Nifty

:

24180.80

Sensex

:

79402.29

-218.60 (-0.90%)
-662.87 (-0.83%)

Login

Nifty
Sensex

:
:

24180.80
79402.29

-218.60 (-0.90%)
-662.87 (-0.83%)

Master Trust Ltd.

Finance - NBFC

Rating :

N/A

BSE: 511768 | NSE: Not Listed

Watchlist

NSE BSE

836.65

25-Oct-2024

Open
High
Low
Previous Close

865.05
877.75
830
866.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4787
4031217
1035.00
305.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,878.55
15.20
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

573.27
N/A
3.49

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.84
29.70
14.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.76
43.82
13.12

PAT CAGR (%)

10 Years
5 Years
3 Years

27.69
54.42
25.13

P:E (Median)

8 Years
5 Years
3 Years

5.61
5.17
7.68

P:BV (Average)

8 Years
5 Years
3 Years

1.01
1.29
1.86

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-2.09
-1.91
-0.85

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 5.02 4.18 20.10% 7.23 2.27 218.50% 4.25 3.02 40.73% 5.34 2.94 81.63%
Expenses 0.32 0.33 -3.03% 0.37 -0.15 - 0.33 0.26 26.92% 0.27 0.29 -6.90%
EBITDA 4.70 3.85 22.08% 6.86 2.42 183.47% 3.92 2.76 42.03% 5.07 2.65 91.32%
EBIDTM 93.63% 92.11% 94.88% 106.61% 92.24% 91.39% 94.94% 90.14%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 2.25 1.74 29.31% 4.02 1.20 235.00% 2.41 1.39 73.38% 3.11 0.75 314.67%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.01 0.00 0 0.00 0.01 -100.00%
PBT 2.45 2.11 16.11% 2.84 1.22 132.79% 1.50 1.37 9.49% 1.96 1.89 3.70%
Tax 0.01 0.00 0 0.07 0.16 -56.25% 0.04 -1.15 - 0.00 0.04 -100.00%
PAT 2.44 2.11 15.64% 2.77 1.06 161.32% 1.46 2.52 -42.06% 1.96 1.85 5.95%
PATM 48.61% 50.48% 38.31% 46.70% 34.35% 83.44% 36.70% 62.93%
EPS 1.08 0.94 14.89% 1.23 0.47 161.70% 0.65 1.12 -41.96% 0.87 0.82 6.10%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 160.36 92.43 73.49% 164.14 91.05 80.27% 123.66 87.12 41.94% 120.29 81.68 47.27%
Expenses 98.45 55.36 77.84% 95.40 58.39 63.38% 71.10 54.99 29.30% 74.75 51.20 46.00%
EBITDA 61.91 37.07 67.01% 68.74 32.66 110.47% 52.56 32.13 63.59% 45.54 30.48 49.41%
EBIDTM 38.61% 40.11% 41.88% 35.87% 42.50% 36.88% 37.86% 37.32%
Other Income 0.00 0.00 0 0.01 0.01 0.00% 0.00 0.00 0 0.00 0.00 0
Interest 15.44 11.55 33.68% 16.03 10.23 56.70% 14.94 8.43 77.22% 13.98 7.81 79.00%
Depreciation 1.00 0.66 51.52% 0.93 0.85 9.41% 0.98 0.59 66.10% 1.02 0.51 100.00%
PBT 45.47 24.86 82.90% 51.79 21.59 139.88% 36.64 23.11 58.55% 30.54 22.16 37.82%
Tax 10.82 5.72 89.16% 13.92 4.94 181.78% 8.90 4.36 104.13% 7.21 5.11 41.10%
PAT 34.65 19.14 81.03% 37.87 16.65 127.45% 27.74 18.75 47.95% 23.33 17.05 36.83%
PATM 21.61% 20.71% 23.07% 18.29% 22.43% 21.52% 19.39% 20.87%
EPS 15.70 8.80 78.41% 17.34 7.62 127.56% 12.70 8.59 47.85% 10.68 7.81 36.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 21.84 19.89 10.15 11.77 13.95 7.68 8.30 18.60 5.81 11.01 16.90 Net Sales Growth 75.99% 95.96% -13.76% -15.63% 81.64% -7.47% -55.38% 220.14% -47.23% -34.85% 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 21.84 19.89 10.15 11.77 13.95 7.68 8.30 18.60 5.81 11.01 16.90 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1.29 1.30 2.18 2.37 10.18 1.41 1.32 15.78 2.75 6.96 1.98 Power & Fuel Cost - 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% Employee Cost - 1.00 1.02 0.98 0.97 1.08 1.08 1.14 0.87 0.82 0.69 % Of Sales - 5.03% 10.05% 8.33% 6.95% 14.06% 13.01% 6.13% 14.97% 7.45% 4.08% Manufacturing Exp. - 0.23 0.10 0.10 0.10 0.13 0.09 0.10 0.11 0.10 0.10 % Of Sales - 1.16% 0.99% 0.85% 0.72% 1.69% 1.08% 0.54% 1.89% 0.91% 0.59% General & Admin Exp. - 0.07 0.10 0.05 0.05 0.07 0.11 0.14 0.39 0.34 0.31 % Of Sales - 0.35% 0.99% 0.42% 0.36% 0.91% 1.33% 0.75% 6.71% 3.09% 1.83% 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. - 0.00 0.96 1.24 9.06 0.13 0.04 14.40 1.38 5.70 0.00 % Of Sales - 0% 9.46% 10.54% 64.95% 1.69% 0.48% 77.42% 23.75% 51.77% 5.15% EBITDA 20.55 18.59 7.97 9.40 3.77 6.27 6.98 2.82 3.06 4.05 14.92 EBITDA Margin 94.09% 93.46% 78.52% 79.86% 27.03% 81.64% 84.10% 15.16% 52.67% 36.78% 88.28% Other Income 0.00 1.11 0.85 0.01 0.95 0.02 0.00 1.85 0.00 0.00 0.00 Interest 11.79 11.29 4.09 3.81 2.85 5.33 4.85 2.81 2.27 3.71 10.73 Depreciation 0.01 0.00 0.00 0.01 0.01 0.02 0.04 0.07 0.08 0.10 0.15 PBT 8.75 8.41 4.73 5.59 1.86 0.94 2.09 1.79 0.71 0.25 4.05 Tax 0.12 0.11 -0.95 0.01 0.17 0.13 0.24 -0.03 0.12 0.20 0.38 Tax Rate 1.37% 1.31% -20.08% 0.18% 9.14% 13.83% 11.48% -1.68% 16.90% 80.00% 9.38% PAT 8.63 8.30 5.68 5.58 1.69 0.81 1.85 1.83 0.59 0.05 3.67 PAT before Minority Interest 8.63 8.30 5.68 5.58 1.69 0.81 1.85 1.83 0.59 0.05 3.67 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 39.51% 41.73% 55.96% 47.41% 12.11% 10.55% 22.29% 9.84% 10.15% 0.45% 21.72% PAT Growth 14.46% 46.13% 1.79% 230.18% 108.64% -56.22% 1.09% 210.17% 1,080.00% -98.64% EPS 3.84 3.69 2.52 2.48 0.75 0.36 0.82 0.81 0.26 0.02 1.63

