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%)

Minal Industries Ltd.

Diamond & Jewellery

Rating :
50/99

BSE: 522235 | NSE: Not Listed

NSE BSE
4.89
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4.90
  •  5.10
  •  4.74
  •  4.98
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78
  •  2.10
  •  6.53
  •  0.79

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.84
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 104.81
  • N/A
  • 2.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.42%
  • 10.27%
  • 30.24%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.95
  • -
  • -

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 151.19
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 103.41
  • 107.34
  • 107.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 1.96
  • 1.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 183.82
  • 186.51
  • 186.51

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
6.38
-100.00%
4.74
5.27
-10.06%
5.79
3.45
67.83%
11.71
8.55
36.96%
Expenses
0.00
-0.51
-
8.78
9.79
-10.32%
8.47
5.52
53.44%
12.25
-0.73
-
EBITDA
0.00
6.88
-100.00%
-4.04
-4.52
-
-2.68
-2.08
-
-0.55
9.29
-
EBIDTM
0.00%
107.97%
-85.35%
-85.71%
-46.32%
-60.26%
-4.69%
108.58%
Other Income
0.00
-0.46
-
0.21
0.39
-46.15%
1.45
0.61
137.70%
1.80
1.41
27.66%
Interest
0.00
0.34
-100.00%
0.23
0.15
53.33%
0.26
0.50
-48.00%
0.72
0.20
260.00%
Depreciation
0.00
0.16
-100.00%
0.11
0.13
-15.38%
0.07
0.19
-63.16%
0.20
0.19
5.26%
PBT
0.00
5.93
-100.00%
-4.17
-4.41
-
-1.57
-2.16
-
0.34
10.31
-96.70%
Tax
0.00
0.20
-100.00%
0.14
-0.13
-
0.01
0.08
-87.50%
0.02
-0.07
-
PAT
0.00
5.73
-100.00%
-4.31
-4.29
-
-1.58
-2.23
-
0.31
10.38
-97.01%
PATM
0.00%
89.93%
-90.90%
-81.31%
-27.28%
-64.72%
2.67%
121.45%
EPS
0.00
0.15
-100.00%
-0.11
-0.08
-
-0.04
-0.05
-
0.01
0.26
-96.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
28.62
26.80
28.24
14.00
38.49
40.59
0.01
4.04
0.08
16.32
111.56
Net Sales Growth
-2.22%
-5.10%
101.71%
-63.63%
-5.17%
405800%
-99.75%
4950.0%
-99.51%
-85.37%
 
Cost Of Goods Sold
17.31
13.75
14.85
9.56
33.03
28.29
7.42
4.91
0.04
14.65
108.35
Gross Profit
11.31
13.04
13.39
4.45
5.46
12.30
-7.40
-0.88
0.05
1.67
3.21
GP Margin
39.50%
48.66%
47.42%
31.79%
14.19%
30.30%
-74000%
-21.78%
62.50%
10.23%
2.88%
Total Expenditure
28.99
27.05
28.39
19.41
47.96
41.71
16.51
7.03
0.62
16.24
112.32
Power & Fuel Cost
-
0.67
0.63
0.56
0.80
0.80
0.01
0.01
0.01
0.01
0.01
% Of Sales
-
2.50%
2.23%
4.00%
2.08%
1.97%
100%
0.25%
12.50%
0.06%
0.01%
Employee Cost
-
2.13
2.15
1.29
1.92
1.60
0.03
0.09
0.10
0.08
0.05
% Of Sales
-
7.95%
7.61%
9.21%
4.99%
3.94%
300%
2.23%
125.00%
0.49%
0.04%
Manufacturing Exp.
-
5.70
5.81
3.36
5.23
5.59
0.01
0.01
0.02
0.06
0.11
% Of Sales
-
21.27%
20.57%
24.00%
13.59%
13.77%
100%
0.25%
25.00%
0.37%
0.10%
General & Admin Exp.
-
1.54
1.21
0.89
1.34
1.76
0.61
0.68
0.38
0.56
0.55
% Of Sales
-
5.75%
4.28%
6.36%
3.48%
4.34%
6100%
16.83%
475.00%
3.43%
0.49%
Selling & Distn. Exp.
-
2.87
3.65
3.08
5.55
3.66
0.01
0.02
0.01
0.03
0.01
% Of Sales
-
10.71%
12.92%
22.00%
14.42%
9.02%
100%
0.50%
12.50%
0.18%
0.01%
Miscellaneous Exp.
-
0.39
0.09
0.67
0.08
0.01
8.44
1.31
0.06
0.86
0.01
% Of Sales
-
1.46%
0.32%
4.79%
0.21%
0.02%
84400%
32.43%
75.00%
5.27%
2.91%
EBITDA
-0.39
-0.25
-0.15
-5.41
-9.47
-1.12
-16.50
-2.99
-0.54
0.08
-0.76
EBITDA Margin
-1.36%
-0.93%
-0.53%
-38.64%
-24.60%
-2.76%
-165000%
-74.01%
-675.00%
0.49%
-0.68%
Other Income
3.00
2.34
2.30
1.28
1.35
1.43
7.51
0.01
0.23
0.01
1.04
Interest
1.55
1.70
0.41
0.27
0.46
0.51
0.01
0.02
0.01
0.01
0.05
Depreciation
0.54
0.68
0.73
0.75
0.78
-0.86
0.07
0.15
0.05
0.07
0.07
PBT
0.53
-0.30
0.99
-5.15
-9.35
0.66
-9.07
-3.16
-0.37
0.01
0.16
Tax
0.37
0.02
0.33
-0.37
-0.04
0.33
0.04
-0.06
0.01
0.05
0.09
Tax Rate
69.81%
-6.67%
33.33%
7.18%
0.54%
50.00%
-0.44%
1.90%
-2.70%
500.00%
56.25%
PAT
0.15
0.31
0.40
-2.09
-5.10
0.06
-9.11
-3.09
-0.39
-0.04
0.07
PAT before Minority Interest
0.07
-0.32
0.66
-4.78
-7.42
0.33
-9.11
-3.09
-0.39
-0.04
0.07
Minority Interest
-0.08
0.63
-0.26
2.69
2.32
-0.27
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.52%
1.16%
1.42%
-14.93%
-13.25%
0.15%
-91100%
-76.49%
-487.50%
-0.25%
0.06%
PAT Growth
106.67%
-22.50%
-
-
-
-
-
-
-
-
 
