Marble City India Ltd
Incorporated in 1993, Marble City India Ltd is in the business of cutting, finishing, and trading of Imported Marble[1]
- Market Cap ₹ 373 Cr.
- Current Price ₹ 160
- High / Low ₹ 201 / 51.6
- Stock P/E 57.9
- Book Value ₹ 25.9
- Dividend Yield 0.00 %
- ROCE 11.0 %
- ROE 5.41 %
- Face Value ₹ 5.00
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 33.1% CAGR over last 5 years
Cons
- Stock is trading at 6.18 times its book value
- Company has low interest coverage ratio.
- Promoter holding has decreased over last quarter: -1.41%
- The company has delivered a poor sales growth of -2.95% over past five years.
- Promoter holding is low: 35.8%
- Company has a low return on equity of 1.19% over last 3 years.
- Earnings include an other income of Rs.6.42 Cr.
- Debtor days have increased from 88.8 to 125 days.
- Working capital days have increased from 406 days to 595 days
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
34.21 | 54.63 | 63.67 | 47.06 | 56.00 | 74.12 | 68.53 | 45.14 | 74.96 | 113.83 | 45.88 | 59.00 | 73.17 | |
30.78 | 50.91 | 59.57 | 43.53 | 51.10 | 67.29 | 62.52 | 40.32 | 69.13 | 106.27 | 43.26 | 46.10 | 54.37 | |
Operating Profit | 3.43 | 3.72 | 4.10 | 3.53 | 4.90 | 6.83 | 6.01 | 4.82 | 5.83 | 7.56 | 2.62 | 12.90 | 18.80 |
OPM % | 10.03% | 6.81% | 6.44% | 7.50% | 8.75% | 9.21% | 8.77% | 10.68% | 7.78% | 6.64% | 5.71% | 21.86% | 25.69% |
0.01 | 0.04 | 0.06 | 0.10 | 0.03 | 0.13 | 0.29 | 0.21 | 0.19 | 0.21 | 5.06 | 5.88 | 6.42 | |
Interest | 2.39 | 2.24 | 2.54 | 2.38 | 3.30 | 4.73 | 4.48 | 4.10 | 4.45 | 5.76 | 9.21 | 12.37 | 13.71 |
Depreciation | 0.45 | 0.60 | 0.57 | 0.48 | 0.50 | 0.92 | 0.91 | 0.90 | 0.76 | 0.84 | 0.94 | 3.25 | 3.77 |
Profit before tax | 0.60 | 0.92 | 1.05 | 0.77 | 1.13 | 1.31 | 0.91 | 0.03 | 0.81 | 1.17 | -2.47 | 3.16 | 7.74 |
Tax % | 36.67% | 33.70% | 38.10% | 40.26% | 89.38% | 45.04% | 36.26% | 233.33% | 32.10% | 34.19% | -21.05% | 24.37% | |
0.38 | 0.61 | 0.64 | 0.46 | 0.12 | 0.72 | 0.57 | -0.04 | 0.56 | 0.77 | -1.95 | 2.38 | 6.44 | |
EPS in Rs | 0.41 | 0.66 | 0.70 | 0.50 | 0.13 | 0.78 | 0.62 | -0.03 | 0.47 | 0.64 | -1.63 | 1.02 | 2.76 |
Dividend Payout % | 0.00% | 37.87% | 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: | 1% |
5 Years: | -3% |
3 Years: | -8% |
TTM: | 105% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 33% |
3 Years: | 61% |
TTM: | 236% |
Stock Price CAGR | |
---|---|
10 Years: | 43% |
5 Years: | 137% |
3 Years: | 126% |
1 Year: | 216% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 1% |
3 Years: | 1% |
Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 5.97 | 5.97 | 5.97 | 5.97 | 5.97 | 5.97 | 11.67 |
Reserves | 5.64 | 5.97 | 6.90 | 7.36 | 7.48 | 21.72 | 22.29 | 22.25 | 22.81 | 23.58 | 21.63 | 48.64 |
24.53 | 25.25 | 29.62 | 30.96 | 34.63 | 41.36 | 41.94 | 47.04 | 53.08 | 63.97 | 92.43 | 102.44 | |
