eMudhra Limited

NSE

EMUDHRA

Stock

Yield per half year: +11.11%
Dividend yield: 0.2836%
Sector: Technology

Reporting eMudhra Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹				23.93	30.13		31.27	27.03	12.21
Выручка, млрд ₹	1.02	1.16	1.32	1.83	2.49	3.73	3.73	2.11	26.31
Чистая прибыль, млрд ₹	0.1744	0.1665	0.1746	0.414	0.6168	0.7506	0.7506	0.4245	35.14
EV, млрд ₹	19.8	26.41	38.96	0.5888	15.92	57.65	57.65	27.91	16.90
EBIT, млрд ₹	0.2381	0.2339	0.3201	0.5502	0.7671	0.9567	0.9567	0.5656	32.54
EBITDA, млрд ₹	0.3231	0.3199	0.4078	0.6809	0.9256	1.16	1.16	0.6988	29.39
OIBDA, млрд ₹		0.3969	0.5448	0.8101	1.02	1.38	1.38	0.8304	28.30
Баланс стоимость, млрд ₹	0.7564	0.9214	1.07	1.53	3.92	6.56	6.56	2.80	48.08
FCF, млрд ₹	-0.2165	0.0038	0.0618	-0.2511	-0.2851	-0.0133	-0.0133	-0.0968	-228.47
Операционный денежный поток, млрд ₹	0.1679	0.2324	0.4094	0.2161	0.3356	0.7252	0.7252	0.3837	25.56
Операционная прибыль, млрд ₹	0.2404	0.2406	0.3116	0.5433	0.7147	0.9708	0.9708	0.5562	32.18
Операционные расходы, млрд ₹	0.3304	0.4072	0.4305	0.5121	0.8307	1.7	1.7	0.7761	33.08
CAPEX, млрд ₹	0.3844	0.2285	0.3477	0.4671	0.6207	0.7385	0.7385	0.4805	26.44

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹					24.78				35.46					30.12	19.62
Выручка, млрд ₹				0.5849	0.6124	0.7681	0.7975	0.963	0.9738	0.9969	0.9244	1.41	1.39	1.14	7.38
Чистая прибыль, млрд ₹				0.1664	0.1532	0.1583	0.1558	0.1837	0.2013	0.21	0.1785	0.2193	0.2097	0.2038	0.82
EV, млрд ₹				1 931.63	27.06	15.5	32.87	37.08	35.85	59.46	75.92	71.63		55.99	14.08
EBIT, млрд ₹				0.1916	0.1838	0.2199	0.2004	0.2343	0.2148	0.3072	0.2392	0.2782	0.2571	0.2593	3.66
EBITDA, млрд ₹				0.2313	0.2237	0.2594	0.2475	0.2866	0.2676	0.363	0.2945	0.3383	0.3194	0.3166	3.60
OIBDA, млрд ₹									0.2811	0.4262	0.3295	0.3826	0.3464	0.3532	4.27
Баланс стоимость, млрд ₹			1.54	3.65	3.66	3.92	3.92	4.18	4.24	6.56	6.62	6.9		5.70	10.54
FCF, млрд ₹	0.0000	-0.1332		0.0794	0.0797	0.0316	0.0942	0.1047	0.1056					0.0832	5.79
Операционный денежный поток, млрд ₹	0.093	-0.0103		0.0794	0.0797	0.0316	0.0942	0.1047	0.1056					0.0832	5.79
Операционная прибыль, млрд ₹				0.1916	0.1838	0.2199	0.1906	0.2343	0.2148	0.2731	0.2135	0.2636	0.2368	0.2404	1.97
Операционные расходы, млрд ₹				0.1866	0.1948	0.2724	0.3695	0.4147	0.4658	0.1621	0.1183	0.1489	0.8635	0.3517	13.14
CAPEX, млрд ₹	0.093	0.1229												0.1079	14.96

