Empower India Ltd
Incorporated in 1981, Empower India Ltd is in the business of high end IT products[1]
- Market Cap ₹ 255 Cr.
- Current Price ₹ 2.19
- High / Low ₹ 3.86 / 0.54
- Stock P/E 89.7
- Book Value ₹ 2.54
- Dividend Yield 0.00 %
- ROCE 1.00 %
- ROE 0.96 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Stock is trading at 0.86 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
129.27 | 86.73 | 107.40 | 102.59 | 90.36 | 28.09 | 0.92 | 0.00 | 0.00 | 6.36 | 9.73 | 81.96 | |
130.62 | 86.43 | 107.13 | 102.30 | 90.00 | 28.02 | 1.10 | 0.34 | 0.10 | 6.45 | 9.52 | 82.25 | |
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 |
OPM % | -1.04% | 0.35% | 0.25% | 0.28% | 0.40% | 0.25% | -19.57% | -1.42% | 2.16% | -0.35% | ||
-4.39 | -49.16 | 0.43 | 0.10 | 0.00 | 0.06 | 0.23 | -14.16 | -8.39 | 0.00 | 0.02 | 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 |
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 |
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 |
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 | |
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 |
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: | 742% |
Compounded Profit Growth | |
---|---|
10 Years: | 30% |
5 Years: | 148% |
3 Years: | 212% |
TTM: | 1478% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 63% |
3 Years: | 144% |
1 Year: | 313% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
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 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 170.05 | 166.02 | 166.00 | 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 | |
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 |
1.45 | 0.88 | 0.00 | 0.24 | 0.12 | 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 |
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 |
157.67 | 139.51 | 108.64 | 94.59 | 102.81 | 282.71 | 265.44 | 230.96 | 63.90 | 88.66 | 90.53 | 107.41 | |
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 |
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% |
Documents
Announcements
-
Appointment of Company Secretary and Compliance Officer
2d - Outcome of Board meeting held today in which board inter alia considered and approved appointment of Ms. Komal Soni as Company Secretary and Compliance Officer …
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
2d - Board in their meeting held today approved resignation of Ms. Snigdha Khandelwal from the post of Company Secretary and Compliance officer of the Company.
-
Announcement under Regulation 30 (LODR)-Change in Directorate
2d - Held today considered and approved appointment of Mr. Satyawan Jankar as a Non - Executive Non - Independent Director of the Company.
- Board Meeting Outcome for Outcome Of The Board Meeting Held On Monday, July 22, 2024. 2d
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Jul - Certificate under Reg. 74(5) of SEBI (DP) Regulation 2018 received from RTA of the Company. Please take above information in your records.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
-
Financial Year 2007
from bse
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