EMMBI INDUSTRIES LIMITED
EMMBI · General/Diversified · NSE
₹87
Current Market Price
Fair Value (DCF)
₹43
Margin of Safety
-51.0%
Updated 2d ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
38%
ROE
—
Debt/Equity
0.84
WACC
11.1%
Market Cap
₹167 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.5%
Return on capital employed
EV / EBITDA
8.5×
Enterprise multiple
Debt / EBITDA
4.1×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
1.30×
Short-term liquidity
Asset Turnover
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹87
Bear case
₹38.1
MoS -128.3%
Base case
₹42.67
MoS -103.9%
Bull case
₹76.09
MoS -14.3%
Ratio Trends
EMMBI · last 4 annual periods
ROE
3.5%
ROCE
10.0%
Operating Margin
—
Debt / Equity
0.86×
PE
18.1×
EV / EBITDA
8.7×
Historical Financials
EMMBI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹436 Cr | ₹371 Cr | ₹377 Cr | ₹404 Cr | -2.5% |
| EBITDA | ₹45.0 Cr | ₹33.8 Cr | ₹37.5 Cr | ₹34.5 Cr | -8.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹19.0 Cr | ₹8.3 Cr | ₹9.9 Cr | ₹6.6 Cr | -29.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹27.4 Cr | ₹38.5 Cr | ₹0.0 Cr | ₹24.8 Cr | -3.3% |
| CapEx | ₹-19.8 Cr | ₹-24.5 Cr | ₹-20.7 Cr | ₹-18.7 Cr | — |
| FCF | ₹7.7 Cr | ₹14.0 Cr | — | ₹6.1 Cr | -7.7% |
| Total Assets | ₹355 Cr | ₹366 Cr | ₹388 Cr | ₹412 Cr | +5.1% |
| Total Debt | ₹144 Cr | ₹147 Cr | ₹156 Cr | ₹159 Cr | +3.4% |
| Shareholders' Equity | ₹153 Cr | ₹161 Cr | ₹170 Cr | ₹186 Cr | +6.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EMMBI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AERONEU AERONEU | — | — | Pending | 0.2% | — |
| WORTHPERI WORTHPERI | — | — | Pending | 8.2% | — |
| RPPL RPPL | — | — | Pending | 4.9% | — |
| HITECHCORP HITECHCORP | — | — | Pending | 3.3% | — |
| BALAJEE BALAJEE | — | — | Pending | 7.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EMMBI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EMMBI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EMMBI →
Compare
Head-to-head with peers
Compare EMMBI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EMMBINow →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.