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 568.45 498.62 336.93 331.37 224.80 135.86 134.46 160.05 110.98 103.62 114.61 Net Sales Growth 61.36% 47.99% 1.68% 47.41% 65.46% 1.04% -15.99% 44.22% 7.10% -9.59% 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 568.45 498.62 336.93 331.37 224.80 135.86 134.46 160.05 110.98 103.62 114.61 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 339.70 296.61 219.40 222.31 162.36 103.03 101.22 126.96 84.89 82.05 81.32 Power & Fuel Cost - 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% Employee Cost - 86.21 56.44 69.40 53.31 37.32 33.58 28.50 20.52 17.36 19.35 % Of Sales - 17.29% 16.75% 20.94% 23.71% 27.47% 24.97% 17.81% 18.49% 16.75% 16.88% Manufacturing Exp. - 108.18 81.19 75.80 50.38 36.58 39.15 45.59 38.43 34.50 36.98 % Of Sales - 21.70% 24.10% 22.87% 22.41% 26.92% 29.12% 28.48% 34.63% 33.29% 32.27% General & Admin Exp. - 97.01 80.80 75.83 47.63 28.56 28.44 30.59 22.96 21.10 20.70 % Of Sales - 19.46% 23.98% 22.88% 21.19% 21.02% 21.15% 19.11% 20.69% 20.36% 18.06% 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. - 5.20 0.97 1.28 11.04 0.57 0.04 22.27 2.98 9.09 0.00 % Of Sales - 1.04% 0.29% 0.39% 4.91% 0.42% 0.03% 13.91% 2.69% 8.77% 3.75% EBITDA 228.75 202.01 117.53 109.06 62.44 32.83 33.24 33.09 26.09 21.57 33.29 EBITDA Margin 40.24% 40.51% 34.88% 32.91% 27.78% 24.16% 24.72% 20.67% 23.51% 20.82% 29.05% Other Income 0.01 1.91 2.52 0.00 0.95 0.00 1.00 1.85 0.00 0.00 0.00 Interest 60.39 56.50 32.72 35.16 19.16 17.79 13.23 19.12 15.40 14.46 19.11 Depreciation 3.93 3.59 2.62 1.97 1.31 1.60 1.48 2.81 1.91 1.82 4.46 PBT 164.44 143.83 84.70 71.93 42.90 13.44 19.53 13.01 8.78 5.30 9.72 Tax 40.85 35.75 18.81 16.75 8.53 1.13 2.79 2.93 2.94 1.71 0.28 Tax Rate 24.84% 24.86% 22.21% 23.29% 19.88% 8.41% 14.29% 22.52% 33.49% 32.26% 2.88% PAT 123.59 108.08 65.89 55.17 34.37 12.31 16.62 10.05 5.82 3.56 9.38 PAT before Minority Interest 123.59 108.08 65.89 55.17 34.37 12.31 16.74 10.08 5.83 3.59 9.44 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 -0.12 -0.03 -0.01 -0.03 -0.06 PAT Margin 21.74% 21.68% 19.56% 16.65% 15.29% 9.06% 12.36% 6.28% 5.24% 3.44% 8.18% PAT Growth 72.64% 64.03% 19.43% 60.52% 179.20% -25.93% 65.37% 72.68% 63.48% -62.05% EPS 54.93 48.04 29.28 24.52 15.28 5.47 7.39 4.47 2.59 1.58 4.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 414.27 304.81 252.32 218.65 183.80 177.59 76.24 75.53 74.94 74.89 Share Capital 10.92 10.92 10.92 10.92 10.92 10.92 10.92 10.92 10.92 10.92 Total Reserves 378.41 293.89 241.40 207.73 172.88 166.67 65.32 64.61 64.01 63.97 Non-Current Liabilities -2.51 -4.43 39.21 31.45 22.27 20.48 -0.11 -0.09 -0.06 -0.04 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 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 83.58 44.73 27.97 42.46 49.76 67.04 42.70 36.72 62.25 77.38 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 1.10 2.63 0.64 1.57 8.82 17.58 5.57 10.71 11.18 11.00 Short Term Borrowings 82.17 41.76 26.85 40.52 31.22 36.85 35.63 25.75 50.87 66.18 Short Term Provisions 0.32 0.35 0.48 0.37 9.72 12.60 1.50 0.26 0.21 0.20 Total Liabilities 495.34 345.11 319.50 292.56 255.83 265.11 118.83 112.16 137.13 152.23 Net Block 0.13 0.13 0.14 0.16 0.17 0.19 0.23 0.28 0.35 0.44 Gross Block 1.04 1.04 1.11 1.20 1.20 1.35 1.35 1.34 1.32 1.31 Accumulated Depreciation 0.91 0.91 0.97 1.04 1.03 1.16 1.12 1.06 0.97 0.88 Non Current Assets 338.46 256.57 227.78 206.97 173.76 165.75 32.92 19.43 22.47 24.25 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 334.04 253.31 225.25 206.13 172.54 164.69 32.06 18.51 19.66 20.64 Long Term Loans & Adv. 3.64 2.27 0.91 0.69 1.05 0.87 0.63 0.64 2.46 3.18 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 156.88 88.55 91.71 85.59 82.07 99.36 85.92 92.73 114.66 127.97 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.75 8.45 9.67 1.32 4.95 8.80 3.98 4.29 5.77 8.71 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 25.78 2.05 26.38 2.11 2.40 2.42 2.43 2.71 2.01 2.56 Other Current Assets 123.36 0.04 0.25 0.11 74.73 88.14 79.51 85.74 106.88 116.71 Short Term Loans & Adv. 122.83 78.01 55.42 82.05 74.60 88.09 79.44 85.68 106.77 116.61 Net Current Assets 73.30 43.81 63.74 43.12 32.31 32.32 43.21 56.01 52.40 50.60 Total Assets 495.34 345.12 319.49 292.56 255.83 265.11 118.84 112.16 137.13 152.22

