Madhav Marbles and Granites Ltd

Madhav Marbles and Granites Ltd

₹ 42.6 -1.14%
18 Jun - close price
About

Incorporated in 1989, Madhav Marbles and Granites Ltd is a 100% Export Oriented Unit, engaged in manufacturing, processing, and trading granite slabs/tiles, marble slabs/tiles, windmill power generation, and realty business. [1][2]

Key Points

Product Offerings
The company has several products which can be categorized into four main divisions: Marble, Granite, Quartz, and Sandstone.[1]

  • Market Cap 38.1 Cr.
  • Current Price 42.6
  • High / Low 92.0 / 37.0
  • Stock P/E
  • Book Value 140
  • Dividend Yield 0.00 %
  • ROCE -0.03 %
  • ROE -1.15 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.31 times its book value
  • Promoter holding has increased by 0.81% over last quarter.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -12.3% over past five years.
  • Company has a low return on equity of -2.68% over last 3 years.
  • Contingent liabilities of Rs.44.5 Cr.
  • Earnings include an other income of Rs.3.68 Cr.
  • Debtor days have increased from 112 to 135 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

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
17.27 15.70 14.72 11.37 11.58 14.72 11.69 9.20 11.61 11.14 10.66 6.50 11.59
19.02 14.65 13.72 10.82 12.10 12.44 13.17 10.12 11.02 10.41 11.33 8.12 10.96
Operating Profit -1.75 1.05 1.00 0.55 -0.52 2.28 -1.48 -0.92 0.59 0.73 -0.67 -1.62 0.63
OPM % -10.13% 6.69% 6.79% 4.84% -4.49% 15.49% -12.66% -10.00% 5.08% 6.55% -6.29% -24.92% 5.44%
1.03 0.95 0.87 0.83 1.50 0.93 1.05 1.66 0.58 0.58 0.89 0.83 1.38
Interest 0.13 0.11 0.12 0.09 0.51 0.23 0.43 0.55 -0.23 0.29 0.70 0.41 0.38
Depreciation 0.99 1.19 1.20 1.23 1.25 1.22 1.21 1.03 1.27 0.76 0.64 0.64 0.74
Profit before tax -1.84 0.70 0.55 0.06 -0.78 1.76 -2.07 -0.84 0.13 0.26 -1.12 -1.84 0.89
Tax % 35.33% 32.86% 43.64% 150.00% 60.26% 27.84% 2.42% 0.00% -553.85% 61.54% 10.71% 2.17% 11.24%
-1.19 -0.24 0.06 -1.58 -0.60 1.35 -2.09 -1.70 0.42 0.02 -0.77 -2.15 1.45
EPS in Rs -1.33 -0.27 0.07 -1.77 -0.67 1.51 -2.34 -1.90 0.47 0.02 -0.86 -2.40 1.62
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
76.96 60.31 62.02 53.36 47.23 39.90
69.78 57.93 59.05 51.27 46.75 40.83
Operating Profit 7.18 2.38 2.97 2.09 0.48 -0.93
OPM % 9.33% 3.95% 4.79% 3.92% 1.02% -2.33%
4.89 6.72 3.40 4.15 4.21 3.68
Interest 1.30 1.25 0.88 0.84 0.98 1.77
Depreciation 4.76 4.89 4.62 4.86 4.72 2.79
Profit before tax 6.01 2.96 0.87 0.54 -1.01 -1.81
Tax % 23.29% 32.09% 28.74% 14.81% 28.71% -5.52%
4.61 2.00 -0.43 -5.11 -3.84 -1.45
EPS in Rs 5.15 2.24 -0.48 -5.71 -4.29 -1.62
Dividend Payout % 4.85% 0.00% -104.07% -4.38% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: -12%
3 Years: -14%
TTM: -16%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 62%
Stock Price CAGR
10 Years: 4%
5 Years: 5%
3 Years: -9%
1 Year: -3%
Return on Equity
10 Years: %
5 Years: -1%
3 Years: -3%
Last Year: -1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 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
19.09 22.56 11.36 8.29 9.61 15.07
17.32 15.54 10.28 7.38 5.40 2.45
Total Liabilities 164.97 168.48 153.07 144.33 141.43 142.49
42.38 37.91 33.53 30.25 30.30 27.59
CWIP 0.87 5.94 3.16 2.93 2.82 2.81
Investments 2.24 10.82 9.10 3.52 0.52 0.20
119.48 113.81 107.28 107.63 107.79 111.89
Total Assets 164.97 168.48 153.07 144.33 141.43 142.49

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-3.60 -13.15 8.00 21.07 23.37 -5.55
2.34 -3.20 7.87 -5.18 -5.00 1.77
1.45 15.65 -13.20 -18.90 -18.55 3.70
Net Cash Flow 0.20 -0.71 2.67 -3.01 -0.18 -0.09

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 126.77 128.30 113.35 95.35 104.18 135.48
Inventory Days 278.70 324.27 292.07 460.58 505.42 510.85
Days Payable 83.02 77.85 65.78 68.34 83.81 59.85
Cash Conversion Cycle 322.44 374.73 339.64 487.60 525.78 586.48
Working Capital Days 282.14 386.42 298.73 340.72 392.13 509.63
ROCE % 2.80% 1.19% 0.78% -0.02%

Shareholding Pattern

Numbers in percentages

5 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
41.06% 40.98% 41.34% 42.10% 42.22% 42.22% 42.43% 42.60% 42.77% 42.81% 42.66% 43.48%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00%
4.03% 4.03% 4.03% 4.03% 4.03% 2.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
54.91% 54.99% 54.64% 53.87% 53.75% 55.22% 57.57% 57.41% 57.23% 57.20% 57.32% 56.52%
No. of Shareholders 8,9509,4339,3289,2709,2699,4119,4659,4069,3209,2929,0209,195

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents