ELECTRONICS MART INDIA LIMITED Financials Electronics Mart India Limited
Equities
EMIL
INE02YR01019
Computer & Electronics Retailers
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 215 INR | +1.01% |
|
+0.30% | +5.16% |
| May. 02 | Electronics Mart India Opens New Store in Telangana, India | MT |
| Apr. 12 | 76,949,754 Equity Shares of Electronics Mart India Limited are subject to a Lock-Up Agreement Ending on 12-APR-2024. | CI |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 25,490 | 81,875 | - | - |
| Enterprise Value (EV) 1 | 25,490 | 81,875 | 81,875 | 81,875 |
| P/E ratio | 18.3 x | 45.3 x | 34.5 x | 27.5 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 1.28 x | 1.06 x | 0.91 x |
| EV / Revenue | - | 1.28 x | 1.06 x | 0.91 x |
| EV / EBITDA | - | 18.1 x | 14.7 x | 12.2 x |
| EV / FCF | - | 282 x | 136 x | 80.8 x |
| FCF Yield | - | 0.35% | 0.73% | 1.24% |
| Price to Book | - | 5.95 x | 5.13 x | 4.36 x |
| Nbr of stocks (in thousands) | 384,749 | 384,749 | - | - |
| Reference price 2 | 66.25 | 212.8 | 212.8 | 212.8 |
| Announcement Date | 5/26/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 63,735 | 76,904 | 89,763 |
| EBITDA 1 | - | 4,524 | 5,566 | 6,725 |
| EBIT 1 | - | 3,465 | 4,220 | 5,006 |
| Operating Margin | - | 5.44% | 5.49% | 5.58% |
| Earnings before Tax (EBT) 1 | - | 2,409 | 3,174 | 3,995 |
| Net income 1 | 1,228 | 1,830 | 2,367 | 2,978 |
| Net margin | - | 2.87% | 3.08% | 3.32% |
| EPS 2 | 3.630 | 4.700 | 6.167 | 7.733 |
| Free Cash Flow 1 | - | 290 | 601 | 1,013 |
| FCF margin | - | 0.46% | 0.78% | 1.13% |
| FCF Conversion (EBITDA) | - | 6.41% | 10.8% | 15.06% |
| FCF Conversion (Net income) | - | 15.85% | 25.39% | 34.01% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/26/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | - | 13,602 | 17,642 | 15,504 |
| EBITDA 1 | - | 821 | 1,260 | 1,144 |
| EBIT 1 | - | 566 | 1,005 | 851 |
| Operating Margin | - | 4.16% | 5.7% | 5.49% |
| Earnings before Tax (EBT) 1 | - | 316 | - | - |
| Net income 1 | 602.6 | 235 | 543 | 422 |
| Net margin | - | 1.73% | 3.08% | 2.72% |
| EPS 2 | 1.570 | 0.8000 | 1.400 | 1.100 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/11/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 290 | 601 | 1,013 |
| ROE (net income / shareholders' equity) | - | 14.4% | 16% | 17% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 35.80 | 41.50 | 48.90 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 860 | 837 | 812 |
| Capex / Sales | - | 1.35% | 1.09% | 0.9% |
| Announcement Date | 5/26/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
212.8
INR
Average target price
263
INR
Spread / Average Target
+23.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +5.16% | 981M | |
| -6.67% | 15.81B | |
| +13.01% | 4.41B | |
| +38.55% | 3.41B | |
| +12.60% | 2.05B | |
| +8.41% | 1.63B | |
| +45.90% | 1.35B | |
| +2.51% | 1.15B | |
| -14.05% | 1.11B | |
| +1.40% | 1.05B |
- Stock Market
- Equities
- EMIL Stock
- Financials Electronics Mart India Limited