EPS
0.01
0.02
0.02
-0.11
-0.27
0.00
-0.47
-0.16
-0.02
0.00
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
54.77
53.65
53.06
55.22
60.09
93.16
100.38
102.31
99.80
98.11
Share Capital
38.38
38.38
38.38
38.38
38.38
38.38
38.38
38.38
38.38
14.38
Total Reserves
16.39
15.27
14.68
16.84
21.71
54.78
62.00
63.93
61.42
59.73
Non-Current Liabilities
1.57
1.35
1.04
1.88
0.27
0.15
0.15
0.16
0.14
0.13
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
0.66
0.50
0.30
0.38
0.17
0.00
0.00
0.00
0.00
0.00
Current Liabilities
21.25
10.33
21.88
22.27
31.38
8.96
530.97
510.19
466.61
439.22
Trade Payables
8.25
1.39
2.27
1.44
8.99
8.45
530.42
509.49
465.87
438.80
Other Current Liabilities
1.78
0.61
0.61
1.77
1.57
0.16
0.17
0.12
0.15
0.21
Short Term Borrowings
10.92
8.11
18.97
19.01
20.76
0.35
0.35
0.40
0.41
0.07
Short Term Provisions
0.31
0.22
0.04
0.05
0.06
0.00
0.04
0.18
0.18
0.14
Total Liabilities
84.24
72.69
83.02
88.99
103.68
102.27
631.50
612.66
566.55
537.46
Net Block
4.19
4.48
5.02
5.75
4.47
1.15
1.22
1.32
1.37
1.43
Gross Block
19.93
19.50
19.30
19.37
17.77
2.49
2.49
2.49
2.49
2.49
Accumulated Depreciation
15.73
15.02
14.28
13.62
13.30
1.34
1.27
1.17
1.12
1.05
Non Current Assets
8.40
8.43
12.73
7.60
4.72
13.55
22.00
22.19
27.27
27.34
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
0.00
0.00
0.00
0.00
0.00
12.16
20.59
20.68
25.71
25.72
Long Term Loans & Adv.
0.14
0.20
0.30
0.31
0.11
0.24
0.19
0.19
0.19
0.19
Other Non Current Assets
4.07
3.75
7.41
1.53
0.15
0.00
0.00
0.00
0.00
0.00
Current Assets
75.84
64.25
70.30
81.39
98.96
88.73
609.50
590.47
539.29
510.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
62.43
49.16
60.31
64.48
65.48
14.52
21.90
22.40
22.43
37.08
Sundry Debtors
9.23
12.26
6.03
13.66
25.39
56.02
568.95
547.90
496.28
452.12
Cash & Bank
0.46
0.64
1.43
0.46
5.53
0.26
0.28
0.47
0.68
0.73
Other Current Assets
3.72
0.05
0.81
0.17
2.56
17.93
18.36
19.70
19.89
20.20
Short Term Loans & Adv.
1.97
2.14
1.73
2.62
2.55
17.92
18.35
19.69
19.87
20.19
Net Current Assets
54.59
53.93
48.41
59.12
67.58
79.77
78.53
80.27
72.68
70.91
Total Assets
84.24
72.68
83.03
88.99
103.68
102.28
631.50
612.66
566.56
537.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 16
Mar 13
Mar 12
Mar 10
Mar 09
Cash From Operating Activity
-2.56
-17.50
4.90
-3.30
1.98
-10.46
-1.85
-18.64
0.00
0.00
PBT
-0.30
0.99
-5.15
-7.46
0.66
-9.07
0.01
0.16
0.00
0.00
Adjustment
-0.06
2.42
1.03
0.66
-2.33
-0.03
0.33
0.95
0.00
0.00
Changes in Working Capital
-2.17
-21.24
9.25
3.50
3.72
-1.31
-2.15
-19.75
0.00
0.00
Cash after chg. in Working capital
-2.53
-17.83
5.14
-3.30
2.05
-10.42
-1.81
-18.64
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
0.33
-0.23
0.00
-0.07
-0.04
-0.04
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
1.30
29.57
-5.77
0.35
-0.26
8.54
-0.26
-9.66
0.00
0.00
Net Fixed Assets
0.00
0.00
0.00
0.51
0.06
0.00
0.00
-0.02
0.00
Net Investments
0.00
0.00
6.02
-0.01
0.02
13.56
0.00
-20.39
-1.43
Others
1.30
29.57
-11.79
-0.15
-0.34
-5.02
-0.26
10.75
1.43
Cash from Financing Activity
1.10
-12.87
1.84
-2.13
0.54
1.90
2.06
28.40
0.00
0.00
Net Cash Inflow / Outflow
-0.15
-0.79
0.97
-5.08
2.25
-0.03
-0.05
0.10
0.00
0.00
Opening Cash & Equivalents
0.62
1.41
0.44
5.52
3.26
0.28
0.73
0.63
0.00
0.00
Closing Cash & Equivalent
0.46
0.62
1.41
0.44
5.52
0.26
0.68
0.73
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
2.85
2.79
2.76
2.88
3.13
4.85
5.23
5.33
5.20
10.31
ROA
-0.41%
0.85%
-5.55%
-7.70%
0.32%
-2.48%
-0.50%
-0.07%
-0.01%
0.02%
ROE
-0.59%
1.24%
-8.83%
-12.87%
0.43%
-9.42%
-3.05%
-0.38%
-0.04%
0.16%
ROCE
2.20%
2.10%
-6.68%
-9.03%
1.35%
-9.33%
-3.08%
-0.35%
0.02%
0.36%
Fixed Asset Turnover
1.36
1.46
0.72
2.07
4.01
0.01
1.62
0.03
6.57
45.03
Receivable days
146.35
118.22
256.56
185.15
365.97
0.00
0.00
0.00
0.00
849.23
Inventory Days
759.99
707.54
1626.29
616.24
359.66
0.00
2002.96
0.00
665.60
68.73
Payable days
127.77
44.93
70.81
57.62
73.61
0.00
0.00
0.00
0.00
641.90
Cash Conversion Cycle
778.57
780.83
1812.03
743.77
652.01
0.00
2002.96
0.00
665.60
276.07
Total Debt/Equity
0.20
0.15
0.36
0.34
0.35
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.82
3.41
-18.37
-15.35
2.30
-824.87
-160.51
-24.29
3.21
4.47

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Minal Industries - Quarterly Results
    16th Feb 2024, 18:12 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.