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 ₹ 335 Cr.
- Current Price ₹ 144
- High / Low ₹ 201 / 78.2
- Stock P/E 52.1
- Book Value ₹ 25.9
- Dividend Yield 0.00 %
- ROCE 10.8 %
- ROE 5.54 %
- 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 5.56 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 1.38% 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 | 40.11 | 45.71 | 54.37 | |
Operating Profit | 3.43 | 3.72 | 4.10 | 3.53 | 4.90 | 6.83 | 6.01 | 4.82 | 5.83 | 7.56 | 5.77 | 13.29 | 18.80 |
OPM % | 10.03% | 6.81% | 6.44% | 7.50% | 8.75% | 9.21% | 8.77% | 10.68% | 7.78% | 6.64% | 12.58% | 22.53% | 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 | 10.78 | 12.76 | 13.71 |
Depreciation | 0.45 | 0.60 | 0.57 | 0.48 | 0.50 | 0.92 | 0.91 | 0.90 | 0.76 | 0.84 | 3.00 | 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 | -2.95 | 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% | -39.66% | 24.37% | |
0.38 | 0.61 | 0.64 | 0.46 | 0.12 | 0.72 | 0.57 | -0.04 | 0.56 | 0.77 | -1.78 | 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 | -1.49 | 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: | 41% |
5 Years: | 123% |
3 Years: | 103% |
1 Year: | 87% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 1% |
3 Years: | 1% |
Last Year: | 6% |
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 | 19.69 | 48.64 |
24.53 | 25.25 | 29.62 | 30.96 | 34.63 | 41.36 | 41.94 | 47.04 | 53.08 | 63.97 | 105.48 | 103.93 | |
4.35 | 8.23 | 9.35 | 7.27 | 10.59 | 14.90 | 19.74 | 21.08 | 21.17 | 17.73 | 8.12 | 10.69 | |
Total Liabilities | 39.14 | 44.07 | 50.49 | 50.21 | 57.32 | 83.95 | 89.94 | 96.34 | 103.03 | 111.25 | 139.26 | 174.93 |
9.32 | 8.86 | 8.43 | 8.28 | 8.83 | 11.18 | 10.35 | 9.72 | 9.28 | 13.30 | 25.83 | 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 | 112.78 | 152.25 | |
Total Assets | 39.14 | 44.07 | 50.49 | 50.21 | 57.32 | 83.95 | 89.94 | 96.34 | 103.03 | 111.25 | 139.26 | 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 | -11.13 | -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 | 16.30 | 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 | 594.70 |
ROCE % | 8.97% | 8.95% | 9.33% | 7.49% | 9.97% | 10.43% | 7.74% | 5.68% | 6.71% | 7.93% | 6.97% | 10.78% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 1d
-
Closure of Trading Window
1d - Marble City India Limited: trading window closed Oct 1, 2025 until 48 hours after Q2 results.
-
Proceedings Of AGM Dated 30.09.2025
2d - 32nd AGM (30 Sep 2025): adopted FY2025 accounts; reappointed MD Saket Dalmia; appointed auditors; approved related-party transactions.
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
2d - 32nd AGM (30 Sep 2025): Saket Dalmia re-appointed MD; related-party transactions approved; FY2025 accounts and auditors adopted.
-
Notice Of AGM Dated 30TH September, 2025
8 Sep - AGM 30 Sep 2025: adopt FY2025 accounts; reappoint MD Saket Dalmia Apr'26–Mar'31 at Rs350,000/month; auditor appointment.
Annual reports
-
Financial Year 2025
from bse
-
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
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.