Nifty
Sensex
:
:
24613.00
80716.55
26.30 (0.11%)
51.69 (0.06%)

Finance - Capital Markets

Rating :
52/99

BSE: 511551 | NSE: MONARCH

522.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  527.40
  •  528.00
  •  509.60
  •  518.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23979
  •  124.42
  •  689.95
  •  282.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,906.52
  • 13.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,562.52
  • 0.18%
  • 5.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.92%
  • 16.65%
  • 21.92%
  • FII
  • DII
  • Others
  • 0.52%
  • 0.15%
  • 4.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.26
  • 17.25
  • 15.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.11
  • 37.84
  • 6.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 26.91
  • 20.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.09
  • 14.77
  • 17.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.24
  • 3.38
  • 4.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.65
  • 3.44
  • 6.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
83.95
41.88
100.45%
68.22
39.63
72.14%
75.81
47.53
59.50%
73.57
36.19
103.29%
Expenses
27.68
19.64
40.94%
29.97
32.23
-7.01%
25.72
29.91
-14.01%
24.75
19.19
28.97%
EBITDA
56.27
22.24
153.01%
38.24
7.40
416.76%
50.09
17.62
184.28%
48.82
17.00
187.18%
EBIDTM
67.03%
53.10%
56.06%
18.67%
66.07%
37.07%
66.36%
46.98%
Other Income
1.00
0.53
88.68%
7.27
0.72
909.72%
7.12
3.71
91.91%
4.61
1.49
209.40%
Interest
5.43
1.38
293.48%
4.96
1.68
195.24%
4.12
2.00
106.00%
2.57
1.37
87.59%
Depreciation
0.51
0.34
50.00%
0.51
0.32
59.38%
0.50
0.28
78.57%
0.38
0.27
40.74%
PBT
51.30
21.04
143.82%
40.03
6.12
554.08%
52.59
19.05
176.06%
50.44
16.85
199.35%
Tax
11.24
4.00
181.00%
9.49
1.63
482.21%
14.03
5.04
178.37%
13.42
4.81
179.00%
PAT
40.06
17.03
135.23%
30.54
4.49
580.18%
38.56
14.01
175.23%
37.02
12.04
207.48%
PATM
47.71%
40.67%
44.77%
11.34%
50.86%
29.47%
50.32%
33.27%
EPS
11.83
5.03
135.19%
9.02
1.33
578.20%
11.38
4.51
152.33%
10.93
3.88
181.70%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
301.55
155.92
144.48
102.32
64.89
70.37
88.18
65.26
50.95
56.87
37.69
Net Sales Growth
82.50%
7.92%
41.20%
57.68%
-7.79%
-20.20%
35.12%
28.09%
-10.41%
50.89%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
301.55
155.92
144.48
102.32
64.89
70.37
88.18
65.26
50.95
56.87
37.69
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
108.12
97.25
79.27
60.28
58.13
58.58
65.54
49.99
42.21
43.38
33.13
Power & Fuel Cost
-
0.76
0.66
0.65
0.87
1.00
1.03
0.96
0.94
0.99
1.05
% Of Sales
-
0.49%
0.46%
0.64%
1.34%
1.42%
1.17%
1.47%
1.84%
1.74%
2.79%
Employee Cost
-
48.49
33.71
25.68
25.96
25.54
24.68
17.32
14.90
14.60
12.58
% Of Sales
-
31.10%
23.33%
25.10%
40.01%
36.29%
27.99%
26.54%
29.24%
25.67%
33.38%
Manufacturing Exp.
-
33.27
35.42
24.78
20.86
23.83
30.52
24.63
18.27
21.30
14.48
% Of Sales
-
21.34%
24.52%
24.22%
32.15%
33.86%
34.61%
37.74%
35.86%
37.45%
38.42%
General & Admin Exp.
-
11.84
9.15
9.05
5.60
6.27
6.68
7.12
8.04
5.93
5.32
% Of Sales
-
7.59%
6.33%
8.84%
8.63%
8.91%
7.58%
10.91%
15.78%
10.43%
14.12%
Selling & Distn. 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%
Miscellaneous Exp.
-
3.65
0.99
0.77
5.70
2.94
3.66
0.91
1.00
1.56
0.00
% Of Sales
-
2.34%
0.69%
0.75%
8.78%
4.18%
4.15%
1.39%
1.96%
2.74%
1.96%
EBITDA
193.42
58.67
65.21
42.04
6.76
11.79
22.64
15.27
8.74
13.49
4.56
EBITDA Margin
64.14%
37.63%
45.13%
41.09%
10.42%
16.75%
25.67%
23.40%
17.15%
23.72%
12.10%
Other Income
20.00
6.14
10.28
0.90
5.55
7.84
6.69
7.82
2.51
2.95
4.30
Interest
17.08
5.76
2.05
2.35
7.86
4.78
6.85
6.14
7.85
7.18
7.31
Depreciation
1.90
1.12
0.99
0.91
0.88
0.93
0.90
1.32
3.58
3.83
3.55
PBT
194.36
57.93
72.44
39.68
3.57
13.92
21.59
15.64
-0.19
5.43
-2.00
Tax
48.18
14.95
18.12
10.48
1.27
1.89
2.65
2.08
-0.74
1.76
-1.45
Tax Rate
24.79%
25.81%
25.11%
30.09%
36.08%
12.65%
12.31%
14.31%
274.07%
32.59%
38.26%
PAT
146.18
42.97
54.05
24.35
2.25
13.05
18.88
12.46
0.47
3.65
-2.35
PAT before Minority Interest
146.18
42.97
54.05
24.35
2.25
13.05
18.88
12.46
0.47
3.65
-2.35
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
48.48%
27.56%
37.41%
23.80%
3.47%
18.54%
21.41%
19.09%
0.92%
6.42%
-6.24%
PAT Growth
207.29%
-20.50%
121.97%
982.22%
-82.76%
-30.88%
51.52%
2,551.06%
-87.12%
-
 