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹	0.0233	0.0919	0.0371	0.0826	0.6698	2.25	2.25	0.6263	89.57
Short Term Investments ₹	0.00028	0.001	0.00062	0.5423	0.5423	0.0402	0.0402	0.2253	109.34
Total Receivables ₹	0.2863	0.3717	0.3195	0.7046	0.6727	0.036	0.036	0.4209	-37.31
Total Current Assets ₹	0.35	0.5345	0.4527	0.9087	2.48	4.4	4.4	1.76	52.44
Чистые активы, млрд ₹	28.64	0.5547	0.8359	1.19	203.21		74.46	46.89	47.98
Активы, млрд ₹	1.2	1.59	1.92	2.59	4.6	7.5	7.5	3.64	36.37
Short Term Debt ₹	0.077	0.1523	0.1644	0.3704	0.1913	0.0761	0.0761	0.1909	-12.96
Long Term Debt ₹		0.2623	0.2209	0.1977				0.2270	-8.99
Задолженность, млрд ₹	0.4387	0.6563	0.753	1.05	0.6753	0.8793	0.8793	0.8028	6.02
Чистый долг, млрд ₹	0.242	0.3227	0.4761	0.5888	-0.4166	-2.18	-2.18	-0.2418	-246.53
Долг, млрд ₹	21.71	0.4146	0.3853	0.6713	0.2532	0.0764	0.0764	0.3602	-28.70
Interest income ₹		0.00048	0.001	0.0033	0.0337			0.0096	189.47
Расходы на обслуживание долга ₹	0.0026	0.0067	0.0084	0.0456	0.0339	0.0301	0.0301	0.0249	35.05
Чист. проц. доходы, млрд ₹		-0.0062	-0.0074	-0.0456	-0.0339		0.0337	-0.0233	52.92
Goodwill ₹	0.0519	0.0519	0.0529	0.0293	0.0392			0.0450	-5.46
Амортизация, млрд ₹	0.085	0.086	0.0877	0.1307	0.1585	0.2081	0.2081	0.1342	19.33
Себестоимость, млрд ₹	0.4451	0.5166	0.5738	0.775	0.9423	1.06	1.06	0.7735	15.46
Товарно материальные запасы ₹	0.0028	0.0146	0.0071	0.0214	0.0103	0.0294	0.0294	0.0166	15.03

	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹					-0.1338	1.41	-1.41	0.6698	-1.19	0.441	-0.6232	2.45	-2.49	1.08		0.1716	19.62
Short Term Investments ₹			0.00038		0.2675		2.82	0.5423	2.38	0.1977	1.25	0.0402	4.99	0.6123		1.42	25.37
Total Receivables ₹	0.2864	0.6359	0.6896	0.4729		0.6287		0.6727		1.06		1.06		1.24		0.9323	14.55
Total Current Assets ₹					0.1338	2.52	1.41	2.48	1.19	2.36	0.6232	4.4	2.49	3.86		2.75	10.34
Чистые активы, млрд ₹				74.36		1.17		1.37								25.63	-73.59
Активы, млрд ₹	1.92	2.38	2.54	2.59		4.41		4.6		5.11		7.5		8.02		5.93	12.71
Short Term Debt ₹	0.1381	0.2837	0.3359	0.3704		0.2287		0.1913		0.2077		0.0761				0.2148	-27.13
Задолженность, млрд ₹	0.753	1.08	1.13	1.05		0.7522		0.6753		0.8651		0.8793		1.09		0.8524	7.70
Чистый долг, млрд ₹					0.1338	-1.1	1.41	-0.4166	1.19	-0.1856	0.6232	-2.38	2.49	-1.08		-0.1065	42.22
Долг, млрд ₹				54.94		25.61		0.2532		0.2555		0.0764				16.23	-73.17
Расходы на обслуживание долга ₹						0.0044	0.0038	0.016	0.0026	0.0039	0.01	0.0135	0.0027	0.0068	0.0031	0.0072	-20.88
Чист. проц. доходы, млрд ₹						-0.0044	-0.0038	-0.016	-0.0026	-0.0039	-0.01					-0.0073	21.35
Goodwill ₹	0.0529	0.0316	0.0208	0.0293		0.0392		0.0392		0.5133						0.1284	89.87
Амортизация, млрд ₹						0.0397	0.0399	0.0394	0.0471	0.0523	0.0528	0.0559	0.0553	0.0601	0.0623	0.0573	3.36
Себестоимость, млрд ₹						0.2205	0.2453	0.2975	0.2374	0.3181	0.3145	0.5617	0.5927	0.9996	0.2883	0.5514	-1.72
Товарно материальные запасы ₹	0.0071	0.0217	0.0215	0.0214		0.0167		0.0103		0.028		0.0294		0.016		0.0201	-0.85

