 0.0043 0.0073 0.0226 0.016 0.0108 0.0121 0.0123 0.0123 0.0148 -11.46
Себестоимость, млрд ₹
0.0763 -0.8478 -1.24 -1.29 8.07 0.0577 1.15 0.9638 1.38 1.38 2.32 -29.76
Товарно материальные запасы ₹
6.7 9.04 12.32 15.21 8.21 8.39 8.32 9.08 9.37 9.37 8.67 2.68


Promoción

NIIF
Informes Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM promedio de 5 años CAGR 5
EPS -30.24 0.1612 3.97 -10.21 -32.48 -32.48 -13.7598 1.44
Цена акции ао 274.25 146.25 46.25 49.75 94.35 80.1 109.2 125.79 97.47 97.47 101.38 0.65
Число акций ао, млн 24.27 25.43 29.1 27.94 27.95 38.33 37.84 37.84 37.84 37.84 35.96 6.25
FCF/акцию 97.07 -77.38 -69.53 -64.08 193.39 -44.02 29.33 19.07 -9.81 -9.81 37.59 -155.09


Eficiencia

NIIF
Informes Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
ROE, % -29.6 48.4 2.51 0.3375 -352.06 0.5422 11.8 -36 -477.4 -477.4 9.09 -170.6236 6.28
ROA, % -0.2484 0.622 0.1319 0.0146 -3.91 0.031 0.8055 -2.01 -5.79 -5.79 3.94 -2.1747 8.17
ROS, % 1437.22 1568.27 0.7415 -12.84 0.3347 7.85 -40.18 -200.02 -200.02 -200.02 22.83 -86.4071 -459.16
ROCE, % 612.36 142.51 170.4 528.97 184.26 129.44 0.4472 -8.08 197 197 12.70 100.61 1.35
Ebit margin, % 33.13 113.78 88.98 4.62 -114.37 -114.37 -114.37 -4.2720 -200.10
Рентаб EBITDA, % 18274.9 89324.44 375.67 19.59 114.66 86.67 5.88 -112.37 -112.37 -112.37 23.69 -3.5060 -199.60
Чистая рентаб, % -1.75 1437.22 1568.27 0.7415 -12.84 0.3347 7.85 -40.18 -200.02 -200.02 22.83 -48.9711 73.18
Operation Margin, % 7805.82 44663.93 212.99 12.21 7.91 21.66 -15.23 -152.21 -152.21 -152.21 29.75 -58.0160 -280.66
Доходность FCF, % 185.01 -54.61 -32.03 -81.29 466.35 -70.07 40.85 24.07 75.98 -178.39


Impares

NIIF
Informes Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
P/E
-30.04 26.83 174.83 443.88 -1.01 394.78 18.06 -7.76 81.25 169.59 -144.52
P/BV
8.89 12.98 4.39 1.5 3.57 2.14 2.13 2.67 -9.37 -9.37 4.98 0.2280 -221.29
P/S
0.5266 385.54 2741.85 3.29 0.13 1.32 1.42 2.42 5.44 5.44 14.79 2.15 111.02
P/FCF
-1.83 -3.12 -1.23 0.2144 -1.43 2.45 4.16 0 0 0 22.04 0.8329 -227.60
E/P
0.0373 0.0057 0.0023 -0.9874 0.0025 0.0554 -0.1288 0 0 0 0.03 -0.2112 -323.69
EV/EBIT
8.64 8.82 10.32 406.43 -31.71 -31.71 -31.71 72.43 -229.17
EV/EBITDA
8.48 11.14 12.91 11.04 14.67 9.12 10.78 319.39 -32.27 -32.27 -34.10 64.34 -217.08
EV/S
2036.11 11532.95 41.47 2.87 10.45 9.34 18.77 36.26 36.26 36.26 16.08 22.22 28.25
EV/FCF
-9.67 -13.13 -15.5 4.74 -11.29 16.13 25 -60.04 -60.04 -60.04 48.40 -18.0480 39.68
Debt/EBITDA
9.11 9.85 10.17 14.06 8 9.19 280.93 -27.75 -27.75 -27.75 -6.68 48.52 -228.24
Netdebt/Ebitda
9.11 9.84 10.16 14 7.97 9.15 278.26 -27.43 -27.43 -27.43 -5.98 48.10 -228.04
Debt/Ratio
0.7206 0.7398 0.7536 0.8379 0.8496 0.8176 0.8042 0.8429 0.8429 0.8429 0.20 0.8314 -0.16
Debt/Equity
56.06 14.07 17.39 75.51 14.86 11.98 18.21 -53.71 0 0 8.51 13.37 -193.41
Debt/Net Income
115.84 560.83 5153.49 -21.45 2740.97 101.5 -41.09 -15.59 -15.59 -15.59 10.25 554.04 -135.56
peg
0 0
Бета
0.3242 -0.2225 -0.2225 3.02 0.0508 -182.84
Индекс Альтмана
0.4707 0.527 0.3425 0.494 0.591 0.5826 0.2124 0 0.3832 0.3832 2.25 0.4526 -4.95


Dividendos

NIIF
Informes Anual
LTM Promedio de la industria promedio de 5 años CAGR 5
Дивиденд
0
Див доход, ао, %
0 0.32


Paga tu suscripción

Más funciones y datos para el análisis de empresas y carteras están disponibles mediante suscripción

Suscribir