EPS
43.12
12.68
15.94
7.18
0.66
3.85
5.57
3.68
0.14
1.08
-0.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
225.94
167.94
107.83
82.10
80.20
68.40
44.16
41.90
41.41
39.56
Share Capital
33.87
31.05
31.05
31.05
31.05
31.05
30.31
30.31
30.31
30.31
Total Reserves
188.98
131.51
76.78
51.05
49.15
37.35
13.85
11.59
11.09
9.25
Non-Current Liabilities
3.43
3.39
2.87
-1.61
-4.28
-0.28
2.63
-0.40
-1.35
-2.61
Secured Loans
0.35
0.61
0.85
0.53
0.12
0.18
0.24
0.06
0.09
0.05
Unsecured Loans
1.93
1.93
1.93
1.93
0.00
2.75
3.22
0.00
0.00
0.00
Long Term Provisions
2.26
2.04
1.76
1.55
1.51
1.26
1.14
1.50
1.29
0.16
Current Liabilities
381.69
474.86
297.25
379.33
148.65
129.29
171.23
106.83
108.06
107.81
Trade Payables
325.13
412.92
277.23
352.76
104.98
93.44
148.41
47.02
76.06
68.31
Other Current Liabilities
54.03
45.17
16.33
16.55
16.15
18.72
5.21
1.40
2.59
5.58
Short Term Borrowings
0.30
14.24
0.51
8.96
26.23
13.05
14.83
55.41
25.93
30.33
Short Term Provisions
2.23
2.53
3.18
1.06
1.28
4.08
2.78
2.99
3.48
3.59
Total Liabilities
611.06
646.19
407.95
459.82
224.57
197.41
218.02
148.33
148.12
144.76
Net Block
8.20
5.28
5.17
4.00
3.03
2.96
3.02
4.23
6.88
11.56
Gross Block
14.70
10.66
9.61
7.66
6.22
9.11
4.14
30.35
29.51
31.04
Accumulated Depreciation
6.50
5.38
4.44
3.66
3.19
6.16
1.12
26.12
22.63
19.47
Non Current Assets
49.57
33.02
30.74
157.37
42.34
56.26
58.09
39.54
44.79
33.90
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.11
0.00
0.00
0.00
0.00
Non Current Investment
24.41
11.47
7.61
1.24
1.56
1.71
3.27
3.41
3.39
1.88
Long Term Loans & Adv.
16.97
16.28
17.96
152.14
37.75
51.33
51.80
31.90
34.52
19.70
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.15
0.00
0.00
0.00
0.75
Current Assets
561.49
613.17
377.20
302.46
182.23
141.15
159.94
108.80
103.34
110.87
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
17.42
14.48
2.70
2.76
3.29
3.10
9.81
12.37
7.16
4.76
Sundry Debtors
43.71
42.33
31.40
68.45
77.91
59.40
98.46
59.54
61.04
56.71
Cash & Bank
396.06
502.91
311.55
227.94
94.42
68.55
38.38
23.44
21.78
15.74
Other Current Assets
104.30
4.19
1.01
0.53
6.59
10.10
13.29
13.46
13.35
33.64
Short Term Loans & Adv.
102.79
49.25
30.55
2.77
5.70
9.15
12.40
12.25
12.63
21.22
Net Current Assets
179.80
138.31
79.96
-76.87
33.58
11.86
-11.29
1.97
-4.73
