Milestone Global Ltd

Milestone Global Ltd

₹ 27.9 -0.11%
28 Mar - close price
About

Incorporated in 1991, Milestone Global Ltd is primarily engaged in the manufacture and sale of Polished Granite Monuments.

Key Points

Business Overview:[1]
Company has access to 30+ colors of granite. Besides Indian granites, it also deals in South African, Norwegian and Finnish granites. Company has executed prestigious projects like war memorials and town center squares in the USA, Ireland, UK and UAE.

  • Market Cap 14.0 Cr.
  • Current Price 27.9
  • High / Low 34.9 / 12.3
  • Stock P/E 13.9
  • Book Value 18.0
  • Dividend Yield 0.00 %
  • ROCE 10.7 %
  • ROE 7.67 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Debtor days have improved from 53.1 to 37.2 days.
  • Company's working capital requirements have reduced from 115 days to 90.6 days

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 9.13% over past five years.
  • Company has a low return on equity of 5.39% over last 3 years.
  • Earnings include an other income of Rs.0.39 Cr.

* 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.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
4.00 4.33 2.88 6.71 3.88 5.13 3.62 3.81 4.29 3.80 3.69 3.57 4.25
3.71 4.01 2.87 5.95 3.83 5.11 3.49 3.94 3.78 3.64 3.42 3.34 3.80
Operating Profit 0.29 0.32 0.01 0.76 0.05 0.02 0.13 -0.13 0.51 0.16 0.27 0.23 0.45
OPM % 7.25% 7.39% 0.35% 11.33% 1.29% 0.39% 3.59% -3.41% 11.89% 4.21% 7.32% 6.44% 10.59%
0.07 0.05 0.03 0.20 0.16 0.10 0.10 0.17 0.05 0.14 0.07 0.07 0.11
Interest 0.07 0.06 0.06 0.05 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.07 0.06 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.04 0.06 0.06 0.06
Profit before tax 0.22 0.25 -0.09 0.84 0.13 0.05 0.16 -0.04 0.48 0.26 0.28 0.24 0.50
Tax % 0.00% 132.00% 0.00% 0.00% 0.00% 440.00% 0.00% 0.00% 2.08% 92.31% 0.00% 0.00% 6.00%
0.22 -0.07 -0.09 0.85 0.14 -0.17 0.16 -0.03 0.48 0.03 0.28 0.23 0.47
EPS in Rs 0.44 -0.14 -0.18 1.69 0.28 -0.34 0.32 -0.06 0.96 0.06 0.56 0.46 0.94
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
9.40 5.08 7.66 7.90 9.02 8.80 10.02 11.92 12.44 13.18 18.60 15.51 15.31
8.64 4.88 6.91 7.58 8.30 8.27 9.34 11.30 11.73 12.68 17.77 14.84 14.20
Operating Profit 0.76 0.20 0.75 0.32 0.72 0.53 0.68 0.62 0.71 0.50 0.83 0.67 1.11
OPM % 8.09% 3.94% 9.79% 4.05% 7.98% 6.02% 6.79% 5.20% 5.71% 3.79% 4.46% 4.32% 7.25%
-0.50 -0.02 0.01 0.04 -0.25 -0.18 0.14 0.16 0.14 0.19 0.49 0.47 0.39
Interest 0.39 0.26 0.25 0.29 0.31 0.29 0.25 0.26 0.27 0.23 0.11 0.00 0.00
Depreciation 0.57 0.51 0.47 0.32 0.31 0.33 0.31 0.27 0.26 0.26 0.26 0.26 0.22
Profit before tax -0.70 -0.59 0.04 -0.25 -0.15 -0.27 0.26 0.25 0.32 0.20 0.95 0.88 1.28
Tax % 24.29% 10.17% 25.00% 4.00% -6.67% 14.81% -19.23% 12.00% 15.62% 160.00% 22.11% 28.41%
-0.52 -0.53 0.03 -0.24 -0.16 -0.23 0.31 0.22 0.26 -0.13 0.73 0.63 1.01
EPS in Rs -1.04 -1.06 0.06 -0.48 -0.32 -0.46 0.62 0.44 0.52 -0.26 1.45 1.26 2.02
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: 12%
5 Years: 9%
3 Years: 8%
TTM: -9%
Compounded Profit Growth
10 Years: 13%
5 Years: 15%
3 Years: 34%
TTM: 130%
Stock Price CAGR
10 Years: 13%
5 Years: 16%
3 Years: 39%
1 Year: 64%
Return on Equity
10 Years: 3%
5 Years: 5%
3 Years: 5%
Last Year: 8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 5.02 5.02 5.02 5.02 5.02 5.02 5.02 5.02 5.02 5.02 5.02 5.02 5.02
Reserves 2.31 1.83 1.87 1.17 1.24 1.44 1.82 2.02 2.28 2.00 2.87 3.52 4.03
2.57 2.62 2.50 2.94 2.66 2.45 2.14 1.96 2.16 2.84 0.07 0.00 0.00
0.95 0.79 0.80 0.51 0.56 0.44 0.62 0.69 1.04 1.17 1.45 1.42 1.55
Total Liabilities 10.85 10.26 10.19 9.64 9.48 9.35 9.60 9.69 10.50 11.03 9.41 9.96 10.60
4.22 3.66 3.40 2.74 3.34 3.20 3.37 3.26 3.22 3.20 3.02 3.45 3.35
CWIP 0.00 0.00 0.24 0.24 0.00 0.00 0.00 0.00 0.00 0.04 0.04 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 0.00 0.30 0.34
6.63 6.60 6.55 6.66 6.14 6.15 6.23 6.43 7.28 7.79 6.35 6.21 6.91
Total Assets 10.85 10.26 10.19 9.64 9.48 9.35 9.60 9.69 10.50 11.03 9.41 9.96 10.60

