Mega Flex Plastics Ltd
Incorporated in 2007, Mega Flex Plastics Limited is primarily engaged in manufacturing Leno Bags which are used for packaging agricultural products like potatoes, onions, garlic, coconuts, fruits, and vegetables. The company is also manufacturing Woven Fabric and Sutli (Fibrillated Twisted Thread).[1]
- Market Cap ₹ 38.7 Cr.
- Current Price ₹ 36.0
- High / Low ₹ 52.4 / 29.0
- Stock P/E 24.3
- Book Value ₹ 41.6
- Dividend Yield 0.00 %
- ROCE 6.57 %
- ROE 4.72 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.87 times its book value
- Company's working capital requirements have reduced from 58.4 days to 45.3 days
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 5.66% over last 3 years.
- Contingent liabilities of Rs.17.6 Cr.
- Earnings include an other income of Rs.2.20 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.
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|
35.82 | 31.50 | 29.49 | 46.47 | 52.69 | 55.08 | |
32.43 | 29.78 | 28.26 | 43.16 | 50.89 | 54.61 | |
Operating Profit | 3.39 | 1.72 | 1.23 | 3.31 | 1.80 | 0.47 |
OPM % | 9.46% | 5.46% | 4.17% | 7.12% | 3.42% | 0.85% |
1.90 | 1.94 | 1.59 | 0.91 | 1.70 | 2.20 | |
Interest | 0.16 | 0.14 | 0.07 | 0.04 | 0.05 | 0.07 |
Depreciation | 0.84 | 0.70 | 0.55 | 0.47 | 0.52 | 0.50 |
Profit before tax | 4.29 | 2.82 | 2.20 | 3.71 | 2.93 | 2.10 |
Tax % | 26.11% | 22.34% | 41.82% | 28.30% | 26.62% | |
3.18 | 2.20 | 1.29 | 2.66 | 2.15 | 1.59 | |
EPS in Rs | 18.12 | 12.54 | 7.35 | 15.16 | 2.00 | 1.48 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 19% |
TTM: | 16% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -4% |
TTM: | -45% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | -8% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 6% |
Last Year: | 5% |
Balance Sheet
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|
Equity Capital | 1.75 | 1.75 | 1.75 | 1.75 | 10.75 | 10.75 |
Reserves | 23.08 | 25.35 | 26.64 | 29.30 | 34.03 | 33.92 |
0.56 | 0.26 | 0.41 | 0.00 | 0.00 | 0.00 | |
4.02 | 2.64 | 3.20 | 3.10 | 2.47 | 3.60 | |
Total Liabilities | 29.41 | 30.00 | 32.00 | 34.15 | 47.25 | 48.27 |
6.66 | 6.01 | 5.57 | 5.65 | 5.98 | 5.87 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 7.28 | 10.17 | 6.40 | 8.77 | 4.61 | 2.26 |
15.47 | 13.82 | 20.03 | 19.73 | 36.66 | 40.14 | |
Total Assets | 29.41 | 30.00 | 32.00 | 34.15 | 47.25 | 48.27 |
Cash Flows
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|
-2.70 | -0.60 | 3.81 | 4.46 | -5.12 | |
2.34 | 1.05 | -4.09 | -2.45 | 4.65 | |
-0.13 | -0.35 | 0.11 | -0.45 | 11.35 | |
Net Cash Flow | -0.49 | 0.11 | -0.16 | 1.57 | 10.87 |
Ratios
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|
Debtor Days | 5.30 | 1.04 | 9.16 | 4.32 | 1.39 |
Inventory Days | 55.02 | 60.44 | |||
Days Payable | 1.64 | 4.67 | |||
Cash Conversion Cycle | 5.30 | 1.04 | 9.16 | 57.70 | 57.16 |
Working Capital Days | 38.01 | 43.68 | 89.24 | 40.53 | 45.30 |
ROCE % | 10.24% | 7.34% | 11.53% | 6.57% |
Business segments
A) Leno Bags[1] Co. is one of the leading manufacturers of Polypropylene (PP) Leno Bags in India. Leno Bags is the latest & modern method of packing, storing, and transporting fruits and vegetables at the farm. It is made on Circular / Flat Weaving Leno Looms and is available in a variety of sizes ranging from 8 inches to 80 inches in width and of any length.