Empyrean Cashews Ltd.
Snapshot View

197.80 +9.40 ▲5.0%

24 May 2022, 03:53:17 PM
Volume: 3,000

Overview View Details

Sector Fast Moving Consumer Goods Compare with Sector peers
Industry Consumer Food Compare with Industry peers
Website http://www.krishival.com
Market Cap 391.55 Cr.
Enterprise Value(EV) 380.97 Cr. 2022-03
Financial Indicators
Earnings per share (EPS) 0.34 Trailing Twelve Months Ending 2021-03
Price-Earning Ratio (PE) 586.68 Trailing Twelve Months Ending 2021-03
Industry PE 53.64 Trailing Twelve Months Ending 2021-03
Book Value / Share 20.06 Trailing Twelve Months Ending 2021-03
Price to Book Value 9.86 Calculated using Price: 197.80
Dividend Yield 0.03 Period Ending 2021-03
No. of Shares Subscribed 1.98 Cr. 19,795,141 Shares
FaceValue 10
Company Profile

Empyrean Cashews commenced operations in 2014 under the name and style of the brand ‘Krishival Cashews’. The company was incorporated in 2014 and is engaged in processing raw cashew nuts into finished cashew kernels in different flavours, with a presence in many tier II and tier III towns and cities. It primarily caters to the domestic market with a network of many distributors across India. It procures majority of its raw materials by way of import from certain African and Asian countries and also from the Konkan region of India.

The company focus on quality of its products to increase its presence across the country. The company has one Subsidiary namely, Siddhivinayak Cashew Industries. In addition to processing raw cashews it is also engaged in the business of organic manure which is prepared by using by-products like husk and other biodegradable material left after processing of the raw cashews. Based on the audited restated financials for FY 2021, 93% of its revenue is derived from sale of cashews whilst remaining 7% is derived from sale of organic manure.

The company’s product portfolio include different flavours of cashews such as salted, pepper, chilli and assorted - all offered in different grades and packaging formats. The grades of the cashew kernels are based on the size of cashew nuts. The company has following grades available in 100 grams, 250 grams, 500 grams as well as 10 kilograms packings: (a) Premium grades such as W180, W210, P210, W240 and P240 (b). Other grades include W320, P320, W400, SSW, DW, RW, KW, JJH, JH, JK, LWP, SP, SWP, BB as well as flavoured cashew. The products are processed under hygienic condition following the specific food grade standards recommended by the industry. The products are supplied to different channels which include distributors, supermarkets, retailers as well as wholesalers. Also, the products of the company are sold over the counter to tourists and localites who visit its packaging unit. The company also supplies organic manure which is a derived from husk and other biodegradable material left after the processing of raw cashews. The organic manure is used in agriculture to improve soil fertility and enhance crop productivity. Its organic manure is purchased by the local farmers at its processing unit itself.

Business area of the company

Empyrean Cashews engages in the processing of raw cashew nuts into flavoured cashews. The company product portfolio includes different flavours of cashews such as salted, pepper, chilli and assorted - all offered in different grades and packaging formats.

Major Events and Milestones

  • 2014: Incorporated as a private limited company.
  • 2014: Set up of processing unit.
  • 2016: Set up of packaging unit.
  • 2019: Company achieved a revenue of Rs 5,000 lakh.
  • 2021: Conversion of Company from private limited to public limited.
  • 2022: Acquisition of ‘Siddhivinayak Cashew Industries Private Limited’.

Delivery View Details

Delivered Qty
Traded Qty

Performance View Details

1 Day
+4.99%
1 Week
+27.53%
1 Month
+97.70%
3 Month
6 Month
1 Year
2 Year
5 Year
10 Year
3 years 2019-03 2020-03 2021-03
Return on Equity (%) 3.77 5.22 3.44
Return on Capital Employed (%) 7.41 8.32 6.27
Return on Assets (%) 1.97 2.93 1.95

Balance Sheet View Details

Particulars 4 years 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr. 2022-03* Rs. Cr.
Shh. Funds 17 19 19 42
Non Curr. Liab. 9 11 10 8
Curr. Liab. 7 2 7 5
Minority Int.
Equity & Liab. 33 32 36 55
Non Curr. Assets 17 16 14 14
Curr. Assets 16 16 22 41
Misc. Exp. not W/O
Total Assets 33 32 36 55

Profit Loss View Details

Particulars 3 years 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr.
Net Sales 50 44 28
Other Income 1 1 0
Total Income 50 44 29
Total Expenditure -47 -40 -25
PBIDT 4 4 4
Interest -1 -1 -1
Depreciation -2 -2 -2
Taxation 0 0 0
Exceptional Items
PAT 1 1 1
Minority Interest
Share Associate
Other Related Items
Consolidated Net Profit 1 1 1
Adjusted EPS

Cash Flow View Details

Particulars 3 years 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr.
Cash Fr. Operatn. 0 3 0
Cash Fr. Inv. 1 0 -1
Cash Fr. Finan. -3 -3 2
Net Change -2 0 1
Cash & Cash Eqvt 0 0 1

Shareholding Pattern View Details

1 Qtrs 2022-03 (%)
Promoter 41.88
Public 58.12
Depository Receipts 0.00
Promoter Holding Pledge (%) 0.00

Announcements View Details

No Corporate Announcement found.

