Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.35 | 0.27 | 0.27 | 0.27 | 0.27 | 0.13 | 0.37 | 0.42 | 0.13 | 0.14 | 0.14 | 0.17 |
| Expenses | 0.26 | 0.24 | 0.24 | 0.24 | 0.24 | 0.14 | 0.30 | 0.38 | 0.10 | 0.12 | 0.12 | 0.16 |
| Operating Profit | 0.09 | 0.03 | 0.03 | 0.03 | 0.03 | -0.01 | 0.07 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 |
| OPM % | 25.71% | 11.11% | 11.11% | 11.11% | 11.11% | -7.69% | 18.92% | 9.52% | 23.08% | 14.29% | 14.29% | 5.88% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.07 | 0.03 | 0.03 | 0.03 | 0.02 | -0.01 | 0.07 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 |
| Tax % | 57.14% | 0.00% | 0.00% | 0.00% | 200.00% | 0.00% | 0.00% | 0.00% | 200.00% | 50.00% | 50.00% | 0.00% |
| Net Profit | 0.03 | 0.03 | 0.03 | 0.03 | -0.01 | -0.01 | 0.07 | 0.04 | -0.01 | 0.01 | 0.01 | 0.01 |
| EPS in Rs | 0.01 | 0.01 | 0.01 | 0.01 | -0.00 | -0.00 | 0.02 | 0.01 | -0.00 | 0.00 | 0.00 | 0.00 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 0.12 | 0.12 | 0.31 | 5.03 | 2.10 | 1.07 | 1.10 | 0.58 |
| Expenses | 0.11 | 0.11 | 0.28 | 5.01 | 2.03 | 0.95 | 0.98 | 0.50 |
| Operating Profit | 0.01 | 0.01 | 0.03 | 0.02 | 0.07 | 0.12 | 0.12 | 0.08 |
| OPM % | 8.33% | 8.33% | 9.68% | 0.40% | 3.33% | 11.21% | 10.91% | 13.79% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Profit before tax | 0.01 | 0.01 | 0.03 | 0.02 | 0.07 | 0.10 | 0.11 | 0.07 |
| Tax % | 0.00% | 0.00% | 33.33% | 50.00% | 28.57% | 40.00% | 36.36% | |
| Net Profit | 0.01 | 0.01 | 0.02 | 0.01 | 0.04 | 0.06 | 0.07 | 0.02 |
| EPS in Rs | 0.01 | 0.01 | 0.02 | 0.02 | 0.00 | |||
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 56% | -40% | -51% | ||
| Compounded Profit Growth | % | 48% | 91% | -78% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | 0% | 0% | 0% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 8.20 | 8.20 | 8.20 | 15.96 | 31.05 | 31.05 | 31.05 |
| Reserves | -0.32 | -0.31 | -0.29 | 120.14 | 228.25 | 228.30 | 228.38 |
| Borrowings | 0.68 | 0.68 | 0.68 | 0.49 | 41.51 | 50.47 | 50.13 |
| Other Liabilities | 1.21 | 1.21 | 1.38 | 6.14 | 13.58 | 21.13 | 8.88 |
| Total Liabilities | 9.77 | 9.78 | 9.97 | 142.73 | 314.39 | 330.95 | 318.44 |
| Fixed Assets | 0.00 | 0.00 | 0.00 | 0.01 | 0.04 | 0.06 | 0.06 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.45 | 0.45 | 0.45 | 54.60 | 84.80 | 5.45 | 3.10 |
| Other Assets | 9.32 | 9.33 | 9.52 | 88.12 | 229.55 | 325.44 | 315.28 |
| Total Assets | 9.77 | 9.78 | 9.97 | 142.73 | 314.39 | 330.95 | 318.44 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -134.10 | -88.61 | -2.37 | ||||
| Cash from Investing Activity | -30.00 | 79.63 | 2.72 | ||||
| Cash from Financing Activity | 164.17 | 8.92 | -0.35 | ||||
| Net Cash Flow | 0.07 | -0.06 | 0.00 | ||||
| Free Cash Flow | -134.13 | -88.64 | -2.37 | ||||
| CFO/OP | -191,543% | -73,808% | -1,950% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 6,144.17 | 6,144.17 | 2,637.42 | 522.47 | 1,750.26 | 2,848.36 | 2,886.82 |
| Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Days Payable | |||||||
| Cash Conversion Cycle | 6,144.17 | 6,144.17 | 2,637.42 | 522.47 | 1,750.26 | 2,848.36 | 2,886.82 |
| Working Capital Days | 23,998.75 | 23,998.75 | 9,325.16 | 79.82 | -601.38 | -4,332.24 | -29.86 |
| ROCE % | 0.12% | 0.35% | 0.03% | 0.03% | 0.04% | 0.04% |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 1.36
Book Value₹ 83.6
ROCE0.04 %
ROE0.03 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-51%
Compounded Profit Growth (TTM)-78%
Standalone figures.
