Mauria Udyog Ltd

₹ 9.22 1.10%

04 Jun 4:01 p.m.

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 ₹ 123 Cr.
Current Price ₹ 9.22
High / Low ₹ 20.9 / 7.39
Stock P/E 5.12
Book Value ₹ 5.71
Dividend Yield 0.00 %
ROCE 20.9 %
ROE 37.4 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 18.6% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 35.5%

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company might be capitalizing the interest cost
Debtor days have increased from 35.8 to 56.8 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.

Peer comparison

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	63.94	78.73	82.33	84.17	89.86	83.15	98.98	129.57	97.01	133.80	137.91	81.80	70.54
	60.15	75.36	78.17	73.04	88.42	77.73	94.52	120.16	90.84	122.26	121.86	75.37	69.88
Operating Profit	3.79	3.37	4.16	11.13	1.44	5.42	4.46	9.41	6.17	11.54	16.05	6.43	0.66
OPM %	5.93%	4.28%	5.05%	13.22%	1.60%	6.52%	4.51%	7.26%	6.36%	8.62%	11.64%	7.86%	0.94%
	-5.14	4.46	2.50	2.54	-1.51	3.54	7.36	0.92	9.32	0.49	1.95	3.39	4.38
Interest	-0.20	4.51	2.30	7.74	-3.34	2.31	1.77	1.91	2.03	2.38	2.01	1.74	1.12
Depreciation	0.42	0.83	0.65	0.90	0.87	0.84	0.72	0.84	0.85	0.85	1.37	0.99	0.68
Profit before tax	-1.57	2.49	3.71	5.03	2.40	5.81	9.33	7.58	12.61	8.80	14.62	7.09	3.24
Tax %	7.64%	-146.59%	4.31%	28.83%	-45.00%	31.33%	49.84%	32.19%	65.19%	24.55%	27.50%	35.97%	32.72%
	-1.69	6.14	3.55	3.58	3.48	3.99	4.69	5.14	4.39	6.65	10.60	4.55	2.18
EPS in Rs	-0.13	0.46	0.27	0.27	0.26	0.30	0.35	0.39	0.33	0.50	0.80	0.34	0.16
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1,008	1,136	1,237	1,358	1,189	569	131	241	232	335	409	424
	971	1,093	1,191	1,300	1,128	587	208	245	231	315	383	389
Operating Profit	37	44	46	58	60	-18	-77	-4	1	21	25	35
OPM %	4%	4%	4%	4%	5%	-3%	-59%	-2%	0%	6%	6%	8%
	2	2	3	0	0	-13	7	5	25	8	21	10
Interest	18	26	30	39	48	30	8	6	26	12	8	7
Depreciation	6	6	5	5	5	4	4	3	3	3	3	4
Profit before tax	15	14	14	15	7	-65	-81	-8	-3	14	35	34
Tax %	31%	35%	35%	40%	37%	-26%	-19%	-73%	216%	-23%	48%	29%
	10	9	9	9	4	-48	-66	-2	-9	17	18	24
EPS in Rs	0.77	0.68	0.70	0.69	0.32	-3.62	-4.93	-0.17	-0.69	1.26	1.37	1.80
Dividend Payout %	0%	0%	0%	11%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-9%
5 Years:	27%
3 Years:	22%
TTM:	4%

Compounded Profit Growth
10 Years:	10%
5 Years:	19%
3 Years:	75%
TTM:	124%

Stock Price CAGR
10 Years:	%
5 Years:	37%
3 Years:	31%
1 Year:	-20%

Return on Equity
10 Years:	-5%
5 Years:	21%
3 Years:	36%
Last Year:	37%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	13	13	13	13	13	13	13	13	13	13	13	13
Reserves	97	105	115	123	128	82	16	14	4	31	39	63
	285	380	305	350	297	367	233	343	190	157	138	126
	104	106	305	253	236	108	212	105	187	243	218	229
Total Liabilities	500	604	739	740	675	571	474	476	394	445	408	431
	72	68	61	58	55	50	49	52	55	53	52	54
CWIP	0	0	0	0	0	0	0	0	2	0	0	0
Investments	3	3	3	4	4	3	3	3	3	3	1	1
	425	533	674	678	616	517	422	421	335	389	355	376
Total Assets	500	604	739	740	675	571	474	476	394	445	408	431

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-33	-93	-101	-51	52	-48	158	16	153	20	51	31
	1	5	13	6	2	3	1	-6	-7	25	-5	1
	25	95	81	44	-53	44	-155	-14	-147	-42	-46	-33
Net Cash Flow	-6	7	-7	0	0	-1	4	-3	-0	3	0	-2
Free Cash Flow	-37	-95	-98	-53	50	-47	155	10	145	9	43	25
CFO/OP	-77%	-199%	-209%	-77%	92%	259%	-206%	-395%	18,461%	102%	203%	86%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	87	113	119	119	112	190	481	30	33	24	27	57
Inventory Days	50	37	36	33	41	45	331	170	208	180	154	176
Days Payable	22	18	93	75	77	68	411	239	218	133	146	161
Cash Conversion Cycle	115	133	62	77	76	168	401	-39	23	71	35	72
Working Capital Days	28	34	45	48	56	5	63	-344	-245	-119	-10	-62
ROCE %	9%	9%	9%	12%	12%	-5%	-21%	-1%	6%	12%	15%	21%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Production / Sales Volume - LPG Cylinders
Nos.

x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx
x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	xxx,xxx	xxx,xxx	xx,xxx	xx,xxx	xx,xxx	xxx,xxx	xxx,xxx
x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	xxx,xxx	xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx
		x,xxx,xxx		x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx
		x,xxx,xxx		x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx
		x,xxx,xxx		x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx
		x,xxx		x,xxx	x,xxx	x,xxx	x,xxx
				x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
								xxx,xxx	x,xxx,xxx	x,xxx,xxx

Please log in to see hidden values.

Production / Sales Volume - LPG Regulators
Nos.

Production / Sales Volume - LPG Valves
Nos.

Installed Capacity - LPG Cylinders
Nos.

Installed Capacity - Regulators
Nos.

Installed Capacity - SC Valves
Nos.

Installed Capacity - Terry Towels
MT

Production / Sales Volume - Terry Towels
MT

Production / Sales Volume - Terry Towels
Kgs.

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	73.93%	73.93%	73.93%	73.93%	73.93%	73.93%	73.93%	73.93%	73.93%	72.06%	74.08%	74.08%
	26.08%	26.08%	26.08%	26.07%	26.08%	26.08%	26.08%	26.08%	26.08%	27.95%	25.92%	25.92%
No. of Shareholders	8,895	8,697	8,942	10,844	10,978	12,330	12,374	12,268	12,011	11,937	11,770	11,716

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	74.32%	74.32%	74.32%	73.93%	73.93%	73.93%	73.93%	73.93%	73.93%	74.08%
	25.68%	25.68%	25.68%	26.07%	26.07%	26.07%	26.07%	26.07%	26.08%	25.92%
No. of Shareholders	545	495	677	12,100	7,985	8,989	8,997	10,844	12,268	11,716

Mauria Udyog Ltd

Mauria Udyog Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings