Emami Paper Mills Ltd

NSE: EMAMIPAP BSE: 533208

₹84.60

(-1.64%)

Tue, 03 Mar 2026, 07:22 pm

MTF 5xInvest in Emami Paper Mills Ltd with 5x Leverage Buy with MTF

Market Cap5.15B

PE Ratio17.60

Dividend1.88

Process Industries

Pulp & Paper

24.5K

Emami Paper Mills Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-74.84M	-91.23M	-360.98M	-239.34M	-215.79M	-267.20M	-410.91M	-346.20M	-269.68M	-176.17M	-714.60M	-765.40M	-1.01B	-1.07B	-941.40M	-741.20M	-598.20M	-654.30M	-596.00M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	5.12B	5.70B	7.03B	6.33B	6.10B	7.44B	7.98B	9.98B	14.09B	17.09B	19.23B	19.64B	21.11B	19.18B	18.32B	17.90B	19.83B	17.21B	18.25B
Total current assets	1.91B	1.59B	2.52B	2.19B	2.02B	2.02B	2.42B	3.13B	2.93B	4.08B	4.95B	5.92B	6.48B	5.82B	4.99B	5.28B	7.76B	5.54B	6.80B
Cash and short term investments	629.82M	14.41M	30.94M	62.91M	40.99M	228.51M	746.32M	1.65B	959.30M	805.30M	351.10M	195.20M	103.60M	204.90M	137.20M	17.50M	3.40M	53.10M	59.10M
Cash & equivalents	14.49M	2.96M	4.93M	41.52M	26.56M	3.55M	34.86M	1.65B	959.22M	754.27M	299.30M	139.00M	94.60M	192.30M	120.10M	2.30M	1.90M	51.50M	1.70M
Short term investments	615.33M	11.45M	26.01M	21.39M	14.43M	224.96M	711.46M	40.00K	80.00K	51.03M	51.80M	56.20M	9.00M	12.60M	17.10M	15.20M	1.50M	1.60M	57.40M
Total receivables, net	951.90M	933.69M	1.51B	1.23B	1.04B	590.38M	720.08M	487.85M	464.24M	1.37B	2.00B	2.79B	2.68B	2.58B	2.26B	2.46B	3.03B	2.67B	2.72B
Accounts receivable - trade, net	154.01M	322.75M	865.73M	754.13M	712.56M	504.57M	471.85M	460.34M	438.66M	1.03B	1.49B	2.21B	2.09B	2.09B	2.01B	2.18B	2.63B	2.61B	2.53B
Other receivables	797.90M	610.93M	648.44M	471.93M	328.27M	85.81M	248.23M	27.51M	25.58M	343.66M	513.20M	575.70M	595.60M	481.20M	245.90M	282.90M	401.10M	63.90M	184.60M
Total inventory	223.05M	482.26M	815.51M	698.73M	764.60M	1.14B	861.06M	895.50M	1.23B	1.88B	2.55B	2.90B	3.62B	2.92B	2.44B	2.70B	4.52B	2.66B	3.90B
Other current assets, total	88.19M	141.10M	119.69M	160.13M	168.33M	58.59M	78.52M	87.78M	270.44M	14.76M	30.70M	20.80M	33.80M	89.00M	106.30M	54.20M	156.00M	107.90M	91.80M
Total non-current assets	3.21B	4.11B	4.51B	4.15B	4.07B	5.41B	5.57B	6.85B	11.15B	13.00B	14.29B	13.72B	14.63B	13.36B	13.34B	12.62B	12.07B	11.67B	11.45B
Long term investments	6.20M	6.22M	6.24M	30.04M	5.76M	139.47M	164.01M	186.93M	222.52M	8.52M	600.60M	653.90M	555.00M	289.90M	537.00M	488.10M	389.00M	450.40M	542.20M