Share

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	182.76	174.48	265.81	5.9	8.01	9.5		9.5	92.74	-44.13
Цена акции ао				316.35	451.5	935.35	749.55	749.55	613.19	24.07
Число акций ао, млн	6485.97	6485.97	78.07	70.18	76.96	79.04		79.04	1358.04	-58.58
FCF/акцию	-2.77	0.0491	0.7911	-3.58	-3.7	-0.1683		-0.1683	-1.3216	-227.94

	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS			179.22	163.67	2.11	2	2.35	2.58	2.57	2.16	2.65	2.53			2.50	-0.39
Цена акции ао		251.65	315.02	317.43	263.99	348.43	476.53	454.56					865.8	749.55	578.97	16.56
Число акций ао, млн	78.07			78.07				78.01							78.05	-0.03
FCF/акцию	0.000128			1.02	0.422	1.21	1.34	1.35							1.07	5.77

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	23.05	18.07	16.26	31.83	22.66	14.33		14.33	17.39	20.63	-4.53
ROA, %	14.59	10.49	9.1	18.36	17.15	12.41		12.41	11.98	13.50	3.42
ROIC, %		12.91	12.42	23.14	17.05			17.05	26.31	16.38	7.20
ROS, %	17.16	14.29	13.27	22.67	24.79	20.12	20.12	20.12	10.18	20.19	8.68
ROCE, %	31.48	25.13	27.45	29.1	18.99	14.19	14.45	14.45	24.23	20.84	-12.04
Ebit margin, %		20.32	24.33	30.12	30.84	25.64	25.64	25.64		27.31	1.05
Рентаб EBITDA, %	31.81	27.47	30.99	37.28	37.21	31.22	31.22	31.22	18.75	33.58	0.15
Чистая рентаб, %	17.16	14.29	13.27	22.67	24.79	20.12		20.12	10.18	19.03	7.08
Operation Margin, %	23.66	20.66	23.68	29.75	28.73	26.02	26.02	26.02	17.99	26.84	1.90
Доходность FCF, %				-1.05	-0.946					-0.9980	-5.08

	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					9.04	4.56	4.18	4.04	3.97	4.77	5.04	4.77	3.52	3.82			17.39	4.38	-4.34
ROA, %	3.88	4.48	4.1	4.16		3.77		3.44		7.19		5.6		5.47			11.98	5.09	7.73
ROS, %							25.01	20.61	19.53	19.07	20.67	21.06	19.31	15.53	15.1	20.12	10.18	18.22	-0.91
ROCE, %	8.42	10.56	9.93	9.59		5.23		5.6		5.58		5.53		4.02		14.45	24.23	7.04	20.87
Ebit margin, %										24.33	22.06	30.81	25.88	19.7	18.52	25.64		24.11	-3.61
Рентаб EBITDA, %							36.53	33.77	31.04	29.76	27.48	36.42	31.86	23.95	23	31.22	18.75	29.29	-3.03
Чистая рентаб, %						28.46	25.01	20.61	19.53	19.07	20.67	21.06	19.31	15.53	15.1		10.18	18.33	-6.09
Operation Margin, %							30.02	28.63	23.9	24.33	22.06	27.4	23.09	18.67	17.05	26.02	17.99	22.45	-1.03
Доходность FCF, %							0.3218				0.2977							0.3097	-3.82

