Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹116Cr
Rev Gr TTM
Revenue Growth TTM
32.17%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

EMKAYTOOLS
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -23.5 | -27.4 | 55.8 | 66.2 | 3.9 | 35.3 | 16.3 | 9.8 | 23.8 | -98.3 | -24.8 | 3,818.3 |
| 16 | 13 | 20 | 18 | 19 | 21 | 24 | 25 | 30 | 4 | 43 | 33 |
Operating Profit Operating ProfitCr |
| 33.6 | 32.2 | 45.9 | 45.6 | 49.0 | 52.9 | 45.2 | 49.1 | 44.1 | -334.1 | -3.6 | -3.4 |
Other Income Other IncomeCr | 1 | 3 | 7 | 9 | 5 | 3 | 13 | 17 | 28 | 43 | -8 | 4 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 |
| 8 | 9 | 23 | 24 | 23 | 27 | 33 | 41 | 52 | 41 | -9 | 3 |
| 2 | 1 | 4 | 4 | 5 | 6 | 7 | 8 | 10 | 5 | -1 | 1 |
|
Growth YoY PAT Growth YoY% | 181.6 | -27.3 | 203.2 | 206.9 | -6.3 | 3.5 | 49.2 | 60.3 | 65.0 | 13.5 | -120.1 | -93.3 |
| 25.0 | 30.6 | 48.7 | 56.5 | 44.0 | 43.2 | 56.4 | 63.1 | 75.2 | 4,274.4 | -20.1 | 7.3 |
| 5.5 | 5.7 | 0.0 | 17.4 | 15.6 | 18.1 | 23.3 | 28.9 | 38.5 | 32.9 | -7.7 | 2.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 26.9 | 11.2 | 6.5 | 20.5 | 19.1 | -21.0 | 11.1 | 25.8 | 25.1 | 16.7 | -59.5 | 74.8 |
| 21 | 25 | 26 | 32 | 36 | 30 | 33 | 37 | 45 | 55 | 46 | 76 |
Operating Profit Operating ProfitCr |
| 44.1 | 40.0 | 41.8 | 41.3 | 44.5 | 40.1 | 41.0 | 47.4 | 49.0 | 46.5 | -10.1 | -3.5 |
Other Income Other IncomeCr | 2 | 5 | 2 | 7 | -13 | 1 | 9 | 14 | 16 | 45 | 36 | -3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 |
| 16 | 19 | 18 | 25 | 13 | 19 | 29 | 44 | 57 | 90 | 31 | -6 |
| 6 | 5 | 6 | 6 | 8 | 5 | 5 | 9 | 12 | 18 | 4 | 0 |
|
| 88.8 | 29.6 | -15.6 | 67.8 | -73.5 | 169.5 | 67.8 | 48.0 | 25.1 | 62.9 | -62.7 | -122.0 |
| 28.7 | 33.5 | 26.5 | 36.9 | 8.2 | 28.0 | 42.3 | 49.8 | 49.8 | 69.5 | 64.0 | -8.1 |
| 58.8 | 13.2 | 11.1 | 18.6 | 4.9 | 13.3 | 22.3 | 33.0 | 41.4 | 67.4 | 25.1 | -5.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| 56 | 71 | 83 | 102 | 98 | 111 | 135 | 170 | 215 | 288 | 277 |
Current Liabilities Current LiabilitiesCr | 7 | 6 | 9 | 12 | 18 | 13 | 12 | 21 | 30 | 38 | 11 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 2 | 4 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 22 | 27 | 30 | 30 | 44 | 37 | 41 | 40 | 53 | 69 | 14 |
Non Current Assets Non Current AssetsCr | 45 | 53 | 68 | 88 | 84 | 100 | 118 | 163 | 204 | 269 | 285 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 8 | 5 | 12 | 19 | 14 | 18 | 15 | 32 | 25 | 25 | 19 |
Investing Cash Flow Investing Cash FlowCr | -4 | -6 | -15 | -17 | -11 | -17 | -12 | -35 | -28 | -23 | 19 |
Financing Cash Flow Financing Cash FlowCr | -3 | 0 | 3 | -2 | -2 | -1 | -3 | 3 | 2 | 1 | -41 |
|
Free Cash Flow Free Cash FlowCr | 7 | 1 | 7 | 18 | 9 | 13 | 14 | 30 | 25 | 25 | 31 |
| 72.1 | 37.0 | 98.7 | 96.6 | 261.4 | 126.3 | 64.0 | 91.1 | 57.6 | 34.6 | 71.9 |
CFO To EBITDA CFO To EBITDA% | 46.9 | 30.9 | 62.5 | 86.3 | 48.2 | 88.3 | 66.0 | 95.7 | 58.5 | 51.8 | -457.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 61 | 71 | 85 | 171 | 114 | 0 | 299 | 314 | 694 | 394 |