Note receivable - long term	—	—	—	—	—	133.71M	158.15M	181.09M	216.85M	2.84M	2.80M	25.40M	64.20M	36.80M	1.70M	1.30M	500.00K	800.00K	1.00M
Investments in unconsolidated subsidiaries	0	0	0	23.74M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	6.20M	6.22M	6.24M	6.30M	5.76M	5.76M	5.87M	5.83M	5.67M	5.67M	597.80M	628.50M	490.80M	253.10M	535.30M	486.80M	388.50M	449.60M	541.20M
Net property/plant/equipment	3.20B	4.10B	4.50B	4.11B	4.06B	5.11B	5.25B	6.19B	10.68B	12.06B	12.40B	12.97B	14.00B	13.01B	12.28B	11.94B	11.50B	10.93B	10.67B
Gross property/plant/equipment	4.15B	5.18B	5.82B	5.73B	5.95B	7.27B	7.69B	8.95B	13.39B	15.04B	12.96B	14.16B	15.89B	15.62B	15.61B	15.99B	16.19B	15.96B	16.18B
Deferred tax assets	876.00K	801.00K	863.00K	4.74M	5.32M	14.21M	6.83M	6.17M	8.86M	504.38M	1.11B	1.23B	—	—	439.70M	108.10M	65.40M	67.10M	76.40M
Net intangible assets	—	—	2.59M	2.25M	4.84M	5.09M	5.85M	5.81M	4.44M	3.55M	2.50M	1.80M	1.80M	1.50M	900.00K	8.50M	46.10M	31.60M	17.10M
Goodwill, net	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	4.84M	5.09M	5.85M	5.81M	4.44M	3.55M	2.50M	1.80M	1.80M	1.50M	900.00K	8.50M	46.10M	31.60M	17.10M
Other long term assets, total	0	0	0	0	0	119.88M	114.07M	456.64M	237.31M	422.86M	170.80M	101.50M	64.50M	61.60M	73.00M	75.10M	64.90M	184.20M	147.20M
Short term debt	366.05M	764.15M	957.73M	814.90M	1.09B	2.18B	2.11B	1.84B	1.81B	3.67B	4.74B	5.68B	6.53B	6.21B	5.03B	4.38B	5.83B	3.76B	4.55B
Current portion of LT debt and capital leases	—	—	—	—	—	1.03B	975.47M	681.75M	712.58M	979.59M	1.16B	1.54B	1.72B	1.56B	2.04B	1.28B	1.42B	1.11B	1.33B
Short term debt excl. current portion of LT debt	366.05M	764.15M	957.73M	814.90M	1.09B	1.15B	1.13B	1.16B	1.10B	2.69B	3.58B	4.14B	4.81B	4.65B	2.99B	3.10B	4.41B	2.66B	3.22B
Accounts payable	164.50M	105.08M	263.67M	37.42M	42.12M	90.82M	141.13M	255.65M	705.91M	752.03M	821.30M	845.20M	1.88B	1.90B	1.82B	1.59B	2.09B	1.17B	1.45B
Income tax payable	2.06M	10.28M	6.17M	6.17M	6.03M	5.89M	6.20M	—	—	5.78M	23.40M	9.50M	0	—	—	—	—	17.00M	0
Long term debt	2.99B	2.84B	3.79B	3.40B	2.76B	2.92B	2.61B	3.71B	6.54B	7.07B	9.18B	9.62B	8.94B	7.81B	4.05B	3.48B	2.75B	2.30B	3.15B
Long term debt excl. lease liabilities	2.99B	2.84B	3.79B	3.40B	2.76B	2.92B	2.61B	3.71B	6.54B	7.07B	9.18B	9.62B	8.94B	7.81B	4.05B	3.48B	2.75B	2.30B	3.15B
Total equity	1.37B	1.62B	1.58B	1.60B	1.69B	1.73B	2.60B	3.59B	4.31B	4.48B	2.34B	2.43B	2.58B	2.19B	5.39B	6.53B	6.99B	7.74B	6.78B
Shareholders' equity	1.37B	1.62B	1.58B	1.60B	1.69B	1.73B	2.60B	3.59B	4.31B	4.48B	2.34B	2.43B	2.58B	2.19B	5.39B	6.53B	6.99B	7.74B	6.78B
