Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Construction - Real Estate

Rating :
N/A

BSE: 532991 | NSE: MVL

0.25
0.05 (25.00%)
13-Dec-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.20
  •  0.25
  •  0.20
  •  0.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  258846
  •  0.65
  •  0.60
  •  0.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13.83
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 241.18
  • N/A
  • 0.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.59%
  • 24.39%
  • 14.16%
  • FII
  • DII
  • Others
  • 4.82%
  • 0.19%
  • 0.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -73.61
  • -80.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -37.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.42
  • 1.06
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 0.23
  • 0.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 103.11
  • 2.50
  • -31.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
0.20
0.32
-37.50%
0.22
0.42
-47.62%
-0.78
0.88
-
0.16
2.77
-94.22%
Expenses
1.12
1.55
-27.74%
1.48
2.27
-34.80%
17.64
2.26
680.53%
1.68
3.67
-54.22%
EBITDA
-0.92
-1.23
-
-1.25
-1.86
-
-18.43
-1.38
-
-1.53
-0.90
-
EBIDTM
-472.31%
-382.24%
-562.78%
-445.56%
2,350.51%
-156.85%
-978.21%
-32.45%
Other Income
0.00
0.00
0.00
0.05
0.62
-91.94%
-0.59
0.80
-
0.00
0.00
0.00
Interest
0.00
0.02
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
-100.00%
Depreciation
0.14
0.12
16.67%
0.14
0.11
27.27%
0.16
0.11
45.45%
0.16
0.12
33.33%
PBT
-1.06
-1.36
-
-1.35
-1.35
-
-19.18
-0.69
-
-1.69
-1.06
-
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
-1.06
-1.36
-
-1.35
-1.35
-
-19.18
-0.69
-
-1.69
-1.06
-
PATM
-543.59%
-423.36%
-604.93%
-323.98%
2,446.56%
-78.77%
-1,084.62%
-38.31%
EPS
-0.02
-0.02
-
-0.02
-0.02
-
-0.31
-0.01
-
-0.03
-0.02
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Dec 10
Dec 09
Dec 08
Net Sales
-0.20
0.09
4.86
13.01
39.09
70.27
82.44
165.78
193.58
178.06
120.26
Net Sales Growth
-104.56%
-98.15%
-62.64%
-66.72%
-44.37%
-14.76%
-50.27%
-14.36%
8.72%
48.06%
 
Cost Of Goods Sold
19.41
19.82
3.31
7.82
10.90
32.26
66.52
127.56
150.57
141.85
94.49
Gross Profit
-19.61
-19.73
1.55
5.19
28.19
38.01
15.91
38.21
43.02
36.21
25.78
GP Margin
9,803.50%
-21922.22%
31.89%
39.89%
72.12%
54.09%
19.30%
23.05%
22.22%
20.34%
21.44%
Total Expenditure
21.92
23.22
11.36
20.16
27.75
56.51
78.51
135.92
158.87
149.04
106.12
Power & Fuel Cost
-
0.14
0.14
0.22
0.20
0.34
0.04
0.04
0.03
0.03
0.02
% Of Sales
-
155.56%
2.88%
1.69%
0.51%
0.48%
0.05%
0.02%
0.02%
0.02%
0.02%
Employee Cost
-
2.04
2.96
4.23
5.15
4.22
4.76
2.49
2.46
2.18
1.86
% Of Sales
-
2266.67%
60.91%
32.51%
13.17%
6.01%
5.77%
1.50%
1.27%
1.22%
1.55%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
3.36
5.14
7.04
7.30
7.63
5.23
3.96
4.40
3.77
3.12
% Of Sales
-
3733.33%
105.76%
54.11%
18.67%
10.86%
6.34%
2.39%
2.27%
2.12%
2.59%
Selling & Distn. Exp.
-
0.76
0.72
0.73
3.54
8.40
1.45
1.82
1.39
1.10
1.33
% Of Sales
-
844.44%
14.81%
5.61%
9.06%
11.95%
1.76%
1.10%
0.72%
0.62%
1.11%
Miscellaneous Exp.
-
-2.90
-0.90
0.12
0.66
3.67
0.50
0.05
0.02
0.12
1.33
% Of Sales
-
-3222.22%
-18.52%
0.92%
1.69%
5.22%
0.61%
0.03%
0.01%
0.07%
4.41%
EBITDA
-22.13
-23.13
-6.50
-7.15
11.34
13.76
3.93
29.86
34.71
29.02
14.14
EBITDA Margin
11,065.00%
-25700%
-133.74%
-54.96%
29.01%
19.58%
4.77%
18.01%
17.93%
16.30%
11.76%
Other Income
-0.54
0.12
5.13
3.52
2.60
1.74
2.95
0.41
0.12
0.04
0.13
Interest
0.00
0.03
0.10
0.05
12.56
14.46
5.36
8.70
6.06
3.32
1.66
Depreciation
0.60
0.55
0.48
0.68
0.69
0.51
0.50
0.35
0.33
0.27
0.22
PBT
-23.28
-23.58
-1.94
-4.37
0.69
0.52
1.02
21.21
28.44
25.47
12.39
Tax
0.00
-0.53
0.00
-0.11
0.15
-7.69
-8.66
6.81
9.50
5.04
3.36
Tax Rate
0.00%
33.97%
0.00%
2.52%
21.74%
-1478.85%
-849.02%
32.11%
33.40%
19.79%
27.12%
PAT
-23.28
-1.03
-1.94
-4.26
0.53
8.20
9.68
14.40
18.94
20.43
9.03
PAT before Minority Interest
-23.28
-1.03
-1.94
-4.26
0.53
8.20
9.68
14.40
18.94
20.43
9.03
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11,640.00%
-1144.44%
-39.92%
-32.74%
1.36%
11.67%
11.74%
8.69%
9.78%
11.47%
7.51%
PAT Growth
0.00%
-
-
-
-93.54%
-15.29%
-32.78%
-23.97%
-7.29%
126.25%
 
