NSE: EMAMIREAL - Emami Realty Limited

Rentabilidade por seis meses: +1.81%
Rendimento de dividendos: 0.00%
Setor: Real Estate

Relatórios Emami Realty Limited

Capitalização

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos 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


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos 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


Promoção

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos 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 80.1 109.2 125.79 121.13 121.13 106.11 5.12
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


Eficiência

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos 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


Chances

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos 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 -64.72 -64.72 1.96 -14.6760 -234.22
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 -1.78 -1.78 1.51 -0.7279 -334.32
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

IFRS
Relatórios Anual
LTM Média da indústria Média de 5 anos CAGR 5
Дивиденд
0
Див доход, ао, %
0 0.32


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se