Mauria Udyog Ltd
Incorporated in 1980, Mauria Udyog Ltd is in the business of manufacturing and trading
of LPG cylinders and related accessories[1]
- Market Cap ₹ 119 Cr.
- Current Price ₹ 8.90
- High / Low ₹ 20.9 / 8.41
- Stock P/E 4.90
- Book Value ₹ 3.71
- Dividend Yield 0.00 %
- ROCE 14.2 %
- ROE 34.0 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Promoter holding has increased by 2.02% over last quarter.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Contingent liabilities of Rs.47.7 Cr.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.15.2 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|
| 241 | 232 | 335 | 409 | 451 | |
| 245 | 231 | 315 | 383 | 410 | |
| Operating Profit | -4 | 1 | 21 | 25 | 40 |
| OPM % | -2% | 0% | 6% | 6% | 9% |
| 5 | 21 | 8 | 21 | 15 | |
| Interest | 6 | 21 | 12 | 8 | 8 |
| Depreciation | 3 | 3 | 3 | 3 | 4 |
| Profit before tax | -8 | -3 | 14 | 35 | 43 |
| Tax % | -73% | 216% | -23% | 48% | |
| -2 | -9 | 17 | 18 | 26 | |
| EPS in Rs | -0.17 | -0.69 | 1.26 | 1.37 | 1.97 |
| Dividend Payout % | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 19% |
| TTM: | 12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 89% |
| TTM: | 70% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 46% |
| 3 Years: | 15% |
| 1 Year: | -25% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 24% |
| Last Year: | 34% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|
| Equity Capital | 13 | 13 | 13 | 13 |
| Reserves | 4 | 17 | 19 | 36 |
| 190 | 191 | 150 | 134 | |
| 187 | 243 | 219 | 225 | |
| Total Liabilities | 394 | 466 | 401 | 408 |
| 55 | 88 | 107 | 108 | |
| CWIP | 2 | 0 | 0 | 0 |
| Investments | 3 | 3 | 1 | 1 |
| 335 | 374 | 292 | 299 | |
| Total Assets | 394 | 466 | 401 | 408 |
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% |
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. ・Standalone data |
|
||||||||||
| Production / Sales Volume - LPG Regulators Nos. ・Standalone data |
|||||||||||
| Production / Sales Volume - LPG Valves Nos. ・Standalone data |
|||||||||||
| Installed Capacity - LPG Cylinders Nos. ・Standalone data |
|||||||||||
| Installed Capacity - Regulators Nos. ・Standalone data |
|||||||||||
| Installed Capacity - SC Valves Nos. ・Standalone data |
|||||||||||
| Installed Capacity - Terry Towels MT ・Standalone data |
|||||||||||
| Production / Sales Volume - Terry Towels MT ・Standalone data |
|||||||||||
| Production / Sales Volume - Terry Towels Kgs. ・Standalone data |
|||||||||||
Documents
Announcements
-
UNAUDITED FINANCIAL RESULTS-31-12-2025
13 Feb - Board approved Q3/9M results; SEBI restraint requiring Rs2,619.69L deposit; disputed receivables Rs10,236.29L (net Rs6,958.12L).","checklist":["Review announcement content and identify material events","Assess regulatory, legal, and financial red …
-
Board Meeting Intimation for Intimation Of Meeting Of Board Of Mauria Udyog Ltd. For Taking On Record The Unaudited Financial Results For The Third Quarter & Nine-Months Ended On December 31, 2025.
6 Feb - Board meeting on Feb 13, 2026 to approve Q3 and nine-month unaudited results (Dec 31, 2025); trading window closed.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
13 Jan - Regulation 74(5) demat confirmation for quarter ended Dec 31, 2025; certificates cancelled and substituted.
- Closure of Trading Window 31 Dec 2025
-
Announcement under Regulation 30 (LODR)-Acquisition
17 Dec 2025 - Deepanshu Sureka received 2,696,145 shares (2.02%) as gift on Dec 15, 2025.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2004
from bse
-
Financial Year 2003
from bse
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).