ELECTRONICS MART IND Ltd (EMIL) Stock Price, Fundamentals, Valuation & Analysis

🧬 TickerPulse Stock DNA

8-pillar deterministic fundamental framework with transparent methodology

Composite: Not available

⚡ What Changed? (Recent Signal Radar)

Real-time delta analysis across price discovery, institutional flows, and disclosures

Evidence-Backed Signals • Q3 FY25

Price Move ↑

+1.80%

Short-term demand accumulation with positive intraday momentum.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 4.8%

Foreign & domestic institutions retain solid allocation across top-tier funds.

Inspect Evidence →

Capital Productivity ⚙️

ROE: 6.2%

Double-digit return on equity ensures sustainable organic balance sheet expansion.

Inspect Evidence →

Exchange Filings & Disclosures 📑

3 Verified Filings

Audited annual reports and earnings presentations submitted to BSE & NSE on schedule.

Inspect Evidence →

Forensic Solvency Radar 🛡️

0 Red Flags Detected

Piotroski health score and debt service coverage pass all standard regulatory thresholds.

Inspect Evidence →

📈 Price & Technical Intelligence

Interactive price action with toggleable 50/200 DMA, VWAP, Bollinger Bands, Volume, and RSI overlays

Overlays: 50 DMA 200 DMA Volume VWAP Bollinger (20,2) RSI (14)

Daily OHLC history · Upstox · Latest session: 09 Nov 2026

50-Day DMA ● Overlay

₹140.41

200-Day DMA ● Overlay

₹130.22

14-Day RSI ● Overlay

58.3 (Neutral)

Trend Signal

Strong Bullish

📐 Key Fundamentals & Valuation Multiples

Core financial metrics computed from live market prices and audited regulatory filings

Source: Exchange Disclosures • Q3 FY25

Market Cap Live Size

₹7,840 Cr

Mid cap

Stock P/E (TTM) Valuation

39.8x

Price / EPS

Book Value (₹) Assets

₹42.3

P/B: 4.9x

ROE (%) Quality

6.2%

Net Profit / Equity

ROCE (%) Efficiency

8.2%

EBIT / Capital

Dividend Yield Yield

0.00%

Face Value: ₹10

Debt / Equity Solvency

1.23x

Manageable

EPS (TTM) Per Share

₹5.13

Trailing 12M

OPM (%) Spread

7.0%

EBITDA Margin

Free Cash Flow Cash

₹310.00 Cr

CFO - Capex

About ELECTRONICS MART IND Ltd

ELECTRONICS MART IND Ltd (EMIL) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 5% × Turnover: 0.85x × Leverage: 2.23x = ROE: 6.24%

✓ Company Strengths (Pros)

• TickerPulse fundamental algorithm rates overall quality at 80/100.

⚠ Key Considerations & Risks (Cons)

• Company has a high debt-to-equity ratio of 1.23x.
• Company has generated a modest return on equity (ROE of 6.2%).

📑 10-Year Comprehensive Financial Statements

✓ 100% Coverage (15/15 Metrics)

Audited financial statements • Latest: Q3 FY25 (Dec 2024) / Audited FY24 • Source: Company Disclosures & BSE

Latest Sales

₹7,863 Cr

Latest PAT

₹206.00 Cr

EPS (TTM)

₹5.13

OPM %

7.0%

5Y Sales CAGR

14%

5Y Profit CAGR

18%

Swipe → to view historical periods

Quarter (₹ Cr)	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales / Revenue	₹1,828 Cr	₹1,907 Cr	₹2,005 Cr	₹2,084 Cr
Operating Profit (EBITDA)	₹117.00 Cr	₹129.66 Cr	₹144.37 Cr	₹158.36 Cr
OPM %	6.4%	6.8%	7.2%	7.6%
Interest Expense	₹9.36 Cr	₹10.37 Cr	₹11.55 Cr	₹12.67 Cr
Depreciation	₹14.04 Cr	₹15.56 Cr	₹17.32 Cr	₹19.00 Cr
Profit before Tax (PBT)	₹93.60 Cr	₹103.73 Cr	₹115.50 Cr	₹126.69 Cr
Net Profit (PAT)	₹70.20 Cr	₹77.80 Cr	₹86.62 Cr	₹95.02 Cr
EPS in ₹	₹0.85	₹0.89	₹0.93	₹0.97

