Maris Spinners Ltd

Maris Spinners Ltd

₹ 36.4 -3.68%
14 Jun - close price
About

Incorporated in 1981, Maris Spinners Ltd is in the business of manufacture and sale of 100% Cotton Yarns

Key Points

Business Overview:[1][2]
Company operates spinning mills which manufacture yarns for domestic market and it also deals in Wind Energy Generation for captive use. Apart from this, Maris group has interests in Tea Estates, Hotels, and Green power generation, etc.

  • Market Cap 29.8 Cr.
  • Current Price 36.4
  • High / Low 51.0 / 32.0
  • Stock P/E
  • Book Value 25.7
  • Dividend Yield 0.00 %
  • ROCE -4.53 %
  • ROE -35.4 %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 4.34% over past five years.
  • Company has a low return on equity of -4.69% over last 3 years.
  • Earnings include an other income of Rs.6.34 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: Textiles Industry: Textiles - Cotton/Blended

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
41.73 19.32 45.85 55.69 51.02 43.71 23.16 36.83 43.09 45.95 38.08 38.87 37.75
30.86 13.33 36.89 45.04 45.62 38.56 27.81 43.30 45.37 48.59 39.82 40.10 37.03
Operating Profit 10.87 5.99 8.96 10.65 5.40 5.15 -4.65 -6.47 -2.28 -2.64 -1.74 -1.23 0.72
OPM % 26.05% 31.00% 19.54% 19.12% 10.58% 11.78% -20.08% -17.57% -5.29% -5.75% -4.57% -3.16% 1.91%
0.00 0.00 0.00 0.00 0.00 0.51 0.84 0.19 1.61 1.44 1.94 1.23 1.73
Interest 1.09 1.14 0.94 0.77 0.56 0.91 1.29 1.73 1.23 1.97 2.05 2.21 2.59
Depreciation 1.10 1.06 1.09 1.09 1.10 1.22 1.24 1.34 1.63 1.78 1.79 1.81 0.51
Profit before tax 8.68 3.79 6.93 8.79 3.74 3.53 -6.34 -9.35 -3.53 -4.95 -3.64 -4.02 -0.65
Tax % 28.46% 0.26% 40.26% 26.05% 75.67% 26.06% 0.00% 32.73% 50.14% 29.09% 29.12% 29.10% 70.77%
6.22 3.78 4.14 6.50 0.91 2.61 -6.34 -6.29 -1.77 -3.51 -2.58 -2.85 -0.19
EPS in Rs 7.50 4.56 4.99 7.84 1.10 3.15 -7.64 -7.58 -2.13 -4.23 -3.11 -3.44 -0.23
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
105 116 120 105 118 122 130 122 106 170 147 161
89 97 106 93 108 114 121 119 91 141 155 166
Operating Profit 15 18 14 12 10 8 9 3 15 30 -8 -5
OPM % 15% 16% 11% 11% 8% 7% 7% 3% 14% 18% -5% -3%
3 4 3 3 3 3 3 3 3 2 3 6
Interest 7 7 6 5 5 5 5 5 4 4 6 9
Depreciation 7 7 5 5 5 5 5 5 4 4 5 6
Profit before tax 4 8 5 4 3 1 2 -3 9 23 -16 -13
Tax % 14% 48% 33% 19% 11% -34% -30% 32% 27% 34% 31% 31%
4 4 3 3 3 1 2 -2 7 15 -11 -9
EPS in Rs 4.44 4.87 3.99 3.85 3.19 1.19 2.85 -2.59 8.15 18.60 -13.09 -11.01
Dividend Payout % 22% 20% 24% 25% 30% 81% 34% 0% 12% 5% 0% 0%
Compounded Sales Growth
10 Years: 3%
5 Years: 4%
3 Years: 15%
TTM: 9%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 16%
Stock Price CAGR
10 Years: %
5 Years: -10%
3 Years: -9%
1 Year: -9%
Return on Equity
10 Years: 5%
5 Years: 0%
3 Years: -5%
Last Year: -35%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 8 8 8 8 8 8 8 8 8 8 8 8
Reserves 4 7 10 12 14 15 16 13 20 34 22 13
60 57 48 46 47 36 40 33 44 38 63 81
14 21 15 17 23 30 26 18 16 38 39 31
Total Liabilities 86 93 82 83 93 89 90 72 88 119 133 134
39 37 35 32 30 25 28 25 27 32 66 68
CWIP 0 1 0 0 1 2 0 0 1 9 1 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
47 56 46 51 62 62 62 47 60 78 66 66
Total Assets 86 93 82 83 93 89 90 72 88 119 133 134

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
19 13 18 11 22 11 -2 12 1 43 25 4
-2 -6 -3 -2 -3 -1 -6 -2 -6 -19 -31 -6
-16 -9 -15 -8 -9 -4 -6 -6 -0 6 6 2
Net Cash Flow 0 -1 -0 0 10 5 -14 4 -5 30 -0 0

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 50 50 50 46 40 52 42 38 20 17 14 21
Inventory Days 156 182 101 176 185 171 168 114 222 177 128 100
Days Payable 38 39 19 38 81 113 90 59 61 91 110 82
Cash Conversion Cycle 168 193 133 185 144 110 119 92 181 103 32 38
Working Capital Days 86 89 74 109 98 87 91 71 128 77 46 53
ROCE % 16% 21% 16% 14% 11% 9% 11% 2% 21% 36% -12%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23%
7.67% 2.62% 1.03% 0.52% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33%
18.10% 23.15% 24.74% 25.25% 25.44% 25.43% 25.44% 25.44% 25.43% 25.44% 25.43% 25.44%
No. of Shareholders 1,0871,5522,0322,5963,0573,0553,0112,9822,9492,9152,7892,677

* 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