Master Components Ltd

Master Component Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Master Components Ltd

₹ 356 0.97%
30 Oct - close price
master-group.in NSE - SME: MASTER
About

Incorporated in 1999, Master Components Ltd is in the business of manufacturing of Plastic Engineering Components and sub assemblies[1]

Key Points

Business Overview:[1]
MCL is an IATF 16949:2016 & ISO 9001:2015 certified manufacturer of plastic engineering components and sub-assemblies. It excels in Thermoplastic Injection Moulding, Thermoset Injection Moulding, and Transfer Moulding & Compression Moulding

Website NSE - SM
  • Market Cap ₹ 142 Cr.
  • Current Price ₹ 356
  • High / Low ₹ 425 / 255
  • Stock P/E 34.7
  • Book Value ₹ 73.7
  • Dividend Yield 0.14 %
  • ROCE 20.2 %
  • ROE 15.6 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 25.2% CAGR over last 5 years
  • Company's working capital requirements have reduced from 73.4 days to 52.9 days

Cons

  • Earnings include an other income of Rs.3.60 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

Industrials Capital Goods Industrial Products Plastic Products - Industrial

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Sep 2022 Sep 2023 Mar 2024 Sep 2024 Mar 2025
10.04 11.49 13.80 17.73 24.67
8.39 9.58 11.43 14.76 21.13
Operating Profit 1.65 1.91 2.37 2.97 3.54
OPM % 16.43% 16.62% 17.17% 16.75% 14.35%
0.06 0.02 0.27 0.36 3.24
Interest 0.07 0.05 0.02 0.04 0.16
Depreciation 0.41 0.52 0.43 1.05 0.18
Profit before tax 1.23 1.36 2.19 2.24 6.44
Tax % 30.08% 27.21% 23.29% 25.00% 25.31%
0.85 1.00 1.67 1.67 4.82
EPS in Rs 28.33 2.50 4.18 4.18 12.05
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
15.02 13.22 18.22 20.69 25.25 42.37
12.02 11.01 15.97 17.53 20.97 35.88
Operating Profit 3.00 2.21 2.25 3.16 4.28 6.49
OPM % 19.97% 16.72% 12.35% 15.27% 16.95% 15.32%
0.29 0.02 0.09 0.20 0.29 3.60
Interest 0.43 0.27 0.18 0.11 0.07 0.19
Depreciation 0.96 0.92 0.85 0.83 0.95 1.22
Profit before tax 1.90 1.04 1.31 2.42 3.55 8.68
Tax % 30.53% 26.92% 27.48% 29.34% 24.79% 25.23%
1.32 0.76 0.94 1.71 2.68 6.49
EPS in Rs 44.00 25.33 31.33 5.18 6.70 16.22
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 23%
3 Years: 32%
TTM: 68%
Compounded Profit Growth
10 Years: %
5 Years: 25%
3 Years: 61%
TTM: 53%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 39%
Return on Equity
10 Years: %
5 Years: 14%
3 Years: 16%
Last Year: 16%

Balance Sheet

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.30 0.30 0.30 3.30 4.00 4.00
Reserves 7.95 8.71 9.65 8.35 19.00 25.49
3.77 2.17 1.73 0.94 -0.14 4.01
2.58 3.01 3.17 4.00 3.45 9.55
Total Liabilities 14.60 14.19 14.85 16.59 26.31 43.05
7.98 7.78 7.18 7.13 10.16 24.19
CWIP 0.00 0.00 0.00 0.86 0.61 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
6.62 6.41 7.67 8.60 15.54 18.86
Total Assets 14.60 14.19 14.85 16.59 26.31 43.05

Cash Flows

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
2.03 0.80 2.60 2.08 1.68
-0.71 -0.22 -1.64 -3.73 -11.45
-1.86 -0.59 -0.85 7.58 3.94
Net Cash Flow -0.54 -0.01 0.11 5.94 -5.83

Ratios

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 84.08 111.54 82.14 80.44 79.65 79.34
Inventory Days 60.95 75.70 82.57 75.67 52.35 91.50
Days Payable 42.06 78.02 51.54 72.33 42.12 75.92
Cash Conversion Cycle 102.97 109.23 113.17 83.78 89.88 94.92
Working Capital Days 56.14 73.99 69.31 73.92 93.53 52.89
ROCE % 11.29% 13.65% 20.85% 20.42% 20.16%

Shareholding Pattern

Numbers in percentages

11 Recently
Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
72.45% 72.45% 72.45% 72.68% 67.10%
0.00% 0.00% 0.00% 0.00% 2.79%
27.54% 27.55% 27.55% 27.33% 30.11%
No. of Shareholders 860213247238339

* 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