Empower India Ltd

₹ 2.15 -2.27%

21 Nov 4:00 p.m.

About

Incorporated in 1981, Empower India Ltd is in the business of high end IT products^[1]

Key Points

Services Offered:^[1]^[2]^[3]
EIL is a digital solutions provider which
is in the business of trading in IT related products and other peripherals etc. It is
also into other business through its subsidiaries viz.
a) Empower Bollywood:^[4]
Company has various service portfolios viz, CINE Rank, CINE League, CINE Showcase, CINE Talent, CINE Business Pulse, CINE Leads, CINE Filter, CINE Project Pulse, CINE Talent Pool for giving a platform to connect Actors, Musicians, Singers, Dancers, standup comedians, models, script-writers, etc. with entertainment industry
b) Empower Biz:^[5]
Company’s Business Intelligence App (Empower Biz) stores and shares business cards on mobile phone along with other features
c) Empower TradEX:^[6]
It is an online platform where a manufacturer, retailer, wholesaler, Service provider or an end chain consumer, can connect with each other to trade or exchange goods or services among themselves
d) Empower E-Ventures LLP

Website BSE

Market Cap ₹ 250 Cr.
Current Price ₹ 2.15
High / Low ₹ 3.86 / 1.17
Stock P/E 65.0
Book Value ₹ 2.56
Dividend Yield 0.00 %
ROCE 1.00 %
ROE 0.96 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.84 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 15.0%
Company has a low return on equity of 0.34% over last 3 years.
Earnings include an other income of Rs.3.23 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	2.38	2.00	1.99	2.81	0.64	4.30	1.98	3.47	8.78	2.94	66.77	6.79	23.11
	2.25	2.05	2.13	2.71	0.60	4.28	1.93	3.06	8.13	2.82	68.22	5.90	21.93
Operating Profit	0.13	-0.05	-0.14	0.10	0.04	0.02	0.05	0.41	0.65	0.12	-1.45	0.89	1.18
OPM %	5.46%	-2.50%	-7.04%	3.56%	6.25%	0.47%	2.53%	11.82%	7.40%	4.08%	-2.17%	13.11%	5.11%
	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00	0.00	0.00	3.23	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.00	0.02	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	0.13	-0.05	-0.14	0.10	0.04	0.02	0.06	0.41	0.65	0.10	1.78	0.89	1.18
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	0.00%	0.00%	0.00%	5.62%	0.00%	0.00%
	0.13	-0.05	-0.14	0.10	0.04	0.02	0.02	0.41	0.65	0.10	1.68	0.89	1.18
EPS in Rs	0.00	-0.00	-0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.01	0.01	0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	129.27	86.73	107.40	102.59	90.36	28.09	0.92	0.00	0.00	6.36	9.73	81.96	99.61
	130.62	86.43	107.13	102.30	90.00	28.02	1.10	0.34	0.10	6.45	9.52	82.25	98.87
Operating Profit	-1.35	0.30	0.27	0.29	0.36	0.07	-0.18	-0.34	-0.10	-0.09	0.21	-0.29	0.74
OPM %	-1.04%	0.35%	0.25%	0.28%	0.40%	0.25%	-19.57%			-1.42%	2.16%	-0.35%	0.74%
	-4.39	-49.16	0.43	0.10	0.00	0.06	0.23	-14.16	-8.39	0.00	0.02	3.23	3.23
Interest	0.02	0.02	0.01	0.01	0.01	0.06	0.01	0.01	0.00	0.00	0.01	0.00	0.02
Depreciation	0.95	0.58	0.88	0.12	0.12	0.12	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	-6.71	-49.46	-0.19	0.26	0.23	-0.05	0.04	-14.51	-8.49	-0.09	0.22	2.94	3.95
Tax %	2.24%	-0.20%	-178.95%	23.08%	39.13%	0.00%	25.00%	0.00%	0.00%	0.00%	18.18%	3.40%
	-6.87	-49.35	0.15	0.19	0.14	-0.05	0.03	-14.51	-8.49	-0.09	0.18	2.84	3.85
EPS in Rs	-0.06	-0.42	0.00	0.00	0.00	-0.00	0.00	-0.12	-0.07	-0.00	0.00	0.02	0.03
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-1%
5 Years:	145%
3 Years:	%
TTM:	438%