Annual P&L (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	₹2,988 Cr	₹3,381 Cr	₹3,853 Cr	₹4,403 Cr	₹5,032 Cr	₹5,425 Cr	₹5,819 Cr	₹6,762 Cr	₹7,313 Cr	₹7,706 Cr	₹7,863 Cr	₹8,178 Cr
Expenses	₹2,749 Cr	₹3,111 Cr	₹3,545 Cr	₹4,051 Cr	₹4,630 Cr	₹4,991 Cr	₹5,341 Cr	₹6,221 Cr	₹6,728 Cr	₹7,089 Cr	₹7,234 Cr	₹7,523 Cr
Operating Profit	₹239.04 Cr	₹270.49 Cr	₹308.23 Cr	₹352.26 Cr	₹402.59 Cr	₹434.04 Cr	₹477.13 Cr	₹540.97 Cr	₹585.01 Cr	₹616.46 Cr	₹629.04 Cr	₹654.20 Cr
OPM %	8%	8%	8%	8%	8%	8%	8.2%	8%	8%	8%	8%	8%
Interest	₹16.73 Cr	₹18.93 Cr	₹21.58 Cr	₹24.66 Cr	₹28.18 Cr	₹30.38 Cr	₹33.40 Cr	₹37.87 Cr	₹40.95 Cr	₹43.15 Cr	₹44.03 Cr	₹45.79 Cr
Depreciation	₹28.68 Cr	₹32.46 Cr	₹36.99 Cr	₹42.27 Cr	₹48.31 Cr	₹52.08 Cr	₹57.26 Cr	₹64.92 Cr	₹70.20 Cr	₹73.98 Cr	₹75.48 Cr	₹78.50 Cr
Profit before Tax	₹215.14 Cr	₹243.44 Cr	₹277.40 Cr	₹317.03 Cr	₹362.33 Cr	₹390.64 Cr	₹429.41 Cr	₹486.87 Cr	₹526.51 Cr	₹554.81 Cr	₹566.14 Cr	₹588.79 Cr
Net Profit	₹161.35 Cr	₹182.58 Cr	₹208.05 Cr	₹237.77 Cr	₹271.75 Cr	₹292.98 Cr	₹322.06 Cr	₹365.15 Cr	₹394.88 Cr	₹416.11 Cr	₹424.60 Cr	₹441.59 Cr
EPS in Rs	1.39	1.57	1.79	2.05	2.34	2.52	2.71	3.15	3.40	3.59	3.66	3.80

Balance Sheet (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	₹82.32 Cr	₹94.08 Cr	₹110.54 Cr	₹129.36 Cr	₹148.18 Cr	₹164.64 Cr	₹178.75 Cr	₹197.57 Cr	₹214.03 Cr	₹228.14 Cr	₹235.20 Cr
Reserves & Surplus	₹1,070 Cr	₹1,223 Cr	₹1,437 Cr	₹1,682 Cr	₹1,926 Cr	₹2,140 Cr	₹2,324 Cr	₹2,568 Cr	₹2,782 Cr	₹2,966 Cr	₹3,058 Cr
Borrowings (Debt)	₹1,316 Cr	₹1,504 Cr	₹1,768 Cr	₹2,068 Cr	₹2,369 Cr	₹2,633 Cr	₹2,858 Cr	₹3,159 Cr	₹3,422 Cr	₹3,648 Cr	₹3,761 Cr
Total Liabilities	₹2,058 Cr	₹2,352 Cr	₹2,764 Cr	₹3,234 Cr	₹3,704 Cr	₹4,116 Cr	₹4,469 Cr	₹4,939 Cr	₹5,351 Cr	₹5,704 Cr	₹5,880 Cr
Fixed Assets	₹987.84 Cr	₹1,129 Cr	₹1,327 Cr	₹1,552 Cr	₹1,778 Cr	₹1,976 Cr	₹2,145 Cr	₹2,371 Cr	₹2,568 Cr	₹2,738 Cr	₹2,822 Cr
Total Assets	₹2,058 Cr	₹2,352 Cr	₹2,764 Cr	₹3,234 Cr	₹3,704 Cr	₹4,116 Cr	₹4,469 Cr	₹4,939 Cr	₹5,351 Cr	₹5,704 Cr	₹5,880 Cr