3.06
Total Assets
611.06
646.19
407.94
459.83
224.57
197.41
218.03
148.34
148.13
144.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-20.78
45.06
-234.98
264.46
2.54
36.03
53.31
15.35
11.28
-11.23
PBT
57.93
72.17
34.83
3.17
14.64
21.03
13.28
-0.26
5.43
-2.00
Adjustment
7.96
2.95
7.95
5.13
-0.54
7.63
1.21
7.48
6.24
7.86
Changes in Working Capital
-69.66
-12.43
-274.61
258.04
-4.53
9.68
39.62
7.11
0.94
-15.30
Cash after chg. in Working capital
-3.78
62.68
-231.84
266.34
9.56
38.34
54.10
14.33
12.61
-9.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.00
-17.62
-3.14
-1.88
-7.02
-2.31
-0.78
1.03
-1.31
0.00
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
-0.03
-1.79
Cash From Investing Activity
-17.74
-0.31
125.97
-120.75
-18.82
-2.08
-28.72
-1.68
0.13
12.31
Net Fixed Assets
-4.04
-1.05
-1.95
-1.44
-0.82
-1.34
22.00
-0.84
1.45
-5.58
Net Investments
-12.94
-3.86
-6.37
-5.18
0.14
3.37
0.11
-3.00
-1.45
-1.39
Others
-0.76
4.60
134.29
-114.13
-18.14
-4.11
-50.83
2.16
0.13
19.28
Cash from Financing Activity
-4.72
13.69
-10.39
-22.68
7.89
-9.16
-20.28
-11.87
-5.37
3.29
Net Cash Inflow / Outflow
-43.23
58.44
-119.40
121.03
-8.39
24.79
4.31
1.80
6.04
4.37
Opening Cash & Equivalents
91.02
32.58
151.97
30.94
39.33
14.54
10.14
21.78
15.74
11.37
Closing Cash & Equivalent
47.78
91.02
32.58
151.97
30.94
39.33
14.45
23.58
21.78
15.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
65.80
52.35
34.73
26.44
25.83
22.03
14.57
13.82
13.66
18.24
ROA
6.84%
10.26%
5.61%
0.66%
6.19%
9.09%
6.80%
0.32%
2.49%
-1.72%
ROE
22.30%
39.98%
25.64%
2.77%
17.57%
33.55%
28.95%
1.14%
11.79%
-13.07%
ROCE
30.79%
50.09%
36.26%
11.36%
20.64%
38.62%
25.86%
9.21%
18.32%
7.10%
Fixed Asset Turnover
12.30
14.26
11.85
9.35
9.18
13.31
3.78
1.70
1.88
1.34
Receivable days
100.71
93.13
178.27
411.65
356.15
326.71
441.84
431.92
377.90
645.91
Inventory Days
37.34
21.71
9.75
17.03
16.59
26.72
62.00
69.93
38.25
23.80
Payable days
0.00
0.00
0.00
1702.15
699.68
766.12
798.89
589.95
637.16
930.86
Cash Conversion Cycle
138.04
114.84
188.02
-1273.47
-326.94
-412.68
-295.05
-88.11
-221.01
-261.15
Total Debt/Equity
0.01
0.10
0.03
0.14
0.33
0.23
0.42
1.32
0.63
0.77
Interest Cover
11.05
36.22
15.82
1.45
4.13
4.14
3.37
0.97
1.75
0.48

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.