Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Morganite Crucible (India) Ltd.

Refractories

Rating :
57/99

BSE: 523160 | NSE: Not Listed

NSE BSE
1380.15
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1421.00
  •  1421.00
  •  1360.00
  •  1394.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82
  •  12.28
  •  1784.55
  •  861.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 772.88
  • 31.19
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 710.75
  • 1.45%
  • 5.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.92%
  • 21.41%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.67%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 5.17
  • 13.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.32
  • 4.55
  • 19.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 0.96
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.05
  • 33.17
  • 18.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.72
  • 4.72
  • 4.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.77
  • 16.91
  • 16.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
111.37
109.86
110.06
100.99
100.03
99.48
82.57
65.68
41.41
28.06
Net Sales Growth
-
1.37%
-0.18%
8.98%
0.96%
0.55%
20.48%
25.72%
58.61%
47.58%
 
Cost Of Goods Sold
-
33.65
36.36
40.05
43.86
39.73
38.83
34.98
25.11
16.32
10.12
Gross Profit
-
77.72
73.50
70.01
57.13
60.31
60.65
47.59
40.57
25.10
17.94
GP Margin
-
69.79%
66.90%
63.61%
56.57%
60.29%
60.97%
57.64%
61.77%
60.61%
63.93%
Total Expenditure
-
83.03
85.86
90.63
82.96
78.30
77.95
67.11
50.91
36.43
23.83
Power & Fuel Cost
-
6.05
6.83
9.48
10.37
9.10
8.38
7.06
1.51
2.05
0.00
% Of Sales
-
5.43%
6.22%
8.61%
10.27%
9.10%
8.42%
8.55%
2.30%
4.95%
0%
Employee Cost
-
17.88
15.76
13.98
11.76
10.72
9.66
8.33
6.06
5.25
0.00
% Of Sales
-
16.05%
14.35%
12.70%
11.64%
10.72%
9.71%
10.09%
9.23%
12.68%
0%
Manufacturing Exp.
-
9.08
8.25
8.13
4.21
7.92
8.25
7.23
8.97
6.46
0.00
% Of Sales
-
8.15%
7.51%
7.39%
4.17%
7.92%
8.29%
8.76%
13.66%
15.60%
0%
General & Admin Exp.
-
10.84
12.57
12.39
8.59
7.25
8.26
3.83
5.16
3.50
13.71
% Of Sales
-
9.73%
11.44%
11.26%
8.51%
7.25%
8.30%
4.64%
7.86%
8.45%
48.86%
Selling & Distn. Exp.
-
2.58
3.01
3.41
2.29
2.27
2.56
2.49
2.23
1.71
0.00
% Of Sales
-
2.32%
2.74%
3.10%
2.27%
2.27%
2.57%
3.02%
3.40%
4.13%
0%
Miscellaneous Exp.
-
2.94
3.09
3.19
1.87
1.31
2.01
3.19
1.87
1.15
0.00
% Of Sales
-
2.64%
2.81%
2.90%
1.85%
1.31%
2.02%
3.86%
2.85%
2.78%
0%
EBITDA
-
28.34
24.00
19.43
18.03
21.73
21.53
15.46
14.77
4.98
4.23
EBITDA Margin
-
25.45%
21.85%
17.65%
17.85%
21.72%
21.64%
18.72%
22.49%
12.03%
15.07%
Other Income
-
2.45
2.80
0.80
2.32
1.33
1.21
1.71
1.72
3.88
0.48
Interest
-
0.13
0.12
0.15
0.49
0.16
0.53
0.87
1.29
1.20
0.76
Depreciation
-
4.94
8.31
8.96
5.59
4.69
4.02
4.02
3.71
2.33
1.66
PBT
-
25.74
18.37
11.11
14.27
18.22
18.18
12.28
11.48
5.33
2.28
Tax
-
9.57
7.97
5.34
5.54
7.30
6.59
5.56
3.62
1.82
1.14
Tax Rate
-
37.18%
43.39%
48.06%
38.82%
40.07%
36.25%
45.28%
31.53%
34.15%
50.00%
PAT
-
14.52
9.99
5.76
8.44
9.63
10.23
5.72
7.23
2.95
0.85
PAT before Minority Interest
-
16.17
10.40
5.77
8.73
10.92
11.60
6.72
7.87
3.51
1.14
Minority Interest
-
-1.65
-0.41
-0.01
-0.29
-1.29
-1.37
-1.00
-0.64
-0.56
-0.29
PAT Margin
-
13.04%
9.09%
5.23%
8.36%
9.63%
10.28%
6.93%
11.01%
7.12%
3.03%
PAT Growth
-
45.35%
73.44%
-31.75%
-12.36%
-5.87%
78.85%
-20.89%
145.08%
247.06%
 