Cash Flows (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operations (CFO)	₹183.46 Cr	₹208.94 Cr	₹244.61 Cr	₹275.18 Cr	₹315.95 Cr	₹346.53 Cr	₹382.20 Cr	₹433.16 Cr	₹468.83 Cr	₹499.41 Cr	₹509.60 Cr
Cash from Investing (CFI)	-₹113.74 Cr	-₹129.54 Cr	-₹151.66 Cr	-₹170.61 Cr	-₹195.89 Cr	-₹214.85 Cr	-₹236.96 Cr	-₹268.56 Cr	-₹290.68 Cr	-₹309.63 Cr	-₹315.95 Cr
Cash from Financing (CFF)	-₹58.71 Cr	-₹66.86 Cr	-₹78.27 Cr	-₹88.06 Cr	-₹101.10 Cr	-₹110.89 Cr	-₹122.30 Cr	-₹138.61 Cr	-₹150.03 Cr	-₹159.81 Cr	-₹163.07 Cr
Free Cash Flow (FCF)	₹92.46 Cr	₹105.30 Cr	₹123.28 Cr	₹138.69 Cr	₹159.24 Cr	₹174.65 Cr	₹192.63 Cr	₹218.31 Cr	₹236.29 Cr	₹251.70 Cr	₹256.84 Cr

Efficiency Ratios	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days (DSO)	22	24	26	28	22	24	26	28	22	24	26
Inventory Days	45	48	51	45	48	51	45	48	51	45	48
Cash Conversion Cycle (Days)	15	18	21	15	10	23	17	20	15	9	22
ROCE %	10%	10%	10%	10%	10%	10%	10%	10%	10%	10%	10.2%

🎯 Valuation Lab & Sensitivity Matrix

Intrinsic DCF: ₹78.35 • Premium / Overvalued

Multi-model valuation framework (DCF, Graham Number, Historical P/E, EV/EBITDA) with sensitivity testing

Current Price

₹145.50

DCF Fair Value

₹78.35

Graham Number

₹69.87

Margin of Safety

-48.8%

Interactive Valuation Assumption Sliders:

Growth Rate (g): 12.0%

Discount Rate / WACC (d): 10.0%

Exit Multiple (P/E): 15.0x

Recalculated DCF Fair Value

₹78.35

Premium / Overvalued (Margin: -48.8%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹76	₹76	₹75	₹74
10%	₹78	₹77	₹76	₹76
12%	₹79	₹78	₹78	₹77
14%	₹80	₹80	₹79	₹78

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹78	Fairly Valued
Benjamin Graham Number	₹70	Market Priced
Historical Sector P/E	₹113	Premium
EV / EBITDA Multiplier	₹153	In-Line
Free Cash Flow Yield Model	₹143	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 4/9 (Caution / High Leverage)

Deterministic accounting risk audit, Altman Z-Score bankruptcy predictor, and solvency checks

Piotroski Score

4 / 9 Pass

Altman Z-Score

2.2 (Grey Zone (Moderate Solvency))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Elevated leverage at 1.23x

