Mallcom (India) Ltd

Mallcom (India) Ltd

₹ 1,380 -1.29%
16 Jul - close price
About

Established in 1983, Mallcom (India) Ltd. is an ISO certified and government-registered star trading house. The company is in the business of manufacturing Personal Protective Equipment and Industrial Safety products.

Key Points

Leading Personal Protective Equipment (PPE)
Mallcom is the largest integrated Indian Personal Protective Equipment (PPE) manufacturer, with 90%+ orders coming from repeat customers, and provides the widest range of head-to-toe PPE products from helmets, eyewear, ear protection, face masks, safety garments, and gloves, to shoes, etc.[1]

  • Market Cap 861 Cr.
  • Current Price 1,380
  • High / Low 1,569 / 800
  • Stock P/E 24.3
  • Book Value 362
  • Dividend Yield 0.22 %
  • ROCE 17.8 %
  • ROE 16.9 %
  • Face Value 10.0

Pros

Cons

  • The company has delivered a poor sales growth of 6.17% over past five years.
  • Company might be capitalizing the interest cost

* 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: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
108 61 104 96 105 88 109 95 113 91 104 92 119
97 53 91 84 93 76 94 82 97 77 90 82 103
Operating Profit 11 8 13 13 12 12 15 13 15 14 14 10 16
OPM % 10% 14% 12% 13% 11% 13% 14% 14% 14% 15% 14% 11% 13%
2 0 1 1 1 0 0 2 1 1 1 1 1
Interest 0 0 0 1 0 0 0 1 1 1 1 1 1
Depreciation 1 1 2 2 2 1 1 2 1 2 3 3 -1
Profit before tax 11 7 11 11 11 10 13 12 14 11 12 8 17
Tax % 25% 25% 25% 26% 24% 24% 26% 24% 27% 25% 28% 25% 28%
8 6 9 8 8 8 10 9 10 9 9 6 12
EPS in Rs 13.21 8.85 13.65 13.25 13.25 12.66 15.71 14.28 16.44 13.77 13.88 9.84 19.31
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
161 218 264 275 255 248 301 288 326 364 404 406
151 205 249 257 236 225 271 258 289 318 349 351
Operating Profit 11 13 16 18 19 23 30 30 37 46 55 54
OPM % 7% 6% 6% 7% 7% 9% 10% 10% 11% 13% 14% 13%
0 0 0 0 3 1 0 2 3 3 3 4
Interest 3 4 3 2 3 4 4 3 2 2 2 4
Depreciation 3 3 4 4 4 4 5 5 5 6 7 6
Profit before tax 5 7 9 12 14 15 22 25 34 41 49 48
Tax % 31% 34% 41% 36% 34% 34% 35% 26% 25% 25% 25% 27%
4 4 5 8 9 10 14 18 26 31 37 35
EPS in Rs 5.61 7.21 8.22 12.23 14.87 15.74 22.56 29.26 40.90 49.50 58.75 56.78
Dividend Payout % 21% 21% 18% 16% 13% 13% 9% 7% 7% 6% 5% 5%
Compounded Sales Growth
10 Years: 6%
5 Years: 6%
3 Years: 8%
TTM: 0%
Compounded Profit Growth
10 Years: 23%
5 Years: 20%
3 Years: 14%
TTM: -3%
Stock Price CAGR
10 Years: %
5 Years: 41%
3 Years: 29%
1 Year: 32%
Return on Equity
10 Years: 18%
5 Years: 19%
3 Years: 19%
Last Year: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 6 6 6 6 6 6 6 6 6 6 6 6
Reserves 38 41 44 50 58 68 81 98 122 152 186 220
39 60 47 50 45 45 45 32 53 45 84 85
21 34 44 38 40 45 56 50 47 38 52 49
Total Liabilities 104 141 142 144 150 164 188 186 229 242 329 360
26 25 23 29 29 31 30 28 32 36 81 98
CWIP 0 3 5 2 1 0 0 3 8 15 8 10
Investments 1 1 6 6 12 6 11 27 32 8 47 35
77 112 107 108 107 128 146 128 157 183 193 217
Total Assets 104 141 142 144 150 164 188 186 229 242 329 360

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-6 -6 28 6 19 4 16 40 22 3 59 6
-1 -4 -11 -6 -10 2 -10 -21 -15 6 -82 -9
3 10 -17 0 -9 -5 -4 -17 18 -12 35 -4
Net Cash Flow -5 -0 0 0 0 1 1 2 25 -2 11 -8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 55 57 40 44 45 49 43 27 53 75 53 57
Inventory Days 85 82 82 77 79 143 131 157 96 94 113 125
Days Payable 50 49 55 36 48 72 74 69 67 54 66 55
Cash Conversion Cycle 89 90 67 85 76 120 99 115 81 115 100 127
Working Capital Days 121 128 83 89 89 116 105 90 87 114 89 134
ROCE % 10% 11% 12% 14% 15% 16% 20% 19% 21% 22% 21% 18%

Shareholding Pattern

Numbers in percentages

3 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
73.78% 73.78% 73.78% 73.78% 73.78% 73.78% 73.78% 73.74% 73.71% 73.71% 73.70% 73.69%
0.75% 0.75% 0.75% 0.75% 0.00% 0.00% 0.00% 0.06% 0.12% 0.11% 0.00% 0.01%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% 0.47% 0.55%
25.47% 25.47% 25.47% 25.47% 26.21% 26.22% 26.22% 26.19% 26.17% 26.09% 25.83% 25.75%
No. of Shareholders 2,3922,4592,7353,2473,8584,1074,0524,8797,7777,6297,5877,416

* 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