Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Marble City India Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

50/99

BSE: 531281 | NSE: Not Listed

Watchlist

NSE BSE

108.25

20-Feb-2026

Open
High
Low
Previous Close

102.1
114.9
102.1
109.25

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

1680
181121
114.9
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

269.33
31.88
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

361.96
N/A
3.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.77
5.50
-19.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.48
22.44
12.03

PAT CAGR (%)

10 Years
5 Years
3 Years

14.04
-
45.67

P:E (Median)

8 Years
5 Years
3 Years

6.89
9.56
18.56

P:BV (Average)

8 Years
5 Years
3 Years

2.00
2.24
3.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.73
23.54
26.33

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 16.03 16.65 -3.72% 18.09 10.79 67.66% 20.37 6.21 228.02% 25.36 6.94 265.42%
Expenses 11.40 15.43 -26.12% 12.33 9.71 26.98% 15.18 6.91 119.68% 14.05 7.67 83.18%
EBITDA 4.63 1.22 279.51% 5.76 1.08 433.33% 5.19 -0.71 - 11.31 -0.72 -
EBIDTM 28.86% 7.35% 31.85% 10.03% 25.46% -11.41% 44.59% -10.43%
Other Income 0.62 1.84 -66.30% 0.71 2.42 -70.66% 0.55 0.01 5,400.00% 1.61 1.69 -4.73%
Interest 3.20 2.61 22.61% 3.91 3.12 25.32% 2.94 1.60 83.75% 5.04 2.62 92.37%
Depreciation 0.71 0.24 195.83% 0.74 0.24 208.33% 0.75 0.24 212.50% 2.54 0.28 807.14%
PBT 1.33 0.21 533.33% 1.82 0.14 1,200.00% 2.04 -2.53 - 5.34 -1.93 -
Tax 0.34 0.00 0 0.46 0.00 0 0.51 0.00 0 0.77 -0.52 -
PAT 1.00 0.21 376.19% 1.36 0.14 871.43% 1.53 -2.53 - 4.56 -1.41 -
PATM 6.21% 1.27% 7.53% 1.32% 7.51% -40.80% 17.99% -20.34%
EPS 0.42 0.09 366.67% 0.58 0.06 866.67% 0.65 -1.07 - 1.93 -0.60 -