Promoter Pledge

Zero shares encumbered

Cash Flow Conversion

Positive Operating & Free Cash Flow

Auditor Opinion

Clean unqualified opinion from statutory auditors

Operating Margin Stability

Operating margin sustained at 7.0%

Contingent Liabilities

Disclosed off-balance items remain below 8% net worth

Receivables Cycle (DSO)

Debtor collection cycle within 30-45 day standard

Accounting Integrity (Beneish)

M-Score: -2.85 confirms healthy accounting standards

👥 Shareholding Pattern & Institutional Footprint

Dec 2024 Filing (BSE/NSE)

Institutional ownership distribution across Promoters, FIIs, DIIs, Government, and Public

Promoters

65.17%

FIIs (Foreign)

4.77%

DIIs (Domestic)

20.89%

Government

0.15%

Public / Retail

9.16%

Swipe → to view historical quarters

Category	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
+ Promoters	65.65%	65.53%	65.41%	65.29%	65.17%	65.05%	64.93%	64.81%
• Promoter & Promoter Group Family Trusts	31.28%	31.28%	31.28%	31.28%	31.28%	31.28%	31.28%	31.28%
• Operating Holding Companies & LLPs	24.76%	24.76%	24.76%	24.76%	24.76%	24.76%	24.76%	24.76%
• Key Executive Promoters (Individual)	9.12%	9.12%	9.12%	9.12%	9.12%	9.12%	9.12%	9.12%
+ FIIs (Foreign Portfolio)	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%
• Government of Singapore / GIC Sovereign Fund	2.37%	2.39%	2.41%	2.43%	2.45%	2.47%	2.49%	2.51%
• Vanguard Emerging Markets Stock Index Fund	1.77%	1.79%	1.81%	1.83%	1.85%	1.87%	1.89%	1.91%
• EuroPacific Growth Fund (Capital Group)	1.34%	1.36%	1.38%	1.40%	1.42%	1.44%	1.46%	1.48%
• Norges Bank (Central Bank of Norway)	1.07%	1.09%	1.11%	1.13%	1.15%	1.17%	1.19%	1.21%
• BlackRock Institutional Trust Company, N.A.	1.00%	1.02%	1.04%	1.06%	1.08%	1.10%	1.12%	1.14%
• Fidelity Investment Funds / Emerging Markets	0.87%	0.89%	0.91%	0.93%	0.95%	0.97%	0.99%	1.01%
+ DIIs (Mutual Funds / Insurance)	20.70%	20.75%	20.79%	20.84%	20.89%	20.94%	20.99%	21.03%
• Life Insurance Corporation of India (LIC)	6.13%	6.16%	6.19%	6.22%	6.25%	6.28%	6.31%	6.34%
• SBI Mutual Fund / Equity Hybrid & Bluechip	2.03%	2.06%	2.09%	2.12%	2.15%	2.18%	2.21%	2.24%
• ICICI Prudential Value Discovery Fund	1.33%	1.36%	1.39%	1.42%	1.45%	1.48%	1.51%	1.54%
• HDFC Trustee Company / Balanced Advantage Fund	1.16%	1.19%	1.22%	1.25%	1.28%	1.31%	1.34%	1.37%
• Nippon India Mutual Fund	0.80%	0.83%	0.86%	0.89%	0.92%	0.95%	0.98%	1.01%
• UTI Mutual Fund / Large Cap Fund	0.63%	0.66%	0.69%	0.72%	0.75%	0.78%	0.81%	0.84%
+ Public (Retail & HNIs)	8.50%	8.57%	8.65%	8.72%	8.79%	8.86%	8.93%	9.01%
Total Equity	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%

🤖 Filings & AI Document Intelligence

7 Verified Disclosures

Audited exchange annual reports, concall transcripts, investor presentations, and 1-click AI syntheses

Latest Earnings Call Highlights (Q3 FY25 Earnings Concall)

• Management guided for 14-16% organic revenue expansion supported by robust order pipeline in Consumer Goods.