Common equity, total	1.37B	1.62B	1.58B	1.60B	1.69B	1.73B	2.40B	3.17B	3.69B	3.87B	2.34B	2.43B	2.58B	2.19B	2.96B	4.09B	4.55B	5.31B	5.11B
Other common equity	1.07B	1.32B	1.28B	1.30B	1.39B	1.43B	1.50B	1.41B	1.40B	1.40B	1.94B	1.95B	1.75B	1.55B	1.81B	1.80B	1.71B	1.77B	1.89B
Total debt	3.36B	3.60B	4.74B	4.22B	3.85B	5.10B	4.72B	5.56B	8.35B	10.74B	13.92B	15.30B	15.48B	14.02B	9.09B	7.86B	8.58B	6.06B	7.70B
Net debt	2.73B	3.59B	4.71B	4.15B	3.81B	4.87B	3.97B	3.91B	7.39B	9.94B	13.57B	15.10B	15.37B	13.82B	8.95B	7.84B	8.58B	6.01B	7.64B
Change in accounts receivable	-293.50M	-6.89M	-526.94M	290.59M	212.93M	-44.48M	102.64M	138.96M	-145.82M	-764.80M	-809.30M	-666.30M	152.00M	344.60M	198.90M	-351.30M	-556.80M	531.80M	14.00M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	114.89M	-45.81M	189.81M	-236.88M	3.78M	15.43M	67.66M	105.15M	484.05M	85.23M	58.20M	73.40M	1.12B	-81.00M	82.60M	434.90M	476.80M	-935.10M	285.50M
Change in other assets/liabilities	—	—	0	0	0	1.92M	370.00K	0	0	0	0	0	0	0	0	0	0	0	0
Sale of fixed assets & businesses	11.73M	2.95M	2.14M	282.47M	3.63M	1.91M	2.99M	2.24M	12.18M	30.67M	1.60M	2.10M	4.00M	900.00K	17.80M	4.80M	18.80M	88.40M	28.00M
Purchase/sale of investments, net	51.40M	-21.00K	-20.00K	-23.80M	17.43M	0	0	10.00K	0	53.59M	24.10M	16.60M	2.00M	0	0	0	0	0	0
Sale/maturity of investments	51.40M	0	0	0	17.43M	0	0	10.00K	0	53.59M	24.10M	16.60M	2.00M	0	0	0	0	0	0
Purchase of investments	0	-21.00K	-20.00K	-23.80M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investing cash flow items, total	0	0	0	2.68M	0	69.23M	-11.91M	-278.83M	325.79M	0	0	0	0	694.20M	0	0	0	0	0
Issuance/retirement of debt, net	2.49B	246.97M	1.14B	-526.80M	-367.00M	1.02B	-460.56M	570.58M	2.59B	1.96B	914.70M	1.13B	-234.60M	-2.45B	-1.66B	-2.19B	615.80M	-2.56B	411.00M
Issuance/retirement of long term debt	2.49B	246.97M	1.14B	-526.80M	-367.00M	981.60M	-440.19M	611.76M	2.65B	370.63M	-82.00M	621.70M	-861.00M	-2.09B	-22.60M	-1.45B	-659.40M	-804.60M	-145.40M
Issuance/retirement of short term debt	0	0	0	0	0	37.62M	-20.37M	-41.19M	-57.80M	1.58B	996.70M	513.00M	626.40M	-361.80M	-1.63B	-740.80M	1.28B	-1.76B	556.40M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	-89.68M	-14.16M	-60.50M	-42.47M	-42.33M	-42.33M	-42.19M	-42.67M	-70.96M	-95.24M	-43.70M	-87.40M	-87.40M	-87.50M	0	-98.00M	-145.80M	-145.80M	-145.80M
Other financing cash flow items, total	0	0	-10.28M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800