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 504.26 365.01 299.84 255.56 214.23 206.67 185.42 176.68 170.86 167.31 Share Capital 10.92 10.92 10.92 10.92 10.92 10.92 10.92 10.92 10.92 10.92 Total Reserves 468.40 354.09 288.92 244.64 203.31 195.75 174.50 165.76 159.94 156.38 Non-Current Liabilities 77.32 68.98 64.71 58.21 46.24 38.25 46.13 59.92 46.01 43.30 Secured Loans 1.26 1.74 1.75 0.63 0.92 1.10 0.49 0.25 0.14 0.21 Unsecured Loans 78.48 71.55 63.45 55.86 47.28 39.74 45.91 59.67 45.68 42.63 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1,199.10 792.84 662.70 471.87 293.76 325.44 258.48 226.59 209.86 206.30 Trade Payables 1,032.98 666.55 601.88 400.67 196.96 250.09 213.21 198.80 138.58 80.15 Other Current Liabilities 49.48 36.40 28.41 29.89 30.63 33.83 20.63 11.54 30.12 27.91 Short Term Borrowings 107.68 88.94 31.50 38.57 55.38 28.25 22.16 14.54 39.12 96.37 Short Term Provisions 8.96 0.95 0.90 2.74 10.79 13.27 2.48 1.71 2.04 1.88 Total Liabilities 1,782.31 1,228.46 1,027.25 785.64 555.48 571.61 491.16 464.29 427.82 417.97 Net Block 15.30 13.82 11.88 9.95 10.22 10.34 8.21 8.98 10.03 11.39 Gross Block 47.66 43.18 39.06 35.70 35.45 34.32 30.72 28.88 28.04 27.63 Accumulated Depreciation 32.36 29.36 27.19 25.75 25.22 23.98 22.50 19.90 18.02 16.24 Non Current Assets 48.81 40.32 38.49 41.72 48.20 56.38 34.90 41.66 41.34 42.19 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 14.62 6.09 6.69 22.68 26.78 39.58 20.70 24.83 22.52 18.20 Long Term Loans & Adv. 12.41 12.04 10.93 9.10 11.20 6.47 5.99 7.86 8.79 12.60 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,733.50 1,188.14 988.77 743.92 507.27 515.23 456.26 422.62 386.48 375.78 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 22.81 16.89 31.58 12.06 19.46 26.91 21.53 13.78 15.89 33.70 Sundry Debtors 124.97 49.61 55.71 65.92 35.13 91.44 114.30 86.16 86.81 100.67 Cash & Bank 1,492.70 1,014.90 835.53 576.27 328.23 295.17 232.72 228.05 174.33 120.05 Other Current Assets 93.02 25.63 10.93 20.15 124.45 101.71 87.71 94.64 109.45 121.36 Short Term Loans & Adv. 72.81 81.11 55.02 69.50 74.97 80.11 87.08 93.80 108.41 120.60 Net Current Assets 534.40 395.30 326.07 272.05 213.51 189.79 197.78 196.03 176.62 169.48 Total Assets 1,782.31 1,228.46 1,027.26 785.64 555.47 571.61 491.16 464.28 427.82 417.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 1.04 -1.59 -31.18 -2.57 -2.48 2.27 2.69 -0.90 -6.94 -3.32 PBT 8.41 4.73 5.59 1.86 0.94 2.09 1.79 0.71 0.25 4.05 Adjustment -0.40 -0.61 -15.77 -2.89 -6.00 -0.02 -12.48 -0.24 -4.30 -1.14 Changes in Working Capital -6.88 -5.65 -21.00 -1.38 2.72 0.43 13.38 -1.22 -2.65 -5.87 Cash after chg. in Working capital 1.13 -1.53 -31.18 -2.41 -2.34 2.51 2.69 -0.75 -6.71 -2.96 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.09 -0.06 0.00 -0.16 -0.14 -0.24 0.01 -0.14 -0.23 -0.36 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 -26.00 1.61 31.13 2.57 2.49 -1.18 -2.97 1.59 6.39 4.40 Net Fixed Assets 0.00 0.07 0.09 0.00 0.15 0.00 -0.01 -0.02 -0.01 0.08 Net Investments -80.73 -28.06 -19.12 -33.59 -7.85 -132.63 -13.55 1.15 0.98 2.50 Others 54.73 29.60 50.16 36.16 10.19 131.45 10.59 0.46 5.42 1.82 Cash from Financing Activity 24.94 0.00 0.00 0.00 0.00 -1.11 0.00 0.00 0.00 -1.09 Net Cash Inflow / Outflow -0.02 0.02 -0.05 0.00 0.01 -0.02 -0.27 0.70 -0.55 -0.01 Opening Cash & Equivalents 0.03 0.01 0.05 0.05 2.31 2.33 2.71 2.01 2.56 2.56 Closing Cash & Equivalent 0.01 0.03 0.01 0.05 2.32 2.31 2.43 2.71 2.01 2.56

