Empower India Ltd

Empower India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Empower India Ltd

₹ 2.16 -1.82%
21 Nov 3:04 p.m.
empowerindia.in BSE: 504351
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 ₹ 251 Cr.
  • Current Price ₹ 2.16
  • High / Low ₹ 3.86 / 1.17
  • Stock P/E 24.9
  • Book Value ₹ 2.61
  • Dividend Yield 0.00 %
  • ROCE 2.36 %
  • ROE 2.33 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.79 times its book value
  • Company has delivered good profit growth of 197% CAGR over last 5 years

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 0.81% 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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 9.20 17.12 87.00 38.00 45.72
2.25 2.05 2.14 2.71 0.60 4.28 1.95 3.07 8.55 13.76 87.63 35.88 43.58
Operating Profit 0.13 -0.05 -0.15 0.10 0.04 0.02 0.03 0.40 0.65 3.36 -0.63 2.12 2.14
OPM % 5.46% -2.50% -7.54% 3.56% 6.25% 0.47% 1.52% 11.53% 7.07% 19.63% -0.72% 5.58% 4.68%
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 0.00 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 -0.15 0.10 0.04 0.02 0.04 0.40 0.65 3.36 2.60 2.12 2.14
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 3.85% 0.00% 0.00%
0.13 -0.05 -0.15 0.10 0.04 0.02 -0.01 0.40 0.65 3.36 2.50 2.12 2.14
EPS in Rs 0.00 -0.00 -0.00 0.00 0.00 0.00 -0.00 0.00 0.01 0.03 0.02 0.02 0.02
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
107 103 90 28 1 0 0 6 10 117 188
107 103 85 28 1 0 0 6 10 113 181
Operating Profit 0 -0 5 0 -0 -0 -0 -0 0 4 7
OPM % 0% -0% 6% 0% -20% -483% -1% 2% 3% 4%
0 0 0 0 0 -13 -8 0 0 3 3
Interest 0 0 5 0 0 0 0 0 0 0 0
Depreciation 1 0 0 0 0 0 8 0 0 0 0
Profit before tax -0 -0 0 -0 0 -13 -15 -0 0 7 10
Tax % -179% 43% 69% 0% 25% 0% 0% 0% 20% 1%
0 -0 0 -0 0 -13 -8 -0 0 7 10
EPS in Rs 0.00 -0.00 0.00 -0.00 0.00 -0.12 -0.07 -0.00 0.00 0.06 0.09
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 163%
3 Years: %
TTM: 891%
Compounded Profit Growth
10 Years: %
5 Years: 197%
3 Years: 302%
TTM: 855%
Stock Price CAGR
10 Years: 15%
5 Years: 63%
3 Years: 145%
1 Year: 79%
Return on Equity
10 Years: %
5 Years: 0%
3 Years: 1%
Last Year: 2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 116 116 116 116 116 116 116 116 116 116 116
Reserves 222 247 239 222 222 151 142 176 176 183 188
0 43 42 170 166 166 0 0 1 0 21
43 63 86 48 34 28 2 4 5 16 45
Total Liabilities 381 470 484 556 539 461 261 297 298 316 370
0 107 0 0 0 0 0 0 0 0 0
CWIP 0 0 114 0 0 0 0 0 0 0 0
Investments 272 256 254 273 273 230 197 208 207 200 198
109 107 116 283 265 231 64 89 92 116 173
Total Assets 381 470 484 556 539 461 261 297 298 316 370

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
15 8 5 -10 -1 14 -23 -16 -1 -6
-17 -31 -7 -34 5 -15 189 189 1 8
0 25 1 42 -4 -0 -166 -166 1 -1
Net Cash Flow -2 2 -0 -2 0 -1 -0 8 0 1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 50 2 2 131 202 0 0 0 14
Inventory Days 12 14 19 69 2,144 301 206 19
Days Payable 145 124 183 628 14,156 236 178 52
Cash Conversion Cycle -83 -108 -162 -429 -11,809 0 66 28 -19
Working Capital Days -83 -108 -171 1,780 53,822 856,898 79 33 -7
ROCE % -0% 1% 0% 0% -0% -2% -0% 0% 2%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 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 10,35210,70010,86510,90410,94910,88811,40821,18865,9001,11,3332,22,2622,97,249

* 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

Annual reports