Nifty
Sensex
:
:
10576.30
35141.99
-6.20 (-0.06%)
-2.50 (-0.01%)

Miscellaneous

Rating :
59/99

BSE: 522249 | NSE: MAYURUNIQ

365.15
-7.30 (-1.96%)
14-Nov-2018 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  369.00
  •  371.05
  •  362.10
  •  372.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15550
  •  56.78
  •  569.95
  •  350.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,654.46
  • 18.08
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,632.07
  • 0.38%
  • 3.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.26%
  • 0.00%
  • 12.67%
  • FII
  • DII
  • Others
  • 0.8%
  • 4.61%
  • 20.66%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.98
  • 3.29
  • 2.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.35
  • 9.25
  • 1.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.56
  • 10.62
  • 4.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.98
  • 24.03
  • 22.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 6.05
  • 4.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 14.41
  • 13.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
-
569.97
473.51
495.60
Net Sales Growth
-
20.37%
-4.46%
 
Cost Of Goods Sold
-
324.36
260.82
277.38
Gross Profit
-
245.61
212.69
218.22
GP Margin
-
43.09%
44.92%
44.03%
Total Expenditure
-
420.04
347.28
366.70
Power & Fuel Cost
-
18.54
15.99
16.85
% Of Sales
-
3.25%
3.38%
3.40%
Employee Cost
-
27.86
26.44
25.10
% Of Sales
-
4.89%
5.58%
5.06%
Manufacturing Exp.
-
17.26
14.04
14.17
% Of Sales
-
3.03%
2.97%
2.86%
General & Admin Exp.
-
12.72
10.82
12.07
% Of Sales
-
2.23%
2.29%
2.44%
Selling & Distn. Exp.
-
14.46
14.59
19.62
% Of Sales
-
2.54%
3.08%
3.96%
Miscellaneous Exp.
-
4.83
4.58
1.52
% Of Sales
-
0.85%
0.97%
0.31%
EBITDA
-
149.93
126.23
128.90
EBITDA Margin
-
26.30%
26.66%
26.01%
Other Income
-
13.49
11.49
7.50
Interest
-
1.37
1.40
3.40
Depreciation
-
17.12
16.70
16.12
PBT
-
144.93
119.61
116.87
Tax
-
48.01
38.10
39.68
Tax Rate
-
33.13%
31.85%
33.95%
PAT
-
96.92
81.51
77.19
PAT before Minority Interest
-
96.92
81.51
77.19
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
17.00%
17.21%
15.58%
PAT Growth
-
18.91%
5.60%
 
Unadjusted EPS
-
21.19
17.69
15.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
449.65
386.78
335.63
Share Capital
22.66
22.89
23.14
Total Reserves
426.98
363.89
312.49
Non-Current Liabilities
7.30
9.07
14.37
Secured Loans
1.88
3.93
9.05
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.03
0.00
0.33
Current Liabilities
123.18
124.74
186.79
Trade Payables
61.02
58.81
37.53
Other Current Liabilities
11.65
14.21
25.77
Short Term Borrowings
0.00
2.77
11.15
Short Term Provisions
50.51
48.95
112.35
Total Liabilities
580.13
520.59
536.79
Net Block
132.16
128.24
134.63
Gross Block
165.91
144.93
194.06
Accumulated Depreciation
33.75
16.69
59.43
Non Current Assets
139.32
139.33
143.87
Capital Work in Progress
1.93
3.91
7.86
Non Current Investment
1.19
1.19
0.04
Long Term Loans & Adv.
4.03
5.95
1.33
Other Non Current Assets
0.00
0.05
0.00
Current Assets
440.82
381.26
392.92
Current Investments
155.02
122.87
96.94
Inventories
96.46
83.48
64.91
Sundry Debtors
103.05
95.24
98.71
Cash & Bank
28.25
22.03
19.29
Other Current Assets
58.03
6.46
8.24
Short Term Loans & Adv.
51.68
51.19
104.83
Net Current Assets
317.63
256.51
206.13
Total Assets
580.14
520.59
536.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
86.82
75.14
70.41
PBT
144.93
119.61
116.87
Adjustment
6.54
10.70
11.57
Changes in Working Capital
-16.97
-8.44
-25.24
Cash after chg. in Working capital
134.50
121.86
103.21
Interest Paid
0.00
0.00
0.00
Tax Paid
-47.68
-46.72
-32.80
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-29.94
-26.45
-33.39
Net Fixed Assets
-18.98
53.22
Net Investments
-32.15
-27.08
Others
21.19
-52.59
Cash from Financing Activity
-49.65
-45.99
-43.78
Net Cash Inflow / Outflow
7.23
2.70
-6.76
Opening Cash & Equivalents
14.88
12.22
20.49
Closing Cash & Equivalent
22.10
14.88
13.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
99.20
84.49
72.53
ROA
17.61%
15.42%
14.38%
ROE
23.17%
22.57%
23.00%
ROCE
34.25%
31.83%
33.27%
Fixed Asset Turnover
3.74
3.07
2.82
Receivable days
62.24
68.03
65.91
Inventory Days
56.48
52.05
43.34
Payable days
51.85
49.06
35.44
Cash Conversion Cycle
66.87
71.02
73.81
Total Debt/Equity
0.01
0.03
0.08
Interest Cover
106.63
86.32
35.33

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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