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 457.87 176.82 -15.34 -24.48 14.12 82.00 -2.35 51.63 53.63 -7.68 PBT 143.83 84.70 71.93 42.90 13.44 19.53 13.01 8.78 5.30 9.72 Adjustment 6.91 -2.01 -18.40 -6.77 -6.81 -0.20 -4.50 -3.56 -2.36 3.29 Changes in Working Capital 340.07 113.94 -52.29 -54.50 8.72 65.36 -7.65 49.54 52.77 -19.26 Cash after chg. in Working capital 490.81 196.63 1.24 -18.37 15.35 84.68 0.86 54.75 55.71 -6.26 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -32.94 -19.82 -16.57 -6.11 -1.23 -2.68 -3.21 -3.12 -2.08 -1.42 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 -492.59 -163.96 5.99 11.71 18.97 -18.25 7.02 2.08 0.65 29.49 Net Fixed Assets 0.00 0.07 0.09 0.00 0.15 0.00 -0.01 -0.02 -0.01 0.08 Net Investments -80.73 -28.06 -19.12 -33.59 -7.85 -132.63 -13.55 1.15 0.98 2.50 Others -411.86 -135.97 25.02 45.30 26.67 114.38 20.58 0.95 -0.32 26.91 Cash from Financing Activity 24.94 0.00 0.00 0.00 0.00 -1.31 0.00 0.00 0.00 -1.17 Net Cash Inflow / Outflow -9.79 12.86 -9.35 -12.77 33.09 62.45 4.67 53.71 54.28 20.64 Opening Cash & Equivalents 19.48 6.62 15.97 28.73 295.06 232.61 228.05 174.33 120.05 99.41 Closing Cash & Equivalent 9.69 19.48 6.62 15.97 328.14 295.06 232.72 228.05 174.33 120.05

