Market Creators Ltd

₹ 9.19 7.11%
01 Jul - close price
About

Incorporated in 1991, Market Creators is engaged in the business of Security Market services.

Key Points

Business Overview:[1]
Company deals in Advice-Based Broking, E-Broking Services, Depository Services, Commodities Trading, IPO and Mutual Fund Investment Advisory Services, Real Estate Management and Portfolio Management Services

  • Market Cap 9.65 Cr.
  • Current Price 9.19
  • High / Low 17.4 / 3.80
  • Stock P/E 9.85
  • Book Value 10.0
  • Dividend Yield 0.00 %
  • ROCE 14.9 %
  • ROE 9.78 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.92 times its book value

Cons

  • The company has delivered a poor sales growth of 1.99% over past five years.
  • Company has a low return on equity of 2.73% for last 3 years.
  • Earnings include an other income of Rs.1.41 Cr.
  • Company's cost of borrowing seems high

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
1.06 1.07 1.07 1.24 1.14 1.56 1.18 1.75 1.62 1.98 1.96 1.90
1.21 1.17 1.20 1.41 1.35 1.38 1.21 1.65 1.67 1.74 1.81 1.69
Operating Profit -0.15 -0.10 -0.13 -0.17 -0.21 0.18 -0.03 0.10 -0.05 0.24 0.15 0.21
OPM % -14.15% -9.35% -12.15% -13.71% -18.42% 11.54% -2.54% 5.71% -3.09% 12.12% 7.65% 11.05%
0.22 -0.07 0.19 0.23 0.19 -0.73 0.16 0.19 0.14 0.87 0.32 0.08
Interest 0.06 0.08 0.04 -0.18 0.23 0.26 0.28 0.13 0.24 0.14 0.32 0.20
Depreciation 0.01 0.01 0.00 0.01 0.01 0.00 0.01 0.01 0.01 0.01 0.02 0.02
Profit before tax 0.00 -0.26 0.02 0.23 -0.26 -0.81 -0.16 0.15 -0.16 0.96 0.13 0.07
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.67% 0.00% 0.00% 7.69% 14.29%
Net Profit 0.00 -0.26 0.01 0.23 -0.26 -0.82 -0.16 0.14 -0.16 0.96 0.13 0.06
EPS in Rs 0.00 -0.25 0.01 0.22 -0.25 -0.78 -0.15 0.13 -0.15 0.91 0.12 0.06

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
5.79 4.87 4.99 5.84 7.34 5.82 6.75 7.34 5.32 5.31 6.38 7.45
4.95 3.70 3.83 4.29 5.91 5.15 5.12 5.80 4.90 5.08 5.58 6.92
Operating Profit 0.84 1.17 1.16 1.55 1.43 0.67 1.63 1.54 0.42 0.23 0.80 0.53
OPM % 14.51% 24.02% 23.25% 26.54% 19.48% 11.51% 24.15% 20.98% 7.89% 4.33% 12.54% 7.11%
0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.43 0.00 -0.95 1.41
Interest 0.70 1.03 1.02 1.32 1.21 1.45 1.34 1.47 0.80 0.18 0.91 0.90
Depreciation 0.24 0.08 0.08 0.17 0.15 0.16 0.15 0.09 0.03 0.03 0.04 0.05
Profit before tax 0.05 0.06 0.06 0.06 0.07 -0.94 0.14 0.00 0.02 0.02 -1.10 0.99
Tax % -80.00% 66.67% 0.00% -50.00% -14.29% 2.13% -14.29% 50.00% 50.00% -0.91% 1.01%
Net Profit 0.09 0.03 0.06 0.08 0.07 -0.91 0.16 0.01 0.01 0.01 -1.10 0.98
EPS in Rs 0.18 0.06 0.12 0.16 0.14 -1.82 0.32 0.01 0.01 0.01 -1.05 0.93
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: 4%
5 Years: 2%
3 Years: 12%
TTM: 17%
Compounded Profit Growth
10 Years: 42%
5 Years: 44%
3 Years: 361%
TTM: 753%
Stock Price CAGR
10 Years: 4%
5 Years: 15%
3 Years: 26%
1 Year: 122%
Return on Equity
10 Years: 0%
5 Years: 2%
3 Years: 3%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
5.00 5.00 5.00 5.00 5.00 5.00 5.00 10.50 10.50 10.50 10.50 10.50
Reserves 0.61 0.64 0.69 0.78 0.85 -0.06 0.10 0.11 0.12 0.13 -0.97 0.02
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.94 2.56 2.83
10.93 9.33 9.08 13.27 12.17 12.99 14.29 12.27 5.84 8.59 10.60 10.58
Total Liabilities 16.54 14.97 14.77 19.05 18.02 17.93 19.39 22.88 16.46 21.16 22.69 23.93
1.01 0.96 1.08 1.12 1.01 0.88 0.79 0.73 0.72 0.74 0.72 0.80
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
Investments 0.07 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15.46 13.94 13.69 17.93 17.01 17.05 18.60 22.15 15.74 20.42 21.97 23.13
Total Assets 16.54 14.97 14.77 19.05 18.02 17.93 19.39 22.88 16.46 21.16 22.69 23.93

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
8.11 -1.51 -2.26 1.92 1.75 0.07 -0.07 -0.72 -3.26 4.75 1.09 0.49
0.66 1.50 1.04 0.95 0.85 0.79 1.19 0.87 0.77 0.67 0.73 0.77
-0.69 -1.03 -0.97 -1.31 -1.21 -1.45 -1.34 4.00 -0.80 -0.18 -0.91 -0.90
Net Cash Flow 8.08 -1.04 -2.19 1.56 1.38 -0.58 -0.23 4.15 -3.29 5.23 0.91 0.36

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 173.36 251.08 264.06 256.88 91.00 174.97 212.51 253.61 155.06 65.99 102.41 77.90
Inventory Days
Days Payable
Cash Conversion Cycle 173.36 251.08 264.06 256.88 91.00 174.97 212.51 253.61 155.06 65.99 102.41 77.90
Working Capital Days -151.93 -93.69 57.05 0.00 -59.18 -88.43 -51.91 20.39 255.91 30.93 -53.78 -7.35
ROCE % 10.79% 19.38% 19.06% 24.06% 22.01% 9.45% 29.48% 18.71% 7.72% 1.72% 6.16% 14.86%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
71.30 71.32 71.32 71.32 71.32 71.32 71.32 71.32 71.32 71.32 71.32 71.32
0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12
28.59 28.57 28.57 28.57 28.57 28.57 28.57 28.57 28.57 28.57 28.57 28.57

Documents