Price To Earnings Price To Earnings | 0.0 | 4.4 | 6.0 | 4.3 | 32.4 | 8.0 | 0.0 | 8.5 | 7.1 | 9.7 | 14.7 |
Price To Sales Price To Sales | 0.0 | 1.2 | 1.3 | 1.5 | 2.6 | 2.2 | 0.0 | 4.2 | 3.5 | 6.6 | 9.4 |
Price To Book Price To Book | 0.0 | 0.8 | 0.8 | 0.8 | 1.6 | 0.9 | 0.0 | 1.6 | 1.4 | 2.3 | 1.4 |
| 0.0 | 3.7 | 4.0 | 4.0 | 6.0 | 5.7 | 0.0 | 9.0 | 7.3 | 14.5 | -93.9 |
Profitability Ratios Profitability Ratios |
| 84.8 | 80.2 | 83.2 | 82.5 | 83.3 | 80.2 | 77.2 | 86.2 | 85.5 | 82.6 | 2.9 |
| 44.1 | 40.0 | 41.8 | 41.3 | 44.5 | 40.1 | 41.0 | 47.4 | 49.0 | 46.5 | -10.1 |
| 28.7 | 33.5 | 26.5 | 36.9 | 8.2 | 28.0 | 42.3 | 49.8 | 49.8 | 69.5 | 64.0 |
| 27.6 | 25.8 | 20.1 | 23.9 | 11.7 | 15.0 | 20.0 | 23.9 | 24.5 | 29.6 | 10.7 |
| 18.7 | 19.4 | 14.0 | 19.1 | 4.8 | 11.7 | 16.4 | 19.5 | 19.5 | 24.1 | 9.3 |
| 16.2 | 17.4 | 12.2 | 16.9 | 4.1 | 10.4 | 15.0 | 17.3 | 17.2 | 21.3 | 9.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Emkay Taps and Cutting Tools Ltd. (ETCTL) has undergone a transformative structural shift to streamline its operations and unlock shareholder value. Effective **November 19, 2024** (with an appointed date of **April 01, 2024**), the company executed a **Composite Scheme of Arrangement** to bifurcate its business interests.
* **The Demerger:** The core manufacturing operations were transferred to a separate entity, **Emkay Tools Limited (ETL)**, a former wholly-owned subsidiary.
* **Retained Operations:** ETCTL continues to operate the **Trading** and **Wind Power Generation** segments.
* **Shareholder Impact:** Shareholders were allotted **1** fully paid-up equity share of **INR 1/-** in ETL for every **1** fully paid-up equity share of **INR 10/-** held in ETCTL.
* **Cost Apportionment:** For tax and acquisition purposes, the post-demerger cost is split as **87.28%** for ETCTL and **12.72%** for ETL.
* **Listing Status:** While ETCTL remains listed, the resulting company (ETL) is mandated to list on the **NSE EMERGE SME** platform.
---
### **Core Business Segments & Revenue Streams**
Following the restructuring, the company’s revenue is derived from two primary reportable segments, centralized at its headquarters in **Nagpur, Maharashtra**.
| Segment | Primary Activities | Key Infrastructure & Markets |
| :--- | :--- | :--- |
| **Industrial Trading** | Import, export, and distribution of high-speed steel cutting tools, taps, and milling cutters. | Serves **Automobile (2W, 4W, HCV)**, Defense, Aerospace, and General Engineering. |
| **Renewable Energy** | Generation of green energy through wind turbine assets. | Wind farms in **Hassan District (Karnataka)** and **Jaisalmer District (Rajasthan)**. |
#### **Operational Highlights:**
* **Wind Power Assets:** Managed by **Suzlon Global Services Limited** and **Wind World India Limited**, these assets contributed **Rs. 1.4659 crores** in revenue during **FY 2023-24**.