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.29 -0.36 0.88 0.37 1.37 0.59 -0.03 0.10 0.35 -0.13 2.72 1.07
-0.39 0.03 -0.43 -0.15 -0.62 -0.46 -0.12 0.27 -0.39 -0.34 0.10 -0.93
0.01 0.00 -0.29 0.11 -0.53 -0.45 -0.18 -0.25 0.17 0.68 -2.73 0.35
Net Cash Flow -0.09 -0.33 0.16 0.34 0.22 -0.32 -0.33 0.13 0.12 0.21 0.09 0.50

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 36.50 114.96 98.64 69.30 50.58 46.87 35.70 48.38 44.01 75.05 47.10 37.18
Inventory Days 227.07 339.53 198.12 242.69 170.00 194.30 238.37 219.25 235.94 159.46 82.45 78.83
Days Payable 28.59 28.29 12.49 28.15 26.43 16.52 32.03 31.14 43.78 33.13 24.03 29.15
Cash Conversion Cycle 234.98 426.20 284.26 283.84 194.15 224.65 242.04 236.49 236.18 201.38 105.51 86.86
Working Capital Days 148.72 319.02 203.47 203.75 151.34 171.30 179.95 163.82 163.43 167.55 87.33 90.60
ROCE % 1.91% -3.10% 3.18% 0.43% 6.32% 2.92% 5.70% 5.67% 6.39% 4.45% 11.90% 10.67%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
73.26% 73.26% 73.26% 73.26% 73.26% 73.26% 73.25% 73.25% 73.25% 73.25% 73.25% 73.25%
7.97% 7.97% 7.97% 7.97% 7.84% 5.98% 5.98% 5.98% 5.98% 5.98% 5.98% 5.98%
18.77% 18.77% 18.77% 18.77% 18.90% 20.76% 20.77% 20.77% 20.77% 20.77% 20.77% 20.76%
No. of Shareholders 7377347217297728228348549179371,0451,155

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents