Mahindra EPC Irrigation Ltd

Mahindra EPC Irrigation Ltd

₹ 119 1.49%
28 Mar - close price
About

Incorporated in 1986, Mahindra EPC Irrigation is in the business of Micro Irrigation Systems viz. Drip and Sprinklers, Agricultural Pumps, Greenhouses, and Landscape Products[1]

Key Points

Business Overview:[1]
MEPCL is a part of Mahindra Agriculture Business, which is under Mahindra and Mahindra Limited’s Farm Equipment Sector. It is an ISO: 9001-2015 certified company which provides Irrigation and Water Management solutions to farmers. It works in Micro Irrigation, Water Management, Irrigation Automations, Community Irrigation and Protected Cultivation.

  • Market Cap 333 Cr.
  • Current Price 119
  • High / Low 163 / 85.4
  • Stock P/E 114
  • Book Value 58.0
  • Dividend Yield 0.00 %
  • ROCE -7.24 %
  • ROE -7.22 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Company has a low return on equity of -0.23% over last 3 years.
  • Company has high debtors of 197 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: Plastic products Industry: Plastics Products

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
80.73 71.54 38.63 55.69 51.13 66.48 47.32 26.30 65.79 70.96 53.25 57.74 80.29
70.54 65.77 42.38 55.37 54.33 65.76 54.10 35.45 66.21 68.10 53.30 57.26 76.54
Operating Profit 10.19 5.77 -3.75 0.32 -3.20 0.72 -6.78 -9.15 -0.42 2.86 -0.05 0.48 3.75
OPM % 12.62% 8.07% -9.71% 0.57% -6.26% 1.08% -14.33% -34.79% -0.64% 4.03% -0.09% 0.83% 4.67%
0.30 1.05 0.07 0.11 0.05 0.31 0.10 0.04 0.90 1.72 0.18 0.22 0.05
Interest 0.10 0.40 0.27 0.65 0.44 0.62 0.73 0.59 0.44 0.46 0.57 0.66 0.73
Depreciation 0.76 0.79 0.79 0.79 0.80 0.78 0.77 0.76 0.76 0.79 0.78 0.78 0.78
Profit before tax 9.63 5.63 -4.74 -1.01 -4.39 -0.37 -8.18 -10.46 -0.72 3.33 -1.22 -0.74 2.29
Tax % 19.94% 27.53% 28.06% -0.00% 17.54% 137.84% 21.64% 21.03% 47.22% 17.72% 33.61% 8.11% 27.07%
7.71 4.07 -3.41 -1.01 -3.62 0.14 -6.41 -8.26 -0.38 2.74 -0.81 -0.68 1.67
EPS in Rs 2.78 1.46 -1.22 -0.36 -1.30 0.05 -2.30 -2.96 -0.14 0.98 -0.29 -0.24 0.60
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
260 284 254 212 210 262
240 247 228 218 224 255
Operating Profit 20 37 26 -6 -13 7
OPM % 8% 13% 10% -3% -6% 3%
1 1 3 0 3 2
Interest 1 2 1 2 2 2
Depreciation 3 4 3 3 3 3
Profit before tax 17 32 25 -11 -16 4
Tax % 33% 28% 24% 25% 23%
11 23 19 -8 -12 3
EPS in Rs 4.07 8.29 6.81 -2.84 -4.41 1.05
Dividend Payout % 25% 14% 18% -0% -0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: -10%
TTM: 27%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 120%
Stock Price CAGR
10 Years: 2%
5 Years: 1%
3 Years: -6%
1 Year: 40%
Return on Equity
10 Years: %
5 Years: %
3 Years: 0%
Last Year: -7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 28 28 28 28 28 28
Reserves 122 142 158 148 136 134
3 13 0 25 15 31
68 80 81 79 75 79
Total Liabilities 221 264 268 280 253 272
24 28 26 23 22 21
CWIP -0 0 0 0 0 1
Investments 2 1 1 1 0 0
195 234 241 256 231 250
Total Assets 221 264 268 280 253 272

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
5 10 11 -23 19
-3 -2 -1 -1 -2
-3 3 -17 20 -12
Net Cash Flow -0 11 -7 -4 4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 175 165 200 238 197
Inventory Days 68 97 94 99 116
Days Payable 136 178 176 170 164
Cash Conversion Cycle 107 85 118 167 150
Working Capital Days 130 126 158 212 200
ROCE % 20% 14% -4% -7%

Shareholding Pattern

Numbers in percentages

8 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
54.40% 54.40% 54.40% 54.40% 54.40% 54.31% 54.31% 54.31% 54.31% 54.26% 54.26% 54.26%
0.00% 0.00% 0.04% 0.01% 0.10% 0.00% 0.11% 0.01% 0.01% 0.13% 0.19% 0.05%
45.60% 45.60% 45.56% 45.59% 45.50% 45.69% 45.60% 45.70% 45.68% 45.62% 45.56% 45.70%
No. of Shareholders 32,19432,00732,28131,80931,93131,70031,00230,40230,02829,67328,95129,415

* 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

Concalls