Unadjusted EPS
-0.38
-0.02
-0.03
-0.07
0.01
0.14
0.16
0.24
0.32
0.68
1.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Dec 10
Dec 09
Dec 08
Shareholder's Funds
162.63
163.64
165.76
170.01
169.59
161.39
151.71
136.64
121.20
86.99
Share Capital
60.12
60.12
60.12
60.12
60.12
60.12
60.12
53.42
53.42
52.76
Total Reserves
102.51
103.52
105.64
109.89
109.47
101.27
91.58
83.21
56.87
34.23
Non-Current Liabilities
118.30
94.85
93.78
87.50
187.11
134.08
187.99
119.26
85.70
43.98
Secured Loans
0.00
0.00
0.00
46.61
155.34
124.37
138.02
110.58
47.29
36.24
Unsecured Loans
24.83
0.00
0.00
0.24
0.59
0.40
0.47
8.31
38.03
7.40
Long Term Provisions
0.28
0.55
0.50
0.54
0.41
0.19
0.13
0.00
0.00
0.00
Current Liabilities
219.77
283.27
282.88
237.43
90.67
93.33
298.47
279.60
141.90
95.28
Trade Payables
0.78
6.38
8.04
12.75
4.15
6.40
187.78
212.03
102.70
39.21
Other Current Liabilities
14.01
18.18
15.94
11.79
8.73
8.78
82.39
42.99
25.03
47.40
Short Term Borrowings
203.27
256.28
256.38
209.96
75.25
58.17
0.00
0.00
0.00
0.00
Short Term Provisions
1.72
2.44
2.52
2.94
2.54
19.97
28.30
24.57
14.18
8.68
Total Liabilities
500.70
541.76
542.42
494.94
447.37
388.80
638.17
535.50
348.80
226.25
Net Block
2.32
1.78
7.75
8.64
9.99
7.81
8.14
7.97
8.09
7.43
Gross Block
5.92
5.04
11.01
11.30
12.03
9.40
9.44
8.93
8.73
7.79
Accumulated Depreciation
3.61
3.26
3.26
2.65
2.04
1.59
1.31
0.96
0.64
0.37
Non Current Assets
272.12
307.58
78.33
114.78
111.12
36.81
37.76
11.56
8.10
7.59
Capital Work in Progress
0.00
1.13
0.85
0.51
0.24
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.57
0.57
0.96
1.68
1.95
11.83
11.92
3.59
0.01
0.16
Long Term Loans & Adv.
268.97
298.29
68.50
103.78
98.58
16.22
16.64
0.00
0.00
0.00
Other Non Current Assets
0.26
5.82
0.26
0.17
0.35
0.96
1.07
0.00
0.00
0.00
Current Assets
228.58
234.18
464.09
380.16
336.26
351.99
600.40
523.93
340.69
218.65
Current Investments
0.00
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
199.44
199.04
144.93
102.65
99.67
96.27
136.97
127.54
91.99
132.88
Sundry Debtors
0.00
0.00
281.48
245.94
221.66
239.76
449.97
294.19
208.35
60.48
Cash & Bank
0.75
1.19
7.20
6.86
7.14
11.87
5.57
6.22
2.61
0.94
Other Current Assets
28.39
0.14
0.00
0.00
7.79
4.09
7.90
95.98
37.74
24.35
Short Term Loans & Adv.
28.36
33.55
30.47
24.71
7.79
4.09
7.90
95.98
37.74
24.35
Net Current Assets
8.81
-49.09
181.21
142.73
245.58
258.66
301.93
244.33
198.79
123.37
Total Assets
500.70
541.76
542.42
494.94
447.38
388.80
638.16
535.50
348.80
226.26

