Murae Organisor Ltd
₹ 1.66
-1.78%
19 Apr
- close price
About
Incorporated in 2012, Earum Pharmaceuticals Ltd manufactures and trades in pharma products[1]
Key Points
- Market Cap ₹ 41.0 Cr.
- Current Price ₹ 1.66
- High / Low ₹ 3.10 / 0.90
- Stock P/E
- Book Value ₹ 2.21
- Dividend Yield 0.00 %
- ROCE 11.7 %
- ROE 11.2 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 0.75 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -16.8% over past five years.
- Company has a low return on equity of 8.98% over last 3 years.
- Company has high debtors of 217 days.
- Working capital days have increased from 450 days to 698 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | 8.83 | 18.57 | 23.34 | 35.42 | 50.70 | 55.11 | 41.08 | 21.04 | 14.09 | 4.07 | |
0.00 | 0.00 | 8.62 | 18.06 | 22.91 | 33.85 | 47.40 | 53.87 | 48.84 | 25.46 | 13.16 | 4.41 | |
Operating Profit | 0.00 | 0.00 | 0.21 | 0.51 | 0.43 | 1.57 | 3.30 | 1.24 | -7.76 | -4.42 | 0.93 | -0.34 |
OPM % | 2.38% | 2.75% | 1.84% | 4.43% | 6.51% | 2.25% | -18.89% | -21.01% | 6.60% | -8.35% | ||
0.00 | 0.00 | 0.01 | 0.06 | 0.35 | 0.41 | 0.05 | 2.27 | 8.93 | 7.70 | 2.26 | 0.66 | |
Interest | 0.00 | 0.00 | 0.06 | 0.39 | 0.52 | 0.72 | 1.04 | 0.97 | 0.93 | 0.08 | 0.29 | 0.42 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.04 | 0.10 | 0.12 | 0.12 | 0.10 | 0.09 |
Profit before tax | 0.00 | 0.00 | 0.16 | 0.16 | 0.24 | 1.24 | 2.27 | 2.44 | 0.12 | 3.08 | 2.80 | -0.19 |
Tax % | 31.25% | 43.75% | 33.33% | 26.61% | 27.31% | 25.82% | 25.00% | 27.92% | 28.93% | |||
0.00 | 0.00 | 0.11 | 0.10 | 0.16 | 0.91 | 1.66 | 1.82 | 0.09 | 2.22 | 1.98 | -0.34 | |
EPS in Rs | 0.00 | 0.00 | 1.10 | 0.20 | 0.32 | 0.61 | 1.11 | 0.06 | 0.00 | 0.07 | 0.06 | -0.03 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | -17% |
3 Years: | -37% |
TTM: | -76% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 17% |
3 Years: | 3% |
TTM: | -132% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -36% |
1 Year: | -26% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 12% |
3 Years: | 9% |
Last Year: | 11% |
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 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.01 | 0.01 | 0.01 | 0.11 | 0.11 | 0.31 | 0.31 | 6.17 | 6.17 | 12.34 | 12.34 | 49.42 |
Reserves | 0.00 | 0.00 | 0.86 | 1.26 | 1.42 | 4.61 | 5.64 | 8.25 | 8.33 | 4.39 | 6.37 | 5.22 |
0.00 | 0.00 | 1.14 | 1.90 | 2.06 | 7.21 | 9.58 | 9.28 | 11.33 | 8.74 | 8.74 | 2.52 | |
0.00 | 0.00 | 2.54 | 5.51 | 7.49 | 7.38 | 7.73 | 12.45 | 2.04 | 3.33 | 1.14 | 3.35 | |
Total Liabilities | 0.01 | 0.01 | 4.55 | 8.78 | 11.08 | 19.51 | 23.26 | 36.15 | 27.87 | 28.80 | 28.59 | 60.51 |
0.00 | 0.00 | 0.04 | 0.17 | 0.16 | 0.20 | 0.48 | 0.80 | 0.76 | 0.58 | 0.48 | 0.44 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.03 | 0.00 | 0.00 | 0.00 | 0.00 |
0.01 | 0.01 | 4.51 | 8.61 | 10.92 | 19.31 | 22.78 | 32.32 | 27.11 | 28.22 | 28.11 | 60.07 | |
Total Assets | 0.01 | 0.01 | 4.55 | 8.78 | 11.08 | 19.51 | 23.26 | 36.15 | 27.87 | 28.80 | 28.59 | 60.51 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | -1.80 | -0.26 | 0.09 | -7.09 | -0.48 | -3.45 | -7.10 | 2.61 | 0.26 | |
0.00 | 0.00 | -0.04 | -0.15 | -0.02 | -0.05 | -0.32 | -3.45 | 2.94 | 0.06 | 0.00 | |
0.00 | 0.00 | 1.84 | 0.77 | -0.25 | 6.98 | 0.94 | 6.76 | 2.90 | -2.67 | -0.29 | |
Net Cash Flow | 0.00 | 0.00 | 0.00 | 0.35 | -0.18 | -0.16 | 0.14 | -0.14 | -1.26 | -0.01 | -0.03 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 124.84 | 87.47 | 55.99 | 111.19 | 78.11 | 112.26 | 94.80 | 260.91 | 217.34 | ||
Inventory Days | 70.52 | 77.88 | 108.46 | 91.19 | 86.30 | 97.05 | 121.96 | 178.56 | 391.86 | ||
Days Payable | 112.93 | 107.21 | 82.75 | 77.11 | 53.85 | 83.42 | 10.18 | 17.64 | -25.37 | ||
Cash Conversion Cycle | 82.43 | 58.13 | 81.69 | 125.27 | 110.56 | 125.89 | 206.58 | 421.84 | 634.57 | ||
Working Capital Days | 81.43 | 54.05 | 57.71 | 115.72 | 98.27 | 125.91 | 222.31 | 430.92 | 698.14 | ||
ROCE % | 0.00% | 21.78% | 20.83% | 22.16% | 24.94% | 23.93% | 17.38% | 4.24% | 12.32% | 11.68% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2m - Newspaper Advertisement for Addendum to Notice of the EGM of Murae Organisor Limited
- Addendum To Notice Of The Extra Ordinary General Meeting Of Murae Organisor Limited (Formerly Known As Earum Pharmaceuticals Limited) Scheduled To Be Held On Wednesday, 24Th April, 2024 At 2:00 P.M. Through Video Conferencing (VC) / Other Audio-Visual Means (OAVM) 1d
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
15 Apr - Submission of Certificate under Regulation 74(5) of SEBI (Depository and Participant) Regulation, 2018, for the quarter ended on 31st March, 2024
- Board Meeting Outcome for Outcome And Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015 4 Apr
- Appointment of Company Secretary and Compliance Officer 4 Apr
Business Overview:[1]
Company is in the pharmaceutical business handling marketing, trading and distribution of a wide range of pharmaceutical formulation products, of which 120 products are marketed by company under its own brand, and their manufacturing is outsourced to third parties. Apart from this, company also trades in active pharmaceutical ingredients