4.35 | 8.23 | 9.35 | 7.27 | 10.59 | 14.90 | 19.74 | 21.08 | 21.17 | 17.73 | 8.12 | 12.18 | |
Total Liabilities | 39.14 | 44.07 | 50.49 | 50.21 | 57.32 | 83.95 | 89.94 | 96.34 | 103.03 | 111.25 | 128.15 | 174.93 |
9.32 | 8.86 | 8.43 | 8.28 | 8.83 | 11.18 | 10.35 | 9.72 | 9.28 | 13.30 | 15.38 | 22.68 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.02 | 0.02 | 1.22 | 2.98 | 0.00 | 0.00 | 0.00 |
Investments | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.65 | 0.00 |
29.81 | 35.20 | 42.05 | 41.92 | 48.46 | 72.75 | 79.57 | 85.40 | 90.77 | 97.95 | 112.12 | 152.25 | |
Total Assets | 39.14 | 44.07 | 50.49 | 50.21 | 57.32 | 83.95 | 89.94 | 96.34 | 103.03 | 111.25 | 128.15 | 174.93 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.38 | 1.39 | -1.21 | 2.03 | -0.86 | 7.69 | 0.81 | 2.98 | 0.32 | -3.16 | -14.28 | -21.74 | |
-0.76 | -0.11 | -0.09 | -0.23 | -1.04 | -0.02 | 0.02 | -1.39 | -1.94 | -1.70 | -3.20 | 1.58 | |
0.33 | -1.21 | 2.20 | -0.71 | 0.61 | -6.94 | -1.56 | -0.50 | 2.70 | 5.03 | 19.45 | 18.56 | |
Net Cash Flow | -0.05 | 0.06 | 0.90 | 1.09 | -1.29 | 0.73 | -0.73 | 1.09 | 1.08 | 0.17 | 1.97 | -1.60 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 84.39 | 72.02 | 66.33 | 73.29 | 66.81 | 59.64 | 82.98 | 182.99 | 96.22 | 47.20 | 93.80 | 125.46 |
Inventory Days | 269.24 | 167.07 | 175.64 | 241.27 | 273.99 | 334.01 | 373.12 | 551.38 | 350.11 | 252.12 | 808.39 | 842.74 |
Days Payable | 24.97 | 42.26 | 35.57 | 33.57 | 61.08 | 53.24 | 81.77 | 174.79 | 85.24 | 47.25 | 39.03 | 47.53 |
Cash Conversion Cycle | 328.66 | 196.83 | 206.40 | 281.00 | 279.72 | 340.40 | 374.33 | 559.58 | 361.09 | 252.08 | 863.16 | 920.67 |
Working Capital Days | 116.94 | 78.10 | 74.87 | 114.01 | 136.29 | 165.66 | 181.99 | 289.48 | 196.86 | 163.76 | 459.19 | 594.64 |
ROCE % | 8.97% | 8.95% | 9.33% | 7.49% | 9.97% | 10.43% | 7.74% | 5.68% | 6.71% | 7.93% | 6.31% | 10.98% |
Documents
Announcements
- Outcome Of Board Meeting Dated 14.08.2025 14 Aug
-
Board Meeting Outcome for Outcome Of Board Meeting Dated 14.08.2025
14 Aug - Q1 FY26 results: Rs 20.7 Cr profit; acquired 76% stake in Mega Surfaces for Rs 9.5 Cr.
-
Board Meeting Intimation for Approval Of Un-Audited Results For The Quarter Ended On 30.06.2025
8 Aug - Board meeting on 14 Aug 2025 to approve Q1 FY2025 un-audited financial results.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
24 Jul - Annual Secretarial Compliance Report filed for FY ending March 31, 2025.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
23 Jul - Annual Secretarial Compliance Report filed for FY ending March 31, 2025.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
Company is an importer cum processor of marbles from quarries across the world. It cuts, resizes, and polishes raw marble blocks for customers in the commercial
and residential real estate space.