Technical Scans View Details

Tue, 24 May 2022
High Delivery Percentage High Delivery Percentage
Close Crossing 52 Week High Close Crossing 52 Week High
Opening at High Opening at High
Opening at Low Opening at Low
Closing Above Previous High Closing Above Previous High

Related Stocks View Details

Stock Name Market Cap(Rs. Cr.) LTP Chg %
Hindustan Unilever Ltd. 542,532.37 2,309.05 -3.0%
ITC Ltd. 333,837.00 270.90 -1.3%
Nestle India Ltd. 165,150.96 17,129.05 +0.8%
Dabur India Ltd. 89,126.48 504.15 -0.4%
Britannia Industries Ltd. 83,565.64 3,469.35 -0.6%
Godrej Consumer Products Ltd. 78,074.07 763.50 +1.6%
Marico Ltd. 68,084.64 526.65 -0.9%
Stock Name Statement TTM Ending Price Earning Ratio(TTM) LTP Chg %
Hindustan Unilever Ltd. Consolidated 2022-03 61.10 2,309.05 -3.0%
ITC Ltd. Consolidated 2022-03 21.90 270.90 -1.3%
Nestle India Ltd. Standalone 2022-03 77.27 17,129.05 +0.8%
Dabur India Ltd. Consolidated 2022-03 51.25 504.15 -0.4%
Britannia Industries Ltd. Consolidated 2022-03 54.80 3,469.35 -0.6%
Godrej Consumer Products Ltd. Consolidated 2022-03 43.78 763.50 +1.6%
Marico Ltd. Consolidated 2022-03 55.58 526.65 -0.9%
Stock Name Statement TTM Ending Price To Book Value(TTM) LTP Chg %
Hindustan Unilever Ltd. Consolidated 2022-03 11.06 2,309.05 -3.0%
ITC Ltd. Consolidated 2022-03 5.35 270.90 -1.3%
Nestle India Ltd. Standalone 2022-03 61.64 17,129.05 +0.8%
Dabur India Ltd. Consolidated 2022-03 10.63 504.15 -0.4%
Britannia Industries Ltd. Consolidated 2022-03 32.67 3,469.35 -0.6%
Godrej Consumer Products Ltd. Consolidated 2022-03 6.76 763.50 +1.6%
Marico Ltd. Consolidated 2022-03 20.33 526.65 -0.9%
Stock Name Statement Year Ending Debt Equity Ratio LTP Chg %
Hindustan Unilever Ltd. Consolidated 2021-03 0.00 2,309.05 -3.0%
ITC Ltd. Consolidated 2021-03 0.00 270.90 -1.3%
Nestle India Ltd. Standalone 2021-12 0.02 17,129.05 +0.8%
Dabur India Ltd. Consolidated 2021-03 0.07 504.15 -0.4%
Britannia Industries Ltd. Consolidated 2021-03 0.60 3,469.35 -0.6%
Godrej Consumer Products Ltd. Consolidated 2021-03 0.19 763.50 +1.6%
Marico Ltd. Consolidated 2021-03 0.11 526.65 -0.9%
Stock Name Statement Year Ending Return On Equity(%) LTP Chg %
Hindustan Unilever Ltd. Consolidated 2021-03 28.63 2,309.05 -3.0%
ITC Ltd. Consolidated 2021-03 21.97 270.90 -1.3%
Nestle India Ltd. Standalone 2021-12 104.53 17,129.05 +0.8%
Dabur India Ltd. Consolidated 2021-03 24.14 504.15 -0.4%
Britannia Industries Ltd. Consolidated 2021-03 46.90 3,469.35 -0.6%
Godrej Consumer Products Ltd. Consolidated 2021-03 19.87 763.50 +1.6%
Marico Ltd. Consolidated 2021-03 38.69 526.65 -0.9%
Stock Name Statement Year Ending Return On Capital Employed(%) LTP Chg %
Hindustan Unilever Ltd. Consolidated 2021-03 28.63 2,309.05 -3.0%
ITC Ltd. Consolidated 2021-03 21.97 270.90 -1.3%
Nestle India Ltd. Standalone 2021-12 104.53 17,129.05 +0.8%
Dabur India Ltd. Consolidated 2021-03 24.14 504.15 -0.4%
Britannia Industries Ltd. Consolidated 2021-03 46.90 3,469.35 -0.6%
Godrej Consumer Products Ltd. Consolidated 2021-03 19.87 763.50 +1.6%
Marico Ltd. Consolidated 2021-03 38.69 526.65 -0.9%
Stock Name Statement Year Ending Net Sales(Rs. Cr.) LTP Chg %
Hindustan Unilever Ltd. Consolidated 2021-03 47,029.00 2,309.05 -3.0%
ITC Ltd. Consolidated 2021-03 49,272.78 270.90 -1.3%
Nestle India Ltd. Standalone 2021-12 14,709.41 17,129.05 +0.8%
Dabur India Ltd. Consolidated 2021-03 9,546.60 504.15 -0.4%
Britannia Industries Ltd. Consolidated 2021-03 13,136.14 3,469.35 -0.6%
Godrej Consumer Products Ltd. Consolidated 2021-03 11,028.62 763.50 +1.6%
Marico Ltd. Consolidated 2021-03 8,048.00 526.65 -0.9%
Stock Name Statement Year Ending Profit After Tax(Rs. Cr.) LTP Chg %
Hindustan Unilever Ltd. Consolidated 2021-03 7,999.00 2,309.05 -3.0%
ITC Ltd. Consolidated 2021-03 13,389.80 270.90 -1.3%
Nestle India Ltd. Standalone 2021-12 2,144.86 17,129.05 +0.8%
Dabur India Ltd. Consolidated 2021-03 1,695.96 504.15 -0.4%
Britannia Industries Ltd. Consolidated 2021-03 1,849.78 3,469.35 -0.6%
Godrej Consumer Products Ltd. Consolidated 2021-03 1,720.83 763.50 +1.6%
Marico Ltd. Consolidated 2021-03 1,201.00 526.65 -0.9%