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Dec 10
Dec 09
Dec 08
Cash From Operating Activity
-0.05
-10.16
-2.87
-16.20
-48.16
21.93
-32.38
-24.24
-52.85
-16.58
PBT
-1.03
-2.04
-4.58
0.53
0.52
1.02
21.21
28.44
25.47
17.69
Adjustment
-5.19
-5.22
-2.41
11.45
16.91
3.21
8.69
6.29
3.55
1.75
Changes in Working Capital
6.17
-2.90
3.86
-28.24
-52.01
17.91
-59.01
-56.32
-79.23
-35.35
Cash after chg. in Working capital
-0.05
-10.16
-3.14
-16.26
-34.59
22.15
-29.10
-21.59
-50.21
-15.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-17.82
-8.94
-3.28
0.00
0.00
-0.04
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
0.26
0.06
4.24
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.23
10.16
3.69
2.27
8.65
2.80
-14.49
-3.69
-0.75
-5.06
Net Fixed Assets
0.25
5.69
-0.05
0.46
-2.87
0.04
-0.51
-0.20
-0.94
Net Investments
0.25
0.14
0.73
0.27
9.88
0.09
-8.36
-3.58
0.15
Others
-0.27
4.33
3.01
1.54
1.64
2.67
-5.62
0.09
0.04
Cash from Financing Activity
-0.62
0.28
-0.48
13.08
33.77
-19.08
46.22
27.50
55.26
21.23
Net Cash Inflow / Outflow
-0.44
0.28
0.34
-0.85
-5.75
5.64
-0.66
-0.42
1.67
-0.41
Opening Cash & Equivalents
1.19
0.91
0.57
1.42
7.17
1.53
2.19
2.61
0.94
1.35
Closing Cash & Equivalent
0.75
1.19
0.91
0.57
1.42
7.17
1.53
2.19
2.61
0.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Dec 10
Dec 09
Dec 08
Book Value (Rs.)
2.70
2.72
2.76
2.83
2.82
2.68
2.52
2.56
2.06
1.65
ROA
-0.20%
-0.36%
-0.82%
0.11%
1.96%
1.89%
2.45%
4.28%
7.11%
3.99%
ROE
-0.63%
-1.18%
-2.54%
0.31%
4.96%
6.19%
9.99%
15.34%
20.71%
10.38%
ROCE
-0.38%
-0.44%
-1.02%
3.20%
4.02%
1.93%
10.42%
14.94%
17.08%
10.76%
Fixed Asset Turnover
0.02
0.61
1.17
3.35
6.56
8.75
18.05
21.93
21.56
15.44
Receivable days
0.00
0.00
7399.42
2182.89
1198.42
1526.90
819.21
473.77
275.53
183.56
Inventory Days
0.00
0.00
3473.48
944.51
508.93
516.33
291.18
206.96
230.48
403.31
Payable days
54.08
42.61
71.19
144.10
41.48
477.97
589.97
369.01
177.42
145.45
Cash Conversion Cycle
-54.08
-42.61
10801.71
2983.30
1665.87
1565.26
520.42
311.72
328.58
441.41
Total Debt/Equity
1.40
1.57
1.55
1.51
1.36
1.13
1.10
0.87
0.77
0.50
Interest Cover
-60.42
-19.04
-83.14
1.05
1.04
1.19
3.44
5.69
8.67
8.47

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.