Mauria Udyog Ltd

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

Mauria Udyog Ltd

₹ 13.2 0.77%
24 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 ₹ 175 Cr.
  • Current Price ₹ 13.2
  • High / Low ₹ 20.9 / 10.3
  • Stock P/E 11.1
  • Book Value ₹ 2.42
  • Dividend Yield 0.00 %
  • ROCE 14.2 %
  • ROE 34.0 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter

Cons

  • Stock is trading at 5.45 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -1.87%
  • 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

Consolidated Figures in Rs. Crores / View Standalone

Dec 2021 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
56.90 70.05 41.62 63.94 78.73 82.33 84.17 89.86 83.15 98.98 129.57 97.01 133.80
59.80 70.30 40.82 60.15 75.36 78.18 73.04 88.42 77.73 94.52 120.16 90.85 122.26
Operating Profit -2.90 -0.25 0.80 3.79 3.37 4.15 11.13 1.44 5.42 4.46 9.41 6.16 11.54
OPM % -5.10% -0.36% 1.92% 5.93% 4.28% 5.04% 13.22% 1.60% 6.52% 4.51% 7.26% 6.35% 8.62%
1.81 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 1.40 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 0.66 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 -3.15 0.40 -0.17 -1.57 2.49 3.70 5.03 2.40 5.81 9.33 7.58 12.60 8.80
Tax % -137.46% 1,825.00% -405.88% 7.64% -146.59% 4.32% 29.03% -45.00% 31.33% 49.84% 32.19% 65.24% 24.55%
1.18 -6.91 0.52 -1.69 6.14 3.54 3.58 3.48 3.99 4.68 5.14 4.38 6.65
EPS in Rs 0.09 -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

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
241 232 335 409 459
245 231 315 383 428
Operating Profit -4 1 21 25 32
OPM % -2% 0% 6% 6% 7%
5 21 8 21 18
Interest 6 21 12 8 8
Depreciation 3 3 3 3 3
Profit before tax -8 -3 14 35 38
Tax % -73% 216% -23% 48%
-2 -9 17 18 21
EPS in Rs -0.17 -0.69 1.26 1.37 1.57
Dividend Payout % 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 19%
TTM: 35%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 89%
TTM: 8%
Stock Price CAGR
10 Years: %
5 Years: 62%
3 Years: 41%
1 Year: 2%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 34%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 13 13 13
Reserves 4 17 19
190 191 150
187 243 219
Total Liabilities 394 466 401
55 88 107
CWIP 2 0 0
Investments 3 3 1
335 374 292
Total Assets 394 466 401

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Mar 2023 Mar 2024 Mar 2025
153 35 100
-7 -24 -31
-147 -8 -69
Net Cash Flow -0 3 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 33 24 27
Inventory Days 208 180 154
Days Payable 214 133 146
Cash Conversion Cycle 27 71 35
Working Capital Days -245 -173 -61
ROCE % 12% 14%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 73.93% 72.06%
26.08% 26.07% 26.08% 26.08% 26.08% 26.07% 26.08% 26.08% 26.08% 26.08% 26.08% 27.95%
No. of Shareholders 9,1758,9978,8958,6978,94210,84410,97812,33012,37412,26812,01111,937

Documents

Announcements

Annual reports

Credit ratings