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				57.8	26.49	79.7		79.7	50.15	54.66	11.30
P/BV				15.66	4.16	9.04		9.04	8.61	9.62	-16.74
P/S				13.1	6.57	16.03		16.03	5.90	11.90	6.96
P/FCF				-95.32	-105.71	-2351.13	-2351.13	-2351.13	-206.80	-1225.8225	122.86
E/P				0.0173	0.0205	0.024	0.024	0.024	0.13	0.0215	8.53
EV/EBIT		1.36	1.49	1.07	20.76	60.26	60.26	60.26		28.77	109.59
EV/EBITDA	0.749	1.01	1.17	0.8647	17.2	49.5		49.5	23.79	13.95	117.80
EV/S		0.2771	0.3618	0.3224	6.4	15.45	15.45	15.45	5.77	7.60	111.88
EV/FCF		84.26	7.71	-2.34	-55.85	-4334.72	-4334.72	-4334.72	-248.74	-1743.9840	-454.80
Debt/EBITDA	0.8212	1.3	0.945	0.9859	0.2736	0.0656	0.0656	0.0656	0.84	0.4671	-41.35
Netdebt/Ebitda	0.749	1.01	1.17	0.8647	-0.4501	-1.87	-1.87	-1.87	0.56	-0.4311	-209.83
Debt/Ratio		0.2612	0.2008	0.2591	0.0551	0.0102	0.0102	0.0102	0.10	0.1071	-44.90
Debt/Equity		0.45	0.3589	0.4393	0.0647	0.0116	0.1328	0.1328	0.98	0.2015	-18.03
Debt/Net Income		2.49	2.21	1.62	0.4106	0.1018	0.1018	0.1018	-0.26	0.8888	-45.97
PEG							-433.07	-433.07		-433.0700	0.00
Бета					-1.19	-2.53	-1.03	-1.03	2.44	-1.5833	-4.70
Индекс Альтмана				14.09	-0.4603	-14.75	-14.75	-14.75	60.68	-3.9676	-201.15

	2021Q4	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		61.5	161.79	26.46	49.22	56.6	49.94	79.67	91.99	88.23	94.39			50.15	80.84	13.58
P/BV		6.75	6.77	4.06		8.78	8.36	9.34		10.5				8.61	8.21	20.93
P/S		16.16	40.47	6.55	11.29	11.73	9.97	16.02	18.44	16.6	16.35			5.90	15.48	10.40
P/FCF			310.79				335.86						-2351.13	-206.80	-568.1600	-296.31
E/P			0.0062				0.0057						0.024	0.13	0.0120	57.01
EV/EBIT						158.25	166.89	193.55	317.35	257.53			60.26		199.12	-18.43
EV/EBITDA	1.76	30.46	32.06	16.74	132.78	36.45	33.78	51.05	62.66	56.7				23.79	48.13	9.24
EV/S					41.21	38.5	36.81	59.64	82.13	50.73			15.45	5.77	48.95	-15.94
EV/FCF					348.77	354.25	339.51						-4334.72	-248.74	-823.0475	-287.76
Debt/EBITDA		1.35		0.9763		0.8913		0.2105					0.0656	0.84	0.6987	-45.38
Netdebt/Ebitda		-4.74	6.3	-1.61	4.8	-0.6475	2.33	-6.55	8.46	-3.18			-1.87	0.56	-0.1620	-195.70
Debt/Ratio						0.05		0.0102					0.0102	0.10	0.0235	-41.13
Debt/Equity						0.0611		0.0116					0.1328	0.98	0.0685	29.53
Debt/Net Income						1.39		0.3639					0.1018	-0.26	0.6186	-58.16
PEG													-433.07		-433.0700	0.00
Бета												-0.0388	-1.03	2.44	-0.5344	415.23
Индекс Альтмана												-14.75	-14.75	60.68	-14.7500	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.4771	0.0058	0.006	0.0066	0.0948	0.0941			0.0941		0.0415	74.60
Дивиденд					1.25	1.25	1.25		1.25		1.25	0.00
Див доход, ао, %					0.3394	0.6075	0.2836		0.2836	1.34	0.4102	-5.81
Дивиденды / прибыль, %		3.34	3.61	3.76	0.6569	15.38	12.54		12.54	34.06	7.19	28.28
Dividend Coverage Ratio								7.98	7.98		7.98	0.00

	2022Q3	2023Q2	2025Q2	Industry average	5 quarters average	CAGR 5
Дивиденд	1.25	1.25			1.25	0.00
Див доход, ао, %	0.3968	0.3587		1.34	0.3778	-4.92
Dividend Coverage Ratio			7.98		7.98	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	19.62	26.42	25.58	24.95	19.79	19.79	0.17
Персонал, чел				794	744		-3.20

	CAGR 5

	CAGR 5