EPS
-
25.93
17.84
10.29
15.07
17.20
18.27
10.21
12.91
5.27
1.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
87.70
73.17
64.53
59.27
51.15
41.86
31.95
26.23
19.00
16.05
Share Capital
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
Total Reserves
84.90
70.37
61.73
56.47
48.35
39.06
29.15
23.43
16.20
13.25
Non-Current Liabilities
-0.80
-0.16
0.57
2.46
1.77
8.53
12.62
15.75
22.29
11.02
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
4.33
15.08
20.41
9.74
Long Term Provisions
0.16
0.82
0.15
0.14
0.10
7.35
6.92
0.00
0.00
0.00
Current Liabilities
21.31
22.92
20.18
31.11
32.43
44.63
36.53
35.34
29.80
8.19
Trade Payables
12.97
12.57
16.01
27.32
26.68
23.05
21.70
26.36
24.38
0.00
Other Current Liabilities
4.67
6.05
2.71
2.65
4.95
11.23
10.71
0.28
0.27
8.02
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
3.67
4.30
1.47
1.14
0.80
10.35
4.11
8.69
5.15
0.16
Total Liabilities
116.70
102.77
91.71
99.27
91.49
99.87
84.58
79.80
72.93
36.54
Net Block
24.56
23.78
25.75
31.05
29.42
29.81
31.71
32.47
34.16
14.68
Gross Block
82.42
77.41
71.42
67.74
60.86
56.89
55.31
52.32
50.55
28.76
Accumulated Depreciation
57.85
53.63
45.68
36.69
31.44
27.08
23.60
19.86
16.39
14.09
Non Current Assets
31.31
30.85
36.95
39.65
37.26
44.46
41.90
33.40
35.34
21.59
Capital Work in Progress
2.50
2.66
1.38
0.14
0.00
1.34
0.00
0.93
1.17
6.91
Non Current Investment
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
1.81
1.77
2.64
2.73
2.85
8.30
6.86
0.00
0.00
0.00
Other Non Current Assets
2.44
2.64
7.18
5.74
4.99
5.01
3.32
0.00
0.00
0.00
Current Assets
85.37
71.92
54.77
59.61
54.22
55.40
42.67
46.40
37.59
14.95
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
15.81
16.75
17.00
18.25
18.32
17.73
15.09
16.58
15.87
6.07
Sundry Debtors
18.42
17.73
15.79
16.76
16.93
17.37
11.86
11.87
8.99
5.84
Cash & Bank
45.86
28.60
15.02
17.68
14.23
7.72
10.37
4.17
1.58
1.69
Other Current Assets
5.29
7.63
5.77
5.19
4.73
12.59
5.34
13.77
11.15
1.34
Short Term Loans & Adv.
0.38
1.21
1.19
1.73
3.87
11.99
5.14
13.77
11.15
1.34
Net Current Assets
64.07
49.00
34.58
28.50
21.79
10.77
6.14
11.06
7.79
6.76
Total Assets
116.68
102.77
91.72
99.26
91.48
99.86
84.57
79.80
72.93
36.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
25.07
19.29
2.88
7.07
14.52
8.11
16.23
9.91
6.38
4.46
PBT
25.74
18.37
11.11
14.27
18.22
18.18
12.28
11.48
5.33
2.28
Adjustment
3.57
7.88
9.04
5.11
4.12
4.53
4.51
4.24
3.53
2.30
Changes in Working Capital
5.59
-0.64
-10.26
-5.78
1.13
-8.24
3.39
-2.56
-1.33
0.77
Cash after chg. in Working capital
34.90
25.60
9.89
13.60
23.47
14.48
20.19
13.16
7.53
5.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.83
-6.31
-7.01
-6.53
-8.95
-6.36
-3.96
-3.25
-1.16
-0.89
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.58
-16.40
-0.16
-4.31
-5.07
-4.19
-6.57
-1.76
-15.95
-7.16
Net Fixed Assets
31.31
-6.14
-3.61
-2.56
-2.55
-2.53
-1.88
-1.34
-15.30
-6.70
Net Investments
4.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-43.86
-10.26
3.45
-1.75
-2.52
-1.66
-4.69
-0.42
-0.65
-0.46
Cash from Financing Activity
-1.32
-0.34
-0.34
-0.32
-5.30
-6.66
-6.05
-4.56
8.46
0.97
Net Cash Inflow / Outflow
16.17
2.55
2.38
2.44
4.15
-2.74
3.61
3.59
-1.12
-1.73
Opening Cash & Equivalents
15.94
13.52
11.59
9.19
5.04
7.78
4.17
0.00
1.69
3.42
Closing Cash & Equivalent
31.87
15.94
13.52
11.59
9.19
5.04
7.78
4.17
0.58
1.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
156.60
130.67
115.24
105.84
91.34
74.74
57.05
46.84
33.93
28.66
ROA
14.74%
10.69%
6.05%
9.16%
11.41%
12.58%
8.18%
10.30%
6.42%
3.45%
ROE
20.10%
15.10%
9.33%
15.82%
23.48%
31.43%
23.10%
34.79%
20.04%
7.32%
ROCE
32.15%
26.85%
18.20%
26.73%
37.52%
41.96%
31.41%
31.64%
20.04%
12.42%
Fixed Asset Turnover
1.47
1.55
1.66
1.65
1.82
1.85
1.66
1.38
1.11
1.11
Receivable days
56.33
53.13
51.56
58.04
58.57
51.40
48.59
53.76
61.27
61.09
Inventory Days
50.74
53.50
55.84
63.01
61.57
57.71
64.84
83.64
90.62
60.64
Payable days
62.15
66.69
94.02
127.49
124.47
112.80
132.38
185.82
122.86
0.00
Cash Conversion Cycle
44.93
39.93
13.37
-6.44
-4.32
-3.69
-18.95
-48.42
29.03
121.73
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.12
0.33
0.57
1.07
0.61
Interest Cover
206.48
149.33
73.69
29.96
117.01
35.42
15.11
9.91
5.43
4.00

Annual Reports:

FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Morganite Crucible(I - Quarterly Results
    13th Feb 2024, 17:45 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.