Compounded Profit Growth
10 Years:	30%
5 Years:	148%
3 Years:	212%
TTM:	250%

Stock Price CAGR
10 Years:	15%
5 Years:	62%
3 Years:	143%
1 Year:	75%

Return on Equity
10 Years:	0%
5 Years:	0%
3 Years:	0%
Last Year:	1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	116.38	116.38	116.38	116.38	116.38	116.38	116.38	116.38	116.38	116.38	116.38	116.38	116.38
Reserves	271.27	221.92	222.07	222.26	222.40	222.35	222.38	149.97	141.48	176.50	176.68	179.52	181.59
	0.00	0.00	0.00	0.00	0.00	170.05	166.02	166.00	0.00	0.00	0.00	0.00	0.00
	106.82	56.98	42.59	25.19	37.64	48.25	34.98	29.08	2.79	4.01	4.62	8.19	20.97
Total Liabilities	494.47	395.28	381.04	363.83	376.42	557.03	539.76	461.43	260.65	296.89	297.68	304.09	318.94
	1.45	0.88	0.00	0.24	0.12	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	335.35	254.89	272.40	269.00	273.49	274.32	274.32	230.47	196.75	208.23	207.15	196.68	198.08
	157.67	139.51	108.64	94.59	102.81	282.71	265.44	230.96	63.90	88.66	90.53	107.41	120.86
Total Assets	494.47	395.28	381.04	363.83	376.42	557.03	539.76	461.43	260.65	296.89	297.68	304.09	318.94

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-32.78	-78.91	14.88	-3.29	3.65	0.80	-1.20	13.05	-23.31	11.47	0.74	6.25
	20.83	80.61	-17.30	3.14	-3.65	-169.82	5.31	-14.07	189.27	-11.47	-0.73	-5.89
	0.00	0.00	0.00	0.00	0.00	169.99	-4.03	0.00	-166.00	0.00	0.00	0.00
Net Cash Flow	-11.95	1.70	-2.42	-0.15	0.00	0.97	0.08	-1.02	-0.05	0.00	0.02	0.36

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	230.12	170.82	49.89	1.92	2.18	130.59	202.34			0.00	0.00	0.94
Inventory Days	9.62	14.56	11.69	13.66	19.00	68.60	2,144.38			301.45	205.98	23.01
Days Payable	272.81	243.69	144.95	89.33	152.25	637.12	14,450.68			227.40	172.83	35.65
Cash Conversion Cycle	-33.07	-58.31	-83.37	-73.75	-131.07	-437.94	-12,103.97			74.05	33.15	-11.71
Working Capital Days	-60.42	-49.53	-82.92	-73.68	-130.51	1,769.00	53,460.60			72.89	26.63	-12.02
ROCE %	-0.38%	0.03%	-0.05%	0.08%	0.07%	0.00%	0.01%	-0.07%	-0.03%	-0.03%	0.08%	1.00%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.25%	0.03%	0.03%
	84.98%	84.98%	84.98%	84.98%	84.98%	85.00%	84.97%	84.98%	84.99%	84.72%	84.96%	84.95%
No. of Shareholders	10,352	10,700	10,865	10,904	10,949	10,888	11,408	21,188	65,900	1,11,333	2,22,262	2,97,249

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%	15.02%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.25%	0.03%
	84.98%	84.98%	84.98%	84.98%	84.98%	84.98%	85.00%	84.72%	84.95%
No. of Shareholders	8,768	8,878	8,908	9,054	10,319	10,700	10,888	1,11,333	2,97,249

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Empower India Ltd

Empower India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports