Magson Retail and Distribution Ltd
Incorporated in 2018, Magson Retail and Distribution Ltd is in the business of retail trade through a chain of stores[1]
- Market Cap ₹ 111 Cr.
- Current Price ₹ 142
- High / Low ₹ 166 / 75.5
- Stock P/E 253
- Book Value ₹ 31.6
- Dividend Yield 0.28 %
- ROCE 2.78 %
- ROE 1.79 %
- Face Value ₹ 10.0
Pros
Cons
- 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.
Half Yearly Results
Consolidated Figures in Rs. Crores / View Standalone
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: | 50% |
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 | 22.90 | 22.67 | 37.17 | 59.11 | 66.96 |
ROCE % | 39.37% | 36.83% | 23.21% | 2.78% |
Documents
Announcements
-
Updates
26 May 2025 - Magson opens new 'Nasta Bazar' store in Rajkot, total stores now 4 in Gujarat.
-
Outcome of Board Meeting
24 May 2025 - Approved FY25 audited results; appointed Mr. Saibal Banerjee as CEO; amended fair disclosure code.
-
Change in Directors/ Key Managerial Personnel/ Auditor/ Compliance Officer/ Share Transfer Agent
24 May 2025 - MAGSON RETAIL AND DISTRIBUTION LIMITED has informed about Change in Directors/ Key Managerial Personnel/ Auditor/ Compliance Officer/ Share Transfer Agent
-
Outcome of Board Meeting
24 May 2025 - Approved FY25 audited results; appointed Mr. Saibal Banerjee as CEO; amended fair disclosure code.
-
Appointment
24 May 2025 - Approved FY25 audited results; appointed Saibal Banerjee as CEO; amended insider trading disclosure code.
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.