EMS Ltd

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

EMS Ltd

₹ 294 1.21%
26 Feb 3:45 p.m.
ems.co.in BSE: 543983 NSE: EMSLIMITED
About

EMS Limited is a multi-disciplinary EPC company, headquartered in Delhi that specializes in providing turnkey services in water and wastewater collection, treatment and disposal. EMS provides complete, single-source services from engineering and design to construction and installation of water, wastewater and domestic waste treatment facilities.[1]

Key Points

Business Divisions FY25
1) Water & Sewerage Projects (70%): [1] The company provides Sewage solutions, Water Supply Systems, Water and Waste Treatment Plants, and maintenance of Wastewater Scheme Projects (WWSPs) and Water Supply Scheme Projects (WSSPs) for government authorities/bodies. WWSPs include Sewage Treatment Plants (STPs) along with Sewage Network Schemes and Common Effluent Treatment Plants (CETPs) and WSSPs include Water Treatment Plants (WTPs) along with pumping stations and laying of pipelines for the supply of water. [2] with an 80 MLD capacity i.e. the maximum capacity of Minimal Liquid Discharge for STPs. [3]

Website BSE NSE
  • Market Cap ₹ 1,631 Cr.
  • Current Price ₹ 294
  • High / Low ₹ 695 / 285
  • Stock P/E 12.6
  • Book Value ₹ 185
  • Dividend Yield 0.52 %
  • ROCE 28.4 %
  • ROE 20.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 20.6% CAGR over last 5 years

Cons

  • Promoters have pledged 26.4% of their holding.

* 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

Utilities Utilities Other Utilities Waste Management

Part of BSE Allcap BSE Utilities

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
136 170 113 196 177 234 204 231 242 266 211 144 169
95 126 83 141 132 169 154 163 172 204 160 109 142
Operating Profit 41 44 30 55 45 65 50 68 70 62 51 35 27
OPM % 30% 26% 27% 28% 25% 28% 24% 29% 29% 23% 24% 24% 16%
1 2 1 8 6 0 2 2 3 2 2 4 2
Interest 1 1 1 1 0 1 1 1 1 1 2 1 2
Depreciation 1 0 1 1 1 2 2 2 2 2 2 2 2
Profit before tax 41 45 29 61 50 62 49 67 69 61 50 36 25
Tax % 28% 24% 26% 26% 26% 26% 25% 26% 28% 25% 25% 23% 30%
30 34 22 45 37 46 37 50 50 46 37 28 18
EPS in Rs 8.07 6.63 8.34 6.63 8.92 9.04 8.23 6.73 5.05 3.20
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
316 307 338 484 719 941 790
221 212 232 344 525 693 615
Operating Profit 95 95 106 140 195 247 175
OPM % 30% 31% 31% 29% 27% 26% 22%
7 5 4 5 15 11 11
Interest 3 4 6 3 2 4 5
Depreciation 1 1 2 2 5 8 8
Profit before tax 98 95 102 140 203 247 173
Tax % 26% 26% 27% 26% 26% 26%
72 70 75 103 150 182 129
EPS in Rs 27.00 32.82 23.21
Dividend Payout % 0% 0% 0% 0% 7% 5%
Compounded Sales Growth
10 Years: %
5 Years: 24%
3 Years: 41%
TTM: -13%
Compounded Profit Growth
10 Years: %
5 Years: 21%
3 Years: 34%
TTM: -30%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -55%
Return on Equity
10 Years: %
5 Years: 23%
3 Years: 22%
Last Year: 21%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 12 12 12 47 56 56 56
Reserves 220 290 365 433 729 906 970
17 1 2 0 1 13 36
75 69 108 73 68 86 95
Total Liabilities 324 372 486 553 854 1,061 1,156
29 0 34 39 78 81 80
CWIP 0 0 0 4 0 0 0
Investments 3 4 10 10 19 26 26
292 368 442 500 757 953 1,050
Total Assets 324 372 486 553 854 1,061 1,156

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
17 23 -73 30
-6 -19 -82 23
-5 -4 156 2
Net Cash Flow 7 -0 1 56

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 41 109 137 107 121 146
Inventory Days 74
Days Payable 64
Cash Conversion Cycle 51 109 137 107 121 146
Working Capital Days 132 203 199 168 210 194
ROCE % 36% 32% 33% 31% 28%

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
69.70% 69.70% 69.70% 69.70% 69.70% 69.70% 69.70% 69.70% 69.70% 69.70%
7.23% 4.09% 2.78% 0.88% 0.75% 0.66% 0.19% 0.17% 0.15% 0.21%
1.78% 1.45% 1.43% 1.58% 1.08% 0.40% 0.61% 0.40% 0.35% 0.04%
21.28% 24.75% 26.08% 27.84% 28.46% 29.24% 29.51% 29.72% 29.79% 30.05%
No. of Shareholders 46,76538,76743,84158,97194,8551,14,5611,28,0711,29,9771,28,7061,24,117

* 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

DRHP

Credit ratings

Concalls