Valuation
P/E, 3-year average13058.77x
P/B, 3-year average0.96x
Profitability
Operating margin (excl. other income)0.40%
Operating margin (incl. other income)0.40%
EBITDA margin12.07%
Pre-tax margin12.07%
Net profit margin3.45%
Net margin, latest quarter5.88%
ROE0.01%
ROCE0.03%
ROA0.01%
ROE, 3-year average0.13%
ROCE, 3-year average0.16%
ROA, 3-year average0.11%
ROIC (approx.)0.03%
Tax rate50.00%
Growth
Sales growth (latest year)1522.58%
Profit growth (latest year)-50.00%
Sales CAGR, 3 years247.37%
Profit CAGR, 3 years0.00%
Sales growth QoQ21.43%
Profit growth QoQ0.00%
Sales growth YoY (latest quarter)-59.52%
Profit growth YoY (latest quarter)-75.00%
Per share
EPS (TTM)Rs 0.01
EPS (latest year)Rs 0.01
EPS (latest quarter)Rs 0.01
EPS, 3-year averageRs 0.01
Book value per shareRs 85.25
Sales per shareRs 0.36
Free cash flow per shareRs -1.48
Efficiency
Asset turnover0.04x
Fixed asset turnover503.00x
Debtor days522 days
Debtors turnover0.70x
Cash conversion cycle2887 days
Working capital days-30 days
Leverage
Total debtRs 0 Cr
Net debtRs 0 Cr
Debt to equity0.00x
Net debt / EBITDA7.00x
Owners' fund to total sources95.35%
Debt to assets0.34%
Cash flow
Free cash flow (latest year)Rs -2 Cr
FCFE (approx.: FCF + change in debt)Rs -3 Cr
Statement figures
Net sales (TTM)Rs 1 Cr
Net sales (latest year)Rs 5 Cr
Sales (latest quarter)Rs 0 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
Operating profit (latest quarter)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs 0 Cr
Profit before tax (TTM)Rs 0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 0 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs 0 Cr
Cost of goods sold (latest year)Rs 5 Cr
Total expenditure (latest year)Rs 5 Cr
Total income (latest year)Rs 5 Cr
Share capitalRs 16 Cr
ReservesRs 120 Cr
Shareholders' fundsRs 136 Cr
Total assetsRs 143 Cr
Net blockRs 0 Cr
InvestmentsRs 55 Cr
ReceivablesRs 7 Cr
Other liabilitiesRs 6 Cr
Shares outstanding (crore)1.60
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 4 of 6No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2015Sales ₹0 Cr -59.5% vs Dec 2014.
Net profit ₹0 Cr -75.0%.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Emporis Projects Ltd?
Emporis Projects Ltd (531470) has a market capitalisation of Rs Cr. at the close.
What were Emporis Projects Ltd's latest quarterly results?
In the Dec 2015 quarter, Emporis Projects Ltd sales was Rs 0 Cr (-59.5% vs Dec 2014) and net profit was Rs 0 Cr.