Mauria Udyog Ltd

Mauria Udyog Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Mauria Udyog Ltd

₹ 13.2 -0.83%
10 Oct - close price
mauria.com BSE: 539219
About

Incorporated in 1980, Mauria Udyog Ltd is in the business of manufacturing and trading
of LPG cylinders and related accessories[1]

Key Points

Business Overview:[1][2]
a) MUL is the flagship entity of the Mauria Group.
b) Core operations: manufacturing LPG cylinders, valves, regulators, disposable & refillable cylinders for LPG, ammonia, and refrigerants.
c) Produces 100% cotton terry towels under Eurospa, sold domestically and exported (Ukraine, France).
d) Additional activities:
- Trading/manufacturing agro-commodities (soybean meal & cake).
- Domestic trading of metals (steel, brass, copper, ferrous scrap).

Website BSE
  • Market Cap ₹ 176 Cr.
  • Current Price ₹ 13.2
  • High / Low ₹ 20.9 / 10.3
  • Stock P/E 9.29
  • Book Value ₹ 3.91
  • Dividend Yield 0.00 %
  • ROCE 14.7 %
  • ROE 22.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 18.4% CAGR over last 5 years

Cons

  • Stock is trading at 3.37 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.18.1 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

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
56.38 70.05 41.62 63.94 78.73 82.33 84.17 89.86 83.15 98.98 129.57 97.01 133.80
59.66 70.30 40.82 60.15 75.36 78.17 73.04 88.42 77.73 94.52 120.16 90.84 122.26
Operating Profit -3.28 -0.25 0.80 3.79 3.37 4.16 11.13 1.44 5.42 4.46 9.41 6.17 11.54
OPM % -5.82% -0.36% 1.92% 5.93% 4.28% 5.05% 13.22% 1.60% 6.52% 4.51% 7.26% 6.36% 8.62%
4.04 3.36 18.03 -5.14 4.46 2.50 2.54 -1.51 3.54 7.36 0.92 9.32 0.49
Interest 1.48 1.84 18.12 -0.20 4.51 2.30 7.74 -3.34 2.31 1.77 1.91 2.03 2.38
Depreciation 0.84 0.87 0.88 0.42 0.83 0.65 0.90 0.87 0.84 0.72 0.84 0.85 0.85
Profit before tax -1.56 0.40 -0.17 -1.57 2.49 3.71 5.03 2.40 5.81 9.33 7.58 12.61 8.80
Tax % -28.85% 1,825.00% -405.88% 7.64% -146.59% 4.31% 28.83% -45.00% 31.33% 49.84% 32.19% 65.19% 24.55%
-1.12 -6.91 0.52 -1.69 6.14 3.55 3.58 3.48 3.99 4.69 5.14 4.39 6.65
EPS in Rs -0.08 -0.52 0.04 -0.13 0.46 0.27 0.27 0.26 0.30 0.35 0.39 0.33 0.50
Raw PDF

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
768 1,008 1,136 1,237 1,358 1,189 569 131 241 232 335 409 459
731 971 1,093 1,191 1,300 1,128 587 208 245 231 315 383 428
Operating Profit 37 37 44 46 58 60 -18 -77 -4 1 21 25 32
OPM % 5% 4% 4% 4% 4% 5% -3% -59% -2% 0% 6% 6% 7%
2 2 2 3 0 0 -13 7 5 21 8 21 18
Interest 20 18 26 30 39 48 30 8 6 21 12 8 8
Depreciation 4 6 6 5 5 5 4 4 3 3 3 3 3
Profit before tax 14 15 14 14 15 7 -65 -81 -8 -3 14 35 38
Tax % 32% 31% 35% 35% 40% 37% -26% -27% -73% 216% -23% 48%
10 10 9 9 9 4 -48 -59 -2 -9 17 18 21
EPS in Rs 0.72 0.77 0.68 0.70 0.69 0.32 -3.62 -4.46 -0.17 -0.69 1.26 1.37 1.57
Dividend Payout % 0% 0% 0% 0% 11% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -9%
5 Years: -6%
3 Years: 19%
TTM: 35%
Compounded Profit Growth
10 Years: 1%
5 Years: 18%
3 Years: 89%
TTM: 29%
Stock Price CAGR
10 Years: %
5 Years: 67%
3 Years: 46%
1 Year: -9%
Return on Equity
10 Years: -6%
5 Years: -23%
3 Years: 17%
Last Year: 22%

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 13 13 13 13 13 13 13 13 13 13 13 13
Reserves 87 97 105 115 123 128 82 16 14 4 31 39
260 285 380 305 350 297 367 351 343 190 157 138
78 104 106 305 253 236 108 93 105 187 243 218
Total Liabilities 438 500 604 739 740 675 571 474 476 394 445 408
73 72 68 61 58 55 50 49 52 55 53 52
CWIP 0 0 0 0 0 0 0 0 0 2 0 0
Investments 3 3 3 3 4 4 3 3 3 3 3 1
361 425 533 674 678 616 517 422 421 335 389 355
Total Assets 438 500 604 739 740 675 571 474 476 394 445 408

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
8 -33 -93 -101 -51 52 -48 26 16 153 20 51
-4 1 5 13 6 2 3 1 -6 -7 25 -5
-5 25 95 81 44 -53 44 -23 -14 -147 -42 -46
Net Cash Flow -2 -6 7 -7 0 0 -1 4 -3 -0 3 0

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 70 87 113 119 119 112 190 481 30 33 24 27
Inventory Days 72 50 37 36 33 41 45 331 170 208 180 154
Days Payable 26 22 18 93 75 77 68 411 239 214 133 146
Cash Conversion Cycle 117 115 133 62 77 76 168 401 -39 27 71 35
Working Capital Days 28 28 34 45 48 56 5 47 -344 -245 -119 -10
ROCE % 10% 9% 9% 9% 12% 12% -5% -17% -1% 6% 12% 15%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93%
26.08% 26.08% 26.07% 26.08% 26.08% 26.08% 26.07% 26.08% 26.08% 26.08% 26.08% 26.08%
No. of Shareholders 9,2109,1758,9978,8958,6978,94210,84410,97812,33012,37412,26812,011

Documents

Announcements

Annual reports

Credit ratings