* **Trading Growth:** The tools segment benefited from a **17.23%** turnover increase in **FY 2023-24**, driven by increased **OEM sourcing** and the indigenization of the Indian automobile sector.
* **Market Expansion:** The company is aggressively targeting export markets in the **USA** and **Turkey** while maintaining a strong domestic presence through participation in major trade fairs like **ACMEE Chennai** and **IMTEX 2025**.
---
### **Strategic Diversification: New Growth Verticals**
In **January 2025**, the Board approved a significant expansion of the company’s Memorandum of Association (MoA), signaling a move into high-capital and high-growth sectors:
* **Real Estate & Infrastructure:** Development of residential, commercial, and industrial properties. A specific focus has been placed on **Logistic Parks**, **Industrial Parks**, and **Warehouses**.
* **Precious Metals & Commodities:** Trading in **Gold, Silver, Platinum, and Diamonds** across physical, demat, and online platforms.
* **Financial Trading:** Entry into **Foreign Currency** dealing and online currency trading.
* **Renewable Energy Expansion:** Beyond existing wind assets, the company aims to promote and invest in broader renewable energy activities and large-scale infrastructure projects through joint ventures and collaborations.
---
### **Financial Performance & Capital Structure**
The company demonstrated robust financial health in the lead-up to its restructuring, characterized by a sharp rise in profitability and net worth.
**Key Financial Metrics (Consolidated):**
| Metric (INR in Crore) | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- |
| **PBDIT** | **92.92** | **59.88** |
| **Profit After Tax (PAT)** | **71.90** | **44.13** |
| **Net Worth** | **298.91** | **225.92** |
| **Reserves and Surplus** | **288.24** | **215.25** |
| **Basic & Diluted EPS (₹)** | **67.38** | **41.35** |
| **Net Profit Ratio** | **69.50%** | **49.80%** |
| **Return on Net Worth** | **24.05%** | **19.53%** |
**Financial Analysis:**
* **Profitability Drivers:** The **Net Profit Ratio** surged to **69.50%**, largely bolstered by **significant gains from other income**.
* **Foreign Exchange Status:** The company became a **Net Foreign Exchange Earner** in FY 2023-24, with earnings of **₹4.49 Crore** vs. an outgo of **₹2.72 Crore**.
* **Capitalization:** As of **March 31, 2024**, the paid-up equity share capital was **INR 10.67 Crore** (**1,06,71,300** shares at **INR 10/-** par value).
* **Credit Profile:** In **March 2025**, the company requested the withdrawal of its credit ratings from CRISIL. Prior to withdrawal, it held a **CRISIL A-/Watch Developing** (Long-term) and **CRISIL A2+/Watch Developing** (Short-term) rating for its **₹11 Crore** bank facilities.
---
### **Risk Management & Market Challenges**
The company operates under a structured risk framework but remains exposed to several external and industry-specific pressures.
* **Sectoral Concentration:** A heavy reliance on the **Automotive Industry** makes the company vulnerable to cyclical downturns. To mitigate this, the company maintains **Just-In-Time (JIT)** delivery and specialized inventory to ensure same-day supply to OEMs.
* **Competitive Landscape:** Faces a **Medium** threat from **Chinese imports**. The strategy to counter this involves focusing on **special geometries** and high-precision taps where pricing power is higher.
* **Macroeconomic Headwinds:** Potential GDP slowdown to **6.6%** in **FY 2024-25**, geopolitical supply chain disruptions, and **food inflation stickiness** present ongoing risks to investment and consumption.
* **Legal & Contingency:** As of **March 31, 2024**, there were **zero** material legal claims or arbitrations. While minor tax disputes exist, management deems the probability of loss as **not probable**.
---
### **Governance & Management Mandates**
* **Executive Compensation:** The Managing Director’s remuneration is pegged at **3% of net profit** (effective **April 01, 2024**), aligning leadership incentives with bottom-line performance.
* **Internal Oversight:** An **Audit Committee** of non-executive and independent directors oversees financial reporting and asset protection.
* **Compliance:** The company maintains a **Vigil Mechanism (Whistle Blower Policy)** and adheres to statutory **Cost Record** requirements under the Companies Act, 2013.