- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 314.85 | 278.98 | 240.99 | 217.67 | 192.91 |
| Other Income | 0.14 | 0.11 | 0.09 | 1.31 | 0.56 |
| Stock Adjustments | 2.48 | -2.4 | 2.19 | 2.79 | 6.93 |
| Total Income | 317.47 | 276.69 | 243.27 | 221.77 | 200.4 |
| EXPENDITURE : | |||||
| Raw Materials | 189.92 | 167.55 | 158.15 | 142.55 | 137.24 |
| Excise Duty | 25.84 | 24.51 | 11.92 | 9.73 | 9.09 |
| Power and Fuel Cost | 5.81 | 4.51 | 4.43 | 4.03 | 4.12 |
| Other Manufacturing Expenses | 19.95 | 16.51 | 18.44 | 17.96 | 13.49 |
| Employee Cost | 15.07 | 12.01 | 7.37 | 7.8 | 6.24 |
| Selling and Administration Expenses | 21.79 | 18.78 | 13.6 | 12.42 | 9.89 |
| Miscellaneous Expenses | -2.04 | -2.48 | -0.29 | 0.31 | 0.11 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 41.12 | 35.3 | 29.66 | 26.97 | 20.22 |
| Interest and Financial Charges | 10.96 | 9.48 | 8.27 | 9.02 | 8.89 |
| Profit before Depreciation and Tax | 30.16 | 25.82 | 21.39 | 17.95 | 11.33 |
| Depreciation | 6.26 | 5.31 | 4.17 | 3.67 | 3.06 |
| Profit Before Tax | 23.9 | 20.51 | 17.23 | 14.28 | 8.28 |
| Tax | 6.11 | 5.25 | 4.79 | 3.68 | 2.31 |
| Profit After Tax | 17.79 | 15.26 | 12.44 | 10.6 | 5.97 |
| Adjustment below Net Profit | -0.18 | -0.59 | -0.41 | -0.18 | -0.09 |
| P and L Balance brought forward | 53.28 | 39.5 | 28.36 | 18.47 | 13.24 |
| Appropriations | 0.89 | 0.89 | 0.89 | 0.89 | 0.64 |
| P and L Bal. carried down | 70.01 | 53.28 | 39.5 | 28 | 18.47 |
| Equity Dividend | 0.89 | 0.89 | 0.89 | 0.89 | 0.53 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0.11 |
| Equity Dividend (%) | 5 | 5 | 5 | 5 | 3 |
| Earning Per Share (Rs.) | 10.06 | 8.63 | 7.03 | 5.99 | 3.31 |
| Book Value | 64.99 | 55.53 | 47.74 | 41.24 | 35.86 |
| Extraordinary Items | 0 | 0 | -0.27 | 0 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 17.69 | 17.69 | 17.69 | 17.69 | 17.69 |
| Reserves and Surplus | 97.27 | 80.55 | 66.76 | 55.27 | 45.74 |
| Total Shareholders Funds | 114.96 | 98.24 | 84.45 | 72.96 | 63.43 |
| Secured Loans | 104.48 | 96.81 | 71.32 | 57.32 | 75.26 |
| Unsecured Loans | 15.11 | 20.21 | 15.27 | 12.05 | 9.32 |
| Total Debt | 119.59 | 117.02 | 86.59 | 69.37 | 84.58 |
| Total Liabilities | 234.55 | 215.26 | 171.04 | 142.33 | 148.01 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 150.65 | 133.81 | 101.86 | 79.74 | 70.03 |
| Less: Accum. Depreciation | 33.24 | 26.98 | 21.68 | 17.94 | 14.55 |
| Net Block | 117.41 | 106.83 | 80.18 | 61.8 | 55.48 |
| Capital Work in Progress | 3.66 | 3.65 | 5.46 | 0.8 | 0 |
| Investments | 0.02 | 0.02 | 0.01 | 0.35 | 0.3 |
| Current Assets, Loans and Advances | |||||
| Inventories | 72.94 | 69.66 | 63.29 | 57 | 54.68 |
| Sundry Debtors | 45.16 | 37.05 | 38.32 | 32.12 | 33.43 |
| Cash and Bank Balance | 3.77 | 3.69 | 0.38 | 1.05 | 3.29 |
| Loans and Advances | 29.62 | 27.48 | 12.4 | 11.99 | 9.34 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 38.03 | 33.12 | 28.82 | 21.65 | 7.84 |
| Provisions | 0 | 0 | 0.18 | 1.12 | 0.68 |
| Net Current Assets | 113.46 | 104.76 | 85.39 | 79.39 | 92.22 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 234.55 | 215.26 | 171.04 | 142.34 | 148 |
| Contingent Liabilities | 1.9 | 1.23 | 0.89 | 0.71 | 0.68 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Emmbi Industries Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
