Master Components Ltd

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

Master Components Ltd

₹ 348 -0.14%
12 Jun - 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]
Master Components Limited is engaged in the production of plastic engineering components, sub-assemblies, and assemblies for the electrical, automotive, industrial, healthcare, and defence sectors.
It specialises in thermoplastic and thermoset moulding solutions and is certified under IATF 16949:2016, ISO 9001:2015, and Zero Waste to Landfill DIN SPEC 91436 (Silver Maturity) standards.

Website NSE - SM
  • Market Cap ₹ 139 Cr.
  • Current Price ₹ 348
  • High / Low ₹ 436 / 282
  • Stock P/E 18.7
  • Book Value ₹ 92.0
  • Dividend Yield 0.14 %
  • ROCE 26.6 %
  • ROE 22.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 57.8% CAGR over last 5 years
  • Company's working capital requirements have reduced from 64.6 days to 47.4 days

Cons

* 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

Part of Nifty SME Emerge

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Sep 2022 Sep 2023 Mar 2024 Sep 2024 Mar 2025 Sep 2025 Mar 2026
10.04 11.49 13.80 17.73 24.67 36.77 37.61
8.39 9.58 11.43 14.76 21.13 31.45 30.64
Operating Profit 1.65 1.91 2.37 2.97 3.54 5.32 6.97
OPM % 16.43% 16.62% 17.17% 16.75% 14.35% 14.47% 18.53%
0.06 0.02 0.27 0.36 3.24 0.14 0.15
Interest 0.07 0.05 0.02 0.04 0.16 0.27 0.55
Depreciation 0.41 0.52 0.43 1.05 0.18 0.85 0.94
Profit before tax 1.23 1.36 2.19 2.24 6.44 4.34 5.63
Tax % 30.08% 27.21% 23.29% 25.00% 25.31% 25.35% 25.40%
0.85 1.00 1.67 1.67 4.82 3.24 4.20
EPS in Rs 28.33 2.50 4.18 4.18 12.05 8.10 10.50
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
15.02 13.22 18.22 20.69 25.25 42.37 74.38
12.02 11.01 15.97 17.53 20.97 35.88 62.08
Operating Profit 3.00 2.21 2.25 3.16 4.28 6.49 12.30
OPM % 19.97% 16.72% 12.35% 15.27% 16.95% 15.32% 16.54%
0.29 0.02 0.09 0.20 0.29 3.60 0.28
Interest 0.43 0.27 0.18 0.11 0.07 0.19 0.82
Depreciation 0.96 0.92 0.85 0.83 0.95 1.22 1.78
Profit before tax 1.90 1.04 1.31 2.42 3.55 8.68 9.98
Tax % 30.53% 26.92% 27.48% 29.34% 24.79% 25.23% 25.35%
1.32 0.76 0.94 1.71 2.68 6.49 7.44
EPS in Rs 44.00 25.33 31.33 5.18 6.70 16.22 18.60
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 41%
3 Years: 53%
TTM: 76%
Compounded Profit Growth
10 Years: %
5 Years: 58%
3 Years: 63%
TTM: 81%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 6%
Return on Equity
10 Years: %
5 Years: 17%
3 Years: 19%
Last Year: 22%

Balance Sheet

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 0.30 0.30 0.30 3.30 4.00 4.00 4.00
Reserves 7.95 8.71 9.65 8.35 19.00 25.49 32.79
3.77 2.17 1.73 0.94 -0.14 4.01 10.86
2.58 3.01 3.17 4.00 3.45 9.55 11.45
Total Liabilities 14.60 14.19 14.85 16.59 26.31 43.05 59.10
7.98 7.78 7.18 7.13 10.16 24.19 27.73
CWIP 0.00 0.00 0.00 0.86 0.61 0.00 0.23
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6.62 6.41 7.67 8.60 15.54 18.86 31.14
Total Assets 14.60 14.19 14.85 16.59 26.31 43.05 59.10

Cash Flows

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
2.03 0.80 2.60 2.08 1.68 2.24
-0.71 -0.22 -1.64 -3.73 -11.45 -5.55
-1.86 -0.59 -0.85 7.58 3.94 6.09
Net Cash Flow -0.54 -0.01 0.11 5.94 -5.83 2.78
Free Cash Flow 1.31 0.58 0.95 -1.65 -9.77 -3.08
CFO/OP 104% 52% 82% 49% 26% 18%

Ratios

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 84.08 111.54 82.14 80.44 79.65 79.34 73.02
Inventory Days 60.95 75.70 82.57 75.67 52.35 91.50 80.72
Days Payable 42.06 78.02 51.54 72.33 42.12 75.92 51.91
Cash Conversion Cycle 102.97 109.23 113.17 83.78 89.88 94.92 101.83
Working Capital Days 56.14 73.99 69.31 73.92 93.53 52.89 47.45
ROCE % 11.29% 13.65% 20.85% 20.42% 20.16% 26.62%

Insights

In beta
Mar 2023 Mar 2024 Mar 2025
Export Earnings (F.O.B Value)
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Net Plant & Machinery Asset Value
INR Lakhs
Trade Receivables Turnover Ratio
Times
Advance From Customers
INR Lakhs
Manufacturing Locations
Count
Number of New Machines Commissioned
Units

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
72.45% 72.45% 72.45% 72.68% 67.10% 67.10%
0.00% 0.00% 0.00% 0.00% 2.79% 2.85%
27.54% 27.55% 27.55% 27.33% 30.11% 30.05%
No. of Shareholders 860213247238339350

* 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