Mitshi India Ltd

About [ edit ]

Mitshi India is engaged in the business of trading in segment of fruits & vegetable products.

  • Market Cap 10.8 Cr.
  • Current Price 12.3
  • High / Low 43.7 / 11.0
  • Stock P/E 21.2
  • Book Value 2.52
  • Dividend Yield 0.00 %
  • ROCE 36.3 %
  • ROE 37.8 %
  • Face Value 10.0

Pros

  • Debtor days have improved from 59.32 to 23.34 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 15.57%

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
1.07 1.02 0.89 1.28 1.92 1.87 1.82 2.22 1.91 0.75 2.01 3.28
0.95 0.82 0.72 1.15 1.27 1.28 1.25 1.71 2.85 0.77 1.43 2.18
Operating Profit 0.12 0.20 0.17 0.13 0.65 0.59 0.57 0.51 -0.94 -0.02 0.58 1.10
OPM % 11.21% 19.61% 19.10% 10.16% 33.85% 31.55% 31.32% 22.97% -49.21% -2.67% 28.86% 33.54%
Other Income 0.09 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.04 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.02 0.02 0.02 0.02
Profit before tax 0.20 0.19 0.16 0.12 0.65 0.59 0.58 0.54 -0.92 -0.04 0.56 1.08
Tax % 0.00% 0.00% 18.75% 33.33% 27.69% 25.42% 25.86% 24.07% 23.91% 0.00% 23.21% 25.93%
Net Profit 0.20 0.19 0.14 0.08 0.48 0.43 0.43 0.41 -0.69 -0.04 0.43 0.81
EPS in Rs 0.23 0.22 0.16 0.09 0.55 0.49 0.49 0.47 -0.78 -0.05 0.49 0.92

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0.12 0.14 0.24 0.39 0.25 0.21 0.18 0.15 0.24 2.93 5.11 7.82 7.95
0.14 0.16 0.32 0.41 0.30 0.29 0.40 0.27 0.48 2.66 3.96 7.09 7.23
Operating Profit -0.02 -0.02 -0.08 -0.02 -0.05 -0.08 -0.22 -0.12 -0.24 0.27 1.15 0.73 0.72
OPM % -16.67% -14.29% -33.33% -5.13% -20.00% -38.10% -122.22% -80.00% -100.00% 9.22% 22.50% 9.34% 9.06%
Other Income 0.00 0.00 0.05 0.23 0.00 0.00 0.00 0.01 0.00 0.18 0.00 0.08 0.04
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.03 0.03 0.02 0.02 0.08
Profit before tax -0.02 -0.02 -0.03 0.21 -0.06 -0.09 -0.23 -0.12 -0.27 0.42 1.13 0.79 0.68
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22.12% 26.58%
Net Profit -0.02 -0.02 -0.03 0.20 -0.05 -0.08 -0.23 -0.12 -0.27 0.42 0.89 0.58 0.51
EPS in Rs -0.03 -0.03 -0.05 0.35 -0.09 -0.14 -0.40 -0.16 -0.36 0.48 1.01 0.66 0.58
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:50%
5 Years:113%
3 Years:219%
TTM:2%
Compounded Profit Growth
10 Years:41%
5 Years:35%
3 Years:61%
TTM:-71%
Stock Price CAGR
10 Years:%
5 Years:7%
3 Years:-5%
1 Year:-65%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:38%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5.76 5.76 5.76 5.76 5.76 5.76 5.76 7.60 7.60 8.80 8.80 8.80 8.80
Reserves -8.71 -8.73 -8.76 -8.56 -8.75 -8.84 -9.07 -9.19 -9.46 -8.44 -7.56 -6.97 -6.58
Borrowings 2.50 1.88 1.39 1.27 1.70 1.54 2.41 0.47 1.03 0.69 0.49 0.79 0.87
2.62 2.76 3.02 3.17 3.00 2.49 2.01 1.44 1.06 0.92 1.37 1.41 0.68
Total Liabilities 2.17 1.67 1.41 1.64 1.71 0.95 1.11 0.32 0.23 1.97 3.10 4.03 3.77
0.00 0.00 0.05 0.05 0.04 0.04 0.02 0.08 0.06 0.05 0.02 0.18 0.15
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.47 1.47 1.25
2.17 1.67 1.36 1.59 1.67 0.91 1.09 0.24 0.17 1.92 1.61 2.38 2.37
Total Assets 2.17 1.67 1.41 1.64 1.71 0.95 1.11 0.32 0.23 1.97 3.10 4.03 3.77

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0.01 0.89 0.26 0.08 -0.28 0.11 -0.81 0.26 -0.70 -0.21 0.46 0.11
0.00 0.00 0.00 0.01 0.00 0.00 0.00 -0.07 0.00 0.01 -1.45 -0.18
0.01 -0.62 -0.50 -0.12 0.28 -0.15 0.88 -0.10 0.56 1.46 -0.19 0.30
Net Cash Flow 0.00 0.27 -0.24 -0.03 0.00 -0.04 0.07 0.08 -0.14 1.26 -1.19 0.23

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 381.82% 81.29% 36.32%
Debtor Days 4,258.33 1,642.50 365.00 374.36 365.00 278.10 547.50 146.00 197.71 61.04 93.57 23.34
Inventory Turnover 44.80 8.65

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
15.57 15.57 15.57 15.57 15.57 15.57 15.57 15.57 15.57 15.57 15.57 15.57
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
84.42 84.42 84.42 84.42 84.42 84.42 84.42 84.42 84.42 84.42 84.42 84.42

Documents