Magson Retail and Distribution Ltd

Magson Retail Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Magson Retail and Distribution Ltd

₹ 180 0.00%
13 May - close price
magson.in NSE - SME: MAGSON
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.

Website NSE - ST
  • Market Cap ₹ 222 Cr.
  • Current Price ₹ 180
  • High / Low ₹ 200 / 100
  • Stock P/E 765
  • Book Value ₹ 64.5
  • Dividend Yield 0.00 %
  • ROCE 3.24 %
  • ROE 2.19 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Promoter holding has decreased over last quarter: -13.9%
  • Promoter holding is low: 36.1%
  • Company has a low return on equity of 12.0% over last 3 years.
  • Earnings include an other income of Rs.2.93 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Food Products Packaged Foods

Part of Nifty SME Emerge

Edit Columns
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 Sep 2025
30.16 33.57 34.59 32.21 32.13 35.24 37.93
28.61 30.64 33.13 28.93 31.72 35.27 38.22
Operating Profit 1.55 2.93 1.46 3.28 0.41 -0.03 -0.29
OPM % 5.14% 8.73% 4.22% 10.18% 1.28% -0.09% -0.76%
0.31 -0.12 0.46 -0.08 0.53 0.97 1.96
Interest 0.30 0.31 0.38 0.16 0.11 0.13 0.27
Depreciation 0.41 0.29 0.38 0.38 0.47 0.56 0.92
Profit before tax 1.15 2.21 1.16 2.66 0.36 0.25 0.48
Tax % 22.61% 26.24% 22.41% 28.57% 25.00% 28.00% 77.08%
0.89 1.63 0.90 1.91 0.26 0.18 0.11
EPS in Rs 1.62 2.84 1.15 2.43 0.33 0.23 0.11
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
53.56 55.54 63.73 67.68 67.37 73.17
49.87 51.76 59.07 62.90 66.99 73.49
Operating Profit 3.69 3.78 4.66 4.78 0.38 -0.32
OPM % 6.89% 6.81% 7.31% 7.06% 0.56% -0.44%
0.03 0.64 0.03 0.36 1.50 2.93
Interest 0.60 0.71 0.62 0.54 0.24 0.40
Depreciation 0.68 0.64 0.70 0.77 1.03 1.48
Profit before tax 2.44 3.07 3.37 3.83 0.61 0.73
Tax % 25.41% 27.36% 24.93% 26.63% 26.23%
1.82 2.23 2.52 2.81 0.44 0.29
EPS in Rs 1,820.00 2,230.00 4.39 3.58 0.56 0.34
Dividend Payout % 0.00% 0.00% 11.39% 11.17% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 7%
TTM: 14%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -34%
TTM: -87%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 45%
Return on Equity
10 Years: %
5 Years: 17%
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 Sep 2025
Equity Capital 0.01 0.01 5.74 7.85 7.85 9.78
Reserves 3.50 5.73 3.53 16.54 16.98 53.23
3.87 3.44 3.22 0.77 11.07 9.15
5.45 5.77 7.52 6.17 4.89 31.75
Total Liabilities 12.83 14.95 20.01 31.33 40.79 103.91
2.86 4.76 4.81 4.91 8.00 38.28
CWIP 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.06 0.00
9.97 10.19 15.20 26.42 32.73 65.63
Total Assets 12.83 14.95 20.01 31.33 40.79 103.91

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
Free Cash Flow -0.42 1.07 0.21 -1.25 -14.56
CFO/OP 41% 81% 21% -7% -2,684%

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% 3.24%

Insights

In beta
Mar 2023 Mar 2024 Mar 2025
Number of Cities Present
Number ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Number of Company Owned Stores
Number ・Standalone data
Number of Franchise Stores
Number ・Standalone data
Total Number of Stores
Number ・Standalone data
Number of Permanent Employees
Number ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

56 Recently
Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Dec 2025Mar 2026Apr 2026
70.06% 70.06% 70.06% 70.06% 55.67% 50.02% 36.12% 36.53%
0.00% 0.00% 0.00% 0.00% 2.84% 2.43% 2.15% 2.08%
29.94% 29.94% 29.94% 29.94% 41.48% 47.56% 61.73% 61.39%
No. of Shareholders 661526499458492487439441

* 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

Announcements

Annual reports