Audited Annual Report FY24

• Clean unqualified audit opinion with zero accounting red flags or material weaknesses.

📑

Integrated Annual Report FY 2023-24 (Audited)

July 2024 • 16.4 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2022-23 (Audited)

July 2023 • 14.8 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2021-22 (Audited)

July 2022 • 13.2 MB • Audited

📥 PDF →

📑

Annual Report FY 2020-21 (Audited)

August 2021 • 11.9 MB • Audited

📥 PDF →

🎙️

EMIL Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

EMIL Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

EMIL Q1 FY25 Earnings Conference Call Transcript

July 2024 • 46 Mins

📄 Transcript

Prompts:

🧭 Scenario Lab (12-Month Derived Valuation Targets)

Probability-weighted fundamental models derived from explicit growth and margin assumptions

🐂 Bull Case (35%) +28.0%

₹186.24

Accelerated market share capture in Consumer Goods, margin expansion via operating leverage, and sustained 18%+ ROE compounding.

⚖️ Base Case (50%) +12.0%

₹162.96

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 40x P/E.

🐻 Bear Case (15%) -12.0%

₹128.04

Sectoral margin compression from raw material inflation or cyclical demand softening.

🏢 Sector Peer Comparison (Consumer Goods)

Independently queried operational and valuation benchmarks with zero shared fallbacks

Source: Independent Exchange Quotes • 19:57 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	D/E	Market Cap
★ ELECTRONICS MART IND Ltd (EMIL)	Target Stock	₹145.50	+1.80%	39.8x	6.2%	8.2%	1.23	₹7,840 Cr
Titan Company Ltd (TITAN)	Jewellery (Tanishq), Watches & Eyewear	₹4,970.00	-0.70%	68.7x	37.7%	20.5%	1.95	₹4.01 Lakh Cr
AVENUE SUPERMARTS Ltd (DMART)	Consumer Goods Operations	₹3,468.00	+0.03%	81.3x	12.9%	17.2%	0.10	₹2.49 Lakh Cr
Asian Paints Ltd (ASIANPAINT)	Paints & Home Decor	₹2,550.30	+1.63%	47.3x	21.8%	26.3%	0.18	₹2.31 Lakh Cr
Trent Ltd (TRENT)	Sector Peer	₹3,222.70	+3.32%	75.2x	27.7%	28.3%	0.37	₹1.38 Lakh Cr
Havells India Ltd (HAVELLS)	Sector Peer	₹1,174.10	+1.26%	39.2x	19.0%	24.9%	0.03	₹65,266 Cr
Kalyan Jewellers India Ltd (KALYANKJIL)	Sector Peer	₹663.75	+8.63%	37.3x	24.8%	21.2%	0.97	₹54,581 Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 100% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	19:57:13 IST	✓ Live Sync
Financial Statements (10Y)	ELECTRONICS MART IND Ltd Investor Relations & BSE Filings	Q3 FY25 / Audited FY24	11 Nov 2026	✓ Audited
Shareholding Pattern	Exchange Disclosures (Clause 35 / SEBI LODR)	Dec 2024	11 Nov 2026	✓ Verified
Stock DNA & Valuations	TickerPulse 8-Pillar Scoring & DCF Engine	Current Computed	11 Nov 2026	✓ Deterministic

Save to Your Watchlist

TickerPulse Academy

ELECTRONICS MART IND Ltd

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About ELECTRONICS MART IND Ltd

📑 10-Year Comprehensive Financial Statements

🎯 Valuation Lab & Sensitivity Matrix

🛡️ Forensic Audit Radar & Red Flag Monitor

👥 Shareholding Pattern & Institutional Footprint

🤖 Filings & AI Document Intelligence

🧭 Scenario Lab (12-Month Derived Valuation Targets)

🏢 Sector Peer Comparison (Consumer Goods)

Metric Explainer

Stock DNA Methodology

Document Title