Madhav Copper Ltd

Madhav Copper Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Madhav Copper Ltd

₹ 59.8 1.49%
11 Jun - close price
Company website NSE: MCL
About

Incorporated in 2012, Madhav Copper Ltd is in the business of Copper Fabricated Product and Winding wires[1]

Key Points

Business Overview:[1]
MCL is a part of the Gujarat-based Madhav group. It manufactures and trades in enamelled and submersible wires.

Website NSE
  • Market Cap ₹ 162 Cr.
  • Current Price ₹ 59.8
  • High / Low ₹ 84.0 / 33.6
  • Stock P/E 34.6
  • Book Value ₹ 16.8
  • Dividend Yield 0.00 %
  • ROCE 8.42 %
  • ROE 10.8 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Debtor days have improved from 42.4 to 31.9 days.
  • Company's median sales growth is 81.4% of last 10 years

Cons

  • Stock is trading at 3.55 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -9.24% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 1.37% over last 3 years.

* 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 Aluminium, Copper & Zinc Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
0.00 0.00 0.00 0.00 1.44 6.02 13.47 14.58 24.49 25.73 32.86 41.52
0.30 2.40 -0.55 0.52 2.02 6.68 13.56 14.50 22.70 24.26 31.09 40.35
Operating Profit -0.30 -2.40 0.55 -0.52 -0.58 -0.66 -0.09 0.08 1.79 1.47 1.77 1.17
OPM % -40.28% -10.96% -0.67% 0.55% 7.31% 5.71% 5.39% 2.82%
0.01 0.17 0.04 -0.01 0.01 0.07 0.18 4.55 0.09 0.16 0.14 0.39
Interest 0.25 0.27 0.03 0.02 0.01 0.03 0.20 0.32 0.31 0.31 0.52 0.72
Depreciation 0.56 0.56 0.56 0.56 0.44 0.45 0.47 0.48 0.40 0.41 0.41 0.44
Profit before tax -1.10 -3.06 0.00 -1.11 -1.02 -1.07 -0.58 3.83 1.17 0.91 0.98 0.40
Tax % -78.18% -0.98% 3.60% -1.96% -1.87% 55.17% -9.40% 4.27% -4.40% 7.14% -330.00%
-0.24 -3.03 0.02 -1.16 -1.01 -1.06 -0.90 4.20 1.12 0.94 0.91 1.72
EPS in Rs -0.09 -1.12 0.01 -0.43 -0.37 -0.39 -0.33 1.55 0.41 0.35 0.34 0.63
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1 20 36 71 169 213 202 383 122 0 35 125
1 18 34 69 164 204 194 374 122 2 37 118
Operating Profit -0 1 2 2 4 9 9 9 0 -2 -1 6
OPM % -28% 6% 6% 3% 3% 4% 4% 2% 0% -3% 5%
0 0 0 0 0 0 1 0 2 -0 5 1
Interest 0 0 1 1 1 1 1 1 1 1 1 2
Depreciation 0 0 0 0 1 2 2 3 3 2 2 2
Profit before tax -1 0 1 1 3 6 6 6 -2 -5 1 3
Tax % 0% 30% 32% 26% 26% 39% 27% 27% 29% -16% -6% -36%
-1 0 1 1 2 4 4 4 -2 -4 1 5
EPS in Rs -0.69 0.19 0.30 0.34 0.96 1.48 1.64 1.65 -0.90 -1.62 0.45 1.73
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 20%
5 Years: -9%
3 Years: 1%
TTM: 251%
Compounded Profit Growth
10 Years: 30%
5 Years: 3%
3 Years: 53%
TTM: 281%
Stock Price CAGR
10 Years: %
5 Years: -4%
3 Years: 32%
1 Year: 58%
Return on Equity
10 Years: 5%
5 Years: 1%
3 Years: 1%
Last Year: 11%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.75 2 2 2 2 6 14 14 14 14 14 14
Reserves -1 -0 1 5 7 7 29 33 31 26 27 32
4 6 6 11 7 12 4 3 7 1 13 26
1 4 1 5 7 21 14 81 63 63 10 3
Total Liabilities 5 12 9 23 24 46 60 130 115 103 64 75
2 2 3 4 6 12 13 15 13 11 10 9
CWIP 0 0 0 0 0 0 0 2 3 3 3 3
Investments 0 0 0 0 1 1 1 1 1 0 0 0
2 10 7 19 18 32 46 112 98 89 51 63
Total Assets 5 12 9 23 24 46 60 130 115 103 64 75

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0 -3 2 -6 7 9 -13 2 3 -1 -1 3
0 -1 -0 -2 -3 -9 -3 -7 -1 1 -1 -1
0 3 -2 8 -4 0 23 -3 -1 -0 2 -3
Net Cash Flow 0 -0 0 0 -0 0 7 -7 0 -0 0 0

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 218 117 36 44 30 40 24 35 109 53 32
Inventory Days 424 51 24 42 4 13 21 49 107 12,798 351 121
Days Payable 26 71 3 23 13 32 19 78 179 22,075 88 13
Cash Conversion Cycle 616 97 57 63 21 21 25 6 37 316 140
Working Capital Days 593 96 53 64 21 18 43 29 103 419 169
ROCE % -18% 15% 23% 16% 23% 34% 18% 14% -3% -10% 4% 8%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
66.32% 66.33% 66.34% 66.34% 66.34% 66.34% 66.34% 66.34% 66.34% 66.34% 66.34% 66.34%
33.68% 33.67% 33.66% 33.66% 33.66% 33.66% 33.66% 33.66% 33.66% 33.66% 33.66% 33.66%
No. of Shareholders 12,74512,14911,65911,42210,76310,69710,99611,64912,85014,06916,34016,085

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls

  • Jan 2020
    Transcript
    Notes
    PPT