EMAMI PAPER MILLS LIMITED
EMAMIPAP · FMCG · NSE
₹73
Current Market Price
Fair Value (DCF)
₹120
Margin of Safety
+63.9%
Updated 1d ago
YieldIQ Score
42/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
40%
ROE
—
Debt/Equity
1.01
WACC
9.2%
Market Cap
₹445 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.6%
Return on capital employed
EV / EBITDA
7.5×
Enterprise multiple
Debt / EBITDA
4.7×
Leverage vs earnings
Interest Coverage
1.6×
EBIT covers interest
Current Ratio
1.05×
Short-term liquidity
Asset Turnover
1.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-0.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹73.49
Bear case
₹120.49
MoS +39.0%
Base case
₹120.49
MoS +39.0%
Bull case
₹213.68
MoS +65.6%
Ratio Trends
EMAMIPAP · last 6 annual periods
ROE
3.8%
ROCE
9.7%
Operating Margin
—
Debt / Equity
1.14×
PE
9.8×
EV / EBITDA
5.8×
Historical Financials
EMAMIPAP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1216 Cr | ₹1958 Cr | ₹2308 Cr | ₹1994 Cr | ₹1917 Cr | +12.1% |
| EBITDA | — | ₹292 Cr | ₹216 Cr | ₹234 Cr | ₹141 Cr | -16.7% |
| EBIT | ₹198 Cr | ₹236 Cr | ₹157 Cr | ₹179 Cr | — | -2.4% |
| PAT | ₹51.1 Cr | ₹115 Cr | ₹69.2 Cr | ₹84.3 Cr | ₹26.0 Cr | -15.5% |
| EPS (diluted) | ₹8.40 | ₹14.45 | ₹8.71 | ₹10.61 | — | +6.0% |
| CFO | ₹246 Cr | ₹329 Cr | ₹32.5 Cr | ₹351 Cr | ₹43.8 Cr | -35.1% |
| CapEx | — | — | — | — | ₹-20.5 Cr | — |
| FCF | — | — | — | — | ₹23.3 Cr | +0.0% |
| Total Assets | — | ₹1779 Cr | ₹1976 Cr | ₹1714 Cr | ₹1817 Cr | +0.5% |
| Total Debt | — | — | ₹583 Cr | ₹376 Cr | ₹770 Cr | +7.2% |
| Shareholders' Equity | — | — | ₹699 Cr | ₹774 Cr | ₹678 Cr | -0.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EMAMIPAP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PAKKA PAKKA LIMITED | -60.7% | 17 | Above Fair Value | 8.3% | — |
| ORIENTPPR ORIENT PAPER AND INDS LTD | -100.0% | 27 | Data Limited | -3.6% | — |
| GENUSPAPER GENUS P&B LIMITED | +24.6% | 44 | Below Fair Value | 0.6% | — |
| RUCHIRA RUCHIRA PAPERS LIMITED | +219.0% | 60 | Below Fair Value | 14.4% | — |
| SATIA SATIA | — | — | Pending | 11.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EMAMIPAP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EMAMI PAPER MILLS LIMITED (EMAMIPAP.NS) trades at 73.49 vs a model fair value of 120.49, a gap of 63.9%. Piotroski F-score: 5/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EMAMIPAP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EMAMIPAP →
Compare
Head-to-head with peers
Compare EMAMIPAP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EMAMIPAPNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.