Madhav Marbles and Granites Ltd
- Market Cap ₹ 39.9 Cr.
- Current Price ₹ 44.6
- High / Low ₹ 68.5 / 37.6
- Stock P/E
- Book Value ₹ 139
- Dividend Yield 0.00 %
- ROCE 0.12 %
- ROE -0.60 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 0.32 times its book value
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -12.4% over past five years.
- Company has a low return on equity of -1.63% over last 3 years.
- Contingent liabilities of Rs.40.7 Cr.
- Earnings include an other income of Rs.3.16 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
Consumer Discretionary Consumer Durables Consumer Durables Granites & Marbles
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|
76.96 | 60.31 | 62.02 | 53.36 | 47.23 | 39.90 | 31.06 | 28.48 | |
69.78 | 57.93 | 59.05 | 51.27 | 46.66 | 40.83 | 31.09 | 29.11 | |
Operating Profit | 7.18 | 2.38 | 2.97 | 2.09 | 0.57 | -0.93 | -0.03 | -0.63 |
OPM % | 9.33% | 3.95% | 4.79% | 3.92% | 1.21% | -2.33% | -0.10% | -2.21% |
4.89 | 6.72 | 3.40 | 4.15 | 4.12 | 3.68 | 2.91 | 3.16 | |
Interest | 1.30 | 1.25 | 0.88 | 0.84 | 0.98 | 1.77 | 1.46 | 1.57 |
Depreciation | 4.76 | 4.89 | 4.62 | 4.86 | 4.72 | 2.79 | 2.56 | 2.51 |
Profit before tax | 6.01 | 2.96 | 0.87 | 0.54 | -1.01 | -1.81 | -1.14 | -1.55 |
Tax % | 23.29% | 32.09% | 28.74% | 14.81% | -28.71% | 5.52% | 29.82% | |
4.61 | 2.00 | -0.43 | -5.11 | -3.84 | -2.31 | -1.48 | -0.82 | |
EPS in Rs | 5.15 | 2.24 | -0.48 | -5.71 | -4.29 | -1.62 | -0.76 | -0.92 |
Dividend Payout % | 4.85% | -0.00% | -104.07% | -4.38% | -0.00% | -0.00% | -0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | -12% |
3 Years: | -17% |
TTM: | -28% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 23% |
TTM: | 45% |
Stock Price CAGR | |
---|---|
10 Years: | 0% |
5 Years: | 11% |
3 Years: | -3% |
1 Year: | -17% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -2% |
3 Years: | -2% |
Last Year: | -1% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
Equity Capital | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
Reserves | 119.61 | 121.43 | 122.48 | 119.71 | 117.47 | 116.02 | 115.37 |
19.09 | 22.56 | 11.36 | 8.29 | 9.61 | 15.07 | 11.72 | |
17.32 | 15.54 | 10.28 | 7.38 | 5.40 | 2.45 | 3.04 | |
Total Liabilities | 164.97 | 168.48 | 153.07 | 144.33 | 141.43 | 142.49 | 139.08 |
42.38 | 37.91 | 33.53 | 30.25 | 30.30 | 27.58 | 25.27 | |
CWIP | 0.87 | 5.94 | 3.16 | 2.93 | 2.82 | 2.82 | 2.82 |
Investments | 2.24 | 10.82 | 9.10 | 3.52 | 0.52 | 0.20 | 0.13 |
119.48 | 113.81 | 107.28 | 107.63 | 107.79 | 111.89 | 110.86 | |
Total Assets | 164.97 | 168.48 | 153.07 | 144.33 | 141.43 | 142.49 | 139.08 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
-3.60 | -13.15 | 8.00 | 21.07 | 23.22 | -5.55 | 2.02 | |
2.34 | -3.20 | 7.87 | -5.18 | -4.85 | 1.77 | 3.06 | |
1.45 | 15.65 | -13.20 | -18.90 | -18.55 | 3.70 | -4.81 | |
Net Cash Flow | 0.20 | -0.71 | 2.67 | -3.01 | -0.18 | -0.09 | 0.27 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
Debtor Days | 126.77 | 128.30 | 113.35 | 95.35 | 104.18 | 135.48 | 128.33 |
Inventory Days | 278.70 | 324.27 | 292.07 | 460.58 | 505.42 | 509.82 | 749.69 |
Days Payable | 83.02 | 77.85 | 65.78 | 68.34 | 83.81 | 59.73 | 102.74 |
Cash Conversion Cycle | 322.44 | 374.73 | 339.64 | 487.60 | 525.78 | 585.57 | 775.28 |
Working Capital Days | 224.81 | 356.83 | 264.19 | 288.87 | 336.10 | 388.14 | 453.72 |
ROCE % | 2.80% | 1.19% | 0.78% | 0.05% | -0.25% | 0.12% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 8 Sep
-
Intimation Of Letters Sent To Shareholders
6 Sep - Letters sent with Annual Report 2024-25 web-link; 36th AGM on 30 Sep 2025 via VC/OAVM.
-
Announcement under Regulation 30 (LODR)-Meeting Updates
5 Sep - AGM Sept 30, 2025; adopt FY25 accounts; reappoint MD; approve RPTs capped INR55Cr, INR22Cr, INR8Cr.
-
Reg. 34 (1) Annual Report.
5 Sep - Annual Report FY2024-25; AGM Sep 30, 2025; reappoint MD; RPT caps INR55Cr, INR8Cr, INR22Cr; secretarial auditor appointment.
- Annual General Meeting On Tuesday, September 30, 2025 5 Sep
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 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Product Offerings
The company has several products which can be categorized into four main divisions: Marble, Granite, Quartz, and Sandstone.[1]