Market cap
$172 Mln
Revenue (TTM)
$28 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -24.87 | -30.79 | 0.19 | -2.44 | 2.27 |
| EBIT | -362.27 | -553.68 | -11.25 | -221.78 | -8.38 |
| Net Profit | -283.19 | -926.65 | -685.04 | -192.54 | -4.29 |
| EPS | -278.57 | -815.31 | -613.05 | -43.96 | 7.29 |
| Book Value | -- | -- | 25.28 | -5.32 | -9.46 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| -23.79 | -29.01 | -53.73 | -9.61 | -38.25 |
| Net Margin
| -22.44 | -22.29 | -47.15 | 2.19 | -- |
| Return on equity
| -34.45 | -34.83 | -74.36 | 3.47 | -37.43 |
| Return on Capital
| -19.53 | -24.29 | -- | 2.00 | -19.54 |
| Return on Assets
| -14.12 | -17.91 | -17.80 | 1.17 | -13.04 |
| Debt to Equity (x)
| -- | -- | 0.43 | 0.67 | 0.81 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
--
|
2.00
|
-19.54
|
-41.04
|
-14.26
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
-74.36
Lower than Peers by 81.83
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-74.36
|
3.47
|
-37.43
|
-69.40
|
-16.96
|
|
Peer Median
|
7.47
|
--
|
--
|
--
|
--
|
ROA
-17.80
Lower than Peers by 21.38
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-17.80
|
1.17
|
-13.04
|
-30.51
|
-11.00
|
|
Peer Median
|
3.59
|
--
|
--
|
--
|
--
|
EBIT Margin
-53.73
Lower than Peers by 60.75
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-53.73
|
-9.61
|
-38.25
|
-23.51
|
-20.84
|
|
Peer Median
|
7.02
|
--
|
--
|
--
|
--
|
Net Margin
-47.15
Lower than Peers by 54.60
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-47.15
|
2.19
|
-24.78
|
-47.07
|
-10.73
|
|
Peer Median
|
7.46
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
0.00
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
0.19
Lower than Peers by 6.15
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
0.19
|
0.17
|
-0.11
|
0.10
|
0.02
|
|
Peer Median
|
6.34
|
--
|
--
|
--
|
--
|
EBIT Growth
-11.25
Lower than Peers by 12.46
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-11.25
|
70.54
|
-44.02
|
-24.16
|
59.81
|
|
Peer Median
|
1.20
|
--
|
--
|
--
|
--
|
Net Profit Growth
-685.04
Lower than Peers by 683.44
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-685.04
|
111.30
|
45.22
|
-289.42
|
68.30
|
|
Peer Median
|
-1.61
|
--
|
--
|
--
|
--
|
EPS Growth
-613.05
Lower than Peers by 625.00
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-613.05
|
1.11
|
0.55
|
-2.12
|
0.71
|
|
Peer Median
|
11.95
|
--
|
--
|
--
|
--
|
Book Value Growth
-45.61
Lower than Peers by 55.35
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-45.61
|
--
|
--
|
--
|
--
|
|
Peer Median
|
9.74
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.43
Higher than Peers by 0.29
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
0.43
|
0.67
|
0.81
|
1.03
|
0.38
|
|
Peer Median
|
0.14
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.11
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
0.11
|
0.10
|
0.17
|
0.24
|
0.21
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
2.06
Lower than Peers by 1.19
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
2.06
|
3.44
|
2.32
|
1.85
|
2.00
|
|
Peer Median
|
3.26
|
--
|
--
|
--
|
--
|
Quick Ratio
1.16
Lower than Peers by 1.14
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
1.16
|
2.19
|
1.47
|
1.26
|
1.00
|
|
Peer Median
|
2.30
|
--
|
--
|
--
|
--
|
Interest Coverage
-12.52
Lower than Peers by 23.36
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
-12.52
|
-3.05
|
-11.71
|
-52.40
|
-27.72
|
|
Peer Median
|
10.84
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
25.66
Higher than Peers by 9.88
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
25.66
|
32.67
|
22.58
|
22.36
|
15.42
|
|
Peer Median
|
15.78
|
--
|
--
|
--
|
--
|
Asset Turnover
0.37
Lower than Peers by 0.09
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
0.37
|
0.49
|
0.53
|
0.76
|
0.97
|
|
Peer Median
|
0.47
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
--
|
94.84
|
87.38
|
66.42
|
51.46
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
--
|
147.69
|
136.30
|
136.31
|
159.03
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
--
|
30.95
|
21.74
|
19.86
|
30.37
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
--
|
211.58
|
201.94
|
182.86
|
180.11
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
--
|
88.61
|
-14.59
|
-8.40
|
-5.46
|
|
Peer Median
|
94.37
|
--
|
--
|
--
|
--
|
Price / Book Value
3.31
Lower than Peers by 3.37
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
3.31
|
2.71
|
5.16
|
6.10
|
0.93
|
|
Peer Median
|
6.67
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
26.27
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
26.27
|
-53.50
|
-15.16
|
-27.49
|
-4.43
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
172
Lower than Peers by 1,052
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
eMagin (EMAN)
|
172
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1,224
|
--
|
--
|
--
|
--
|