Magson Retail and Distribution Ltd

Magson Retail and Distribution Ltd

₹ 123 -4.98%
06 Aug - close price
About

Incorporated in 2018, Magson Retail and Distribution Ltd is in the business of retail trade through a chain of stores[1]

Key Points

Business Overview:[1]
MRDL is in the Retail and Distribution business of gourmet, frozen food and speciality foods. It operates retail outlets across its portfolio of brands.

  • Market Cap 96.5 Cr.
  • Current Price 123
  • High / Low 166 / 75.5
  • Stock P/E 219
  • Book Value 31.6
  • Dividend Yield 0.33 %
  • ROCE 2.78 %
  • ROE 1.79 %
  • Face Value 10.0

Pros

Cons

  • Promoter holding has decreased over last quarter: -14.3%
  • Company has a low return on equity of 11.8% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.1.50 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.

Loading peers table ...

Half Yearly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025
30.16 33.57 34.59 32.21 32.13 35.24
28.61 30.64 33.13 28.93 31.73 35.27
Operating Profit 1.55 2.93 1.46 3.28 0.40 -0.03
OPM % 5.14% 8.73% 4.22% 10.18% 1.24% -0.09%
0.31 -0.12 0.46 -0.08 0.50 0.97
Interest 0.30 0.31 0.38 0.16 0.11 0.13
Depreciation 0.41 0.29 0.38 0.38 0.47 0.56
Profit before tax 1.15 2.21 1.16 2.66 0.32 0.25
Tax % 22.61% 26.24% 22.41% 28.57% 28.12% 28.00%
0.89 1.63 0.90 1.91 0.22 0.18
EPS in Rs 1.62 2.84 1.15 2.43 0.28 0.23
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
53.56 55.54 63.73 67.68 67.37
49.87 51.76 59.07 62.90 66.99
Operating Profit 3.69 3.78 4.66 4.78 0.38
OPM % 6.89% 6.81% 7.31% 7.06% 0.56%
0.03 0.64 0.03 0.36 1.50
Interest 0.60 0.71 0.62 0.54 0.24
Depreciation 0.68 0.64 0.70 0.77 1.03
Profit before tax 2.44 3.07 3.37 3.83 0.61
Tax % 25.41% 27.36% 24.93% 26.63% 26.23%
1.82 2.23 2.52 2.81 0.44
EPS in Rs 1,820.00 2,230.00 4.39 3.58 0.56
Dividend Payout % 0.00% 0.00% 11.39% 11.17% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 7%
TTM: 0%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -38%
TTM: -84%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 34%
Return on Equity
10 Years: %
5 Years: %
3 Years: 12%
Last Year: 2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.01 0.01 5.74 7.85 7.85
Reserves 3.50 5.73 3.53 16.54 16.98
3.87 3.44 3.22 0.77 11.07
5.45 5.77 7.52 6.17 4.88
Total Liabilities 12.83 14.95 20.01 31.33 40.78
2.86 4.76 4.81 4.91 8.00
CWIP 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.06
9.97 10.19 15.20 26.42 32.72
Total Assets 12.83 14.95 20.01 31.33 40.78

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1.53 3.08 0.96 -0.35 -10.20
-1.95 -2.01 -0.75 -0.90 -4.42
-0.27 -1.13 0.45 9.36 9.74
Net Cash Flow -0.70 -0.05 0.66 8.11 -4.88

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 7.43 9.00 8.08 14.35 4.06
Inventory Days 58.43 58.22 78.01 61.75 77.15
Days Payable 31.81 25.30 27.70 15.89 18.71
Cash Conversion Cycle 34.05 41.92 58.38 60.21 62.50
Working Capital Days 18.33 13.28 27.83 55.33 6.99
ROCE % 39.37% 36.83% 23.21% 2.78%

Shareholding Pattern

Numbers in percentages

21 Recently
Sep 2023Mar 2024Sep 2024Mar 2025Jul 2025
70.06% 70.06% 70.06% 70.06% 55.79%
0.00% 0.00% 0.00% 0.00% 2.84%
29.94% 29.94% 29.94% 29.94% 41.37%
No. of Shareholders 661526499458491

* 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