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 178.83 140.03 115.93 100.43 84.40 81.55 34.96 34.64 34.33 34.29 ROA 1.98% 1.71% 1.82% 0.62% 0.31% 0.96% 1.58% 0.47% 0.03% 2.24% ROE 2.39% 2.04% 2.37% 0.84% 0.45% 1.46% 2.41% 0.79% 0.06% 5.04% ROCE 4.68% 2.82% 3.50% 1.99% 2.92% 4.26% 4.32% 2.63% 2.97% 9.78% Fixed Asset Turnover 19.07 9.42 10.19 11.66 6.03 6.15 13.84 4.36 8.34 12.51 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 148.56 325.57 170.43 82.00 326.45 280.89 81.06 315.85 240.04 157.58 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 148.56 325.57 170.43 82.00 326.45 280.89 81.06 315.85 240.04 157.58 Total Debt/Equity 0.21 0.14 0.11 0.19 0.17 0.21 0.47 0.34 0.68 0.89 Interest Cover 1.75 2.16 2.47 1.65 1.18 1.43 1.64 1.31 1.07 1.38

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 220.19 167.70 137.78 117.40 98.39 94.92 85.15 81.14 78.43 76.78 ROA 7.18% 5.84% 6.09% 5.13% 2.18% 3.15% 2.11% 1.31% 0.85% 2.18% ROE 25.62% 19.83% 19.88% 14.65% 5.86% 8.55% 5.57% 3.36% 2.13% 5.82% ROCE 32.88% 25.43% 28.68% 18.58% 10.53% 12.37% 12.72% 9.54% 7.03% 9.78% Fixed Asset Turnover 10.98 8.19 8.86 6.32 3.89 4.14 5.37 3.90 3.72 4.31 Receivable days 63.90 57.05 66.99 82.05 170.02 279.25 228.59 284.43 330.20 311.38 Inventory Days 14.53 26.25 24.04 25.59 62.29 65.75 40.26 48.79 87.35 102.67 Payable days 0.00 0.00 0.00 0.00 0.00 1139.35 977.35 1011.29 743.65 581.66 Cash Conversion Cycle 78.43 83.30 91.03 107.63 232.31 -794.35 -708.50 -678.06 -326.10 -167.60 Total Debt/Equity 0.39 0.44 0.32 0.37 0.48 0.33 0.37 0.42 0.50 0.83 Interest Cover 3.55 3.59 3.05 3.24 1.76 2.48 1.68 1.57 1.37 1.51

Top Investors:

g.s. auto leasing limited

share india algoplus private limited

share india securities limited . inv

investor education and protection fund (iepf)

Annual Reports:

News Update:

Master Trust - Quarterly Results
7th Aug 2024, 16:42 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.

Feedback