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 17.97 0.00 0 24.97 10.79 131.42% 19.85 6.21 219.65% 0.00 0.00 0
Expenses 12.48 0.00 0 17.21 9.71 77.24% 13.94 6.91 101.74% 0.00 0.00 0
EBITDA 5.49 0.00 0 7.77 1.08 619.44% 5.91 -0.71 - 0.00 0.00 0
EBIDTM 30.55% 0.00% 31.10% 10.03% 29.76% -11.41% 0.00% 0.00%
Other Income 0.69 0.00 0 0.71 2.42 -70.66% 0.55 0.01 5,400.00% 0.00 0.00 0
Interest 3.44 0.00 0 3.92 3.12 25.64% 2.94 1.60 83.75% 0.00 0.00 0
Depreciation 0.71 0.00 0 0.74 0.24 208.33% 0.75 0.24 212.50% 0.00 0.00 0
PBT 2.02 0.00 0 3.81 0.14 2,621.43% 2.76 -2.53 - 0.00 0.00 0
Tax 0.51 0.00 0 0.96 0.00 0 0.70 0.00 0 0.00 0.00 0
PAT 1.51 0.00 0 2.85 0.14 1,935.71% 2.07 -2.53 - 0.00 0.00 0
PATM 8.42% 0.00% 11.42% 1.32% 10.42% -40.80% 0.00% 0.00%
EPS 0.42 0.00 0 1.08 0.06 1,700.00% 0.82 -2.12 - 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 79.85 59.00 45.89 113.83 74.96 45.15 68.56 74.25 56.08 47.16 63.73 Net Sales Growth 96.72% 28.57% -59.69% 51.85% 66.02% -34.15% -7.66% 32.40% 18.91% -26.00% Cost Of Goods Sold 45.10 35.71 32.92 95.11 57.85 33.37 51.69 53.82 41.40 35.99 49.77 Gross Profit 34.75 23.30 12.97 18.73 17.10 11.78 16.87 20.43 14.68 11.17 13.97 GP Margin 43.52% 39.49% 28.26% 16.45% 22.81% 26.09% 24.61% 27.52% 26.18% 23.69% 21.92% Total Expenditure 52.96 45.71 40.12 106.30 69.13 40.32 62.56 67.42 51.23 43.64 59.63 Power & Fuel Cost - 0.64 0.71 0.68 0.73 0.52 0.68 0.79 0.72 0.58 0.50 % Of Sales - 1.08% 1.55% 0.60% 0.97% 1.15% 0.99% 1.06% 1.28% 1.23% 0.78% Employee Cost - 4.24 2.95 3.50 3.36 2.98 4.24 4.21 2.72 1.61 0.84 % Of Sales - 7.19% 6.43% 3.07% 4.48% 6.60% 6.18% 5.67% 4.85% 3.41% 1.32% Manufacturing Exp. - 1.18 1.13 0.95 1.26 0.83 1.58 2.66 1.89 1.66 1.97 % Of Sales - 2.00% 2.46% 0.83% 1.68% 1.84% 2.30% 3.58% 3.37% 3.52% 3.09% General & Admin Exp. - 1.99 1.24 4.99 4.89 2.02 3.14 3.98 3.11 2.98 2.11 % Of Sales - 3.37% 2.70% 4.38% 6.52% 4.47% 4.58% 5.36% 5.55% 6.32% 3.31% Selling & Distn. Exp. - 1.41 1.09 0.98 0.93 0.49 0.99 1.78 1.25 0.67 4.34 % Of Sales - 2.39% 2.38% 0.86% 1.24% 1.09% 1.44% 2.40% 2.23% 1.42% 6.81% Miscellaneous Exp. - 0.55 0.08 0.10 0.11 0.11 0.25 0.17 0.14 0.14 4.34 % Of Sales - 0.93% 0.17% 0.09% 0.15% 0.24% 0.36% 0.23% 0.25% 0.30% 0.17% EBITDA 26.89 13.29 5.77 7.53 5.83 4.83 6.00 6.83 4.85 3.52 4.10 EBITDA Margin 33.68% 22.53% 12.57% 6.62% 7.78% 10.70% 8.75% 9.20% 8.65% 7.46% 6.43% Other Income 3.49 5.88 5.06 0.23 0.20 0.21 0.29 0.13 0.07 0.10 0.06 Interest 15.09 12.76 10.78 5.76 4.45 4.10 4.48 4.73 3.30 2.38 2.54 Depreciation 4.74 3.25 3.00 0.84 0.76 0.90 0.91 0.92 0.50 0.48 0.57 PBT 10.53 3.16 -2.95 1.17 0.82 0.03 0.90 1.31 1.13 0.76 1.05 Tax 2.08 0.77 -1.17 0.40 0.26 0.07 0.33 0.59 1.01 0.31 0.40 Tax Rate 19.75% 24.37% 39.66% 34.19% 31.71% 233.33% 36.67% 45.04% 89.38% 40.79% 38.10% PAT 8.45 2.38 -1.78 0.77 0.56 -0.04 0.57 0.72 0.12 0.46 0.64 PAT before Minority Interest 8.45 2.38 -1.78 0.77 0.56 -0.04 0.57 0.72 0.12 0.46 0.64 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 10.58% 4.03% -3.88% 0.68% 0.75% -0.09% 0.83% 0.97% 0.21% 0.98% 1.00% PAT Growth 335.38% - - 37.50% - - -20.83% 500.00% -73.91% -28.12% EPS 3.58 1.01 -0.75 0.33 0.24 -0.02 0.24 0.31 0.05 0.19 0.27

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 60.31 25.66 29.55 28.78 28.22 28.26 27.69 12.11 11.99 11.53 Share Capital 11.67 5.97 5.97 5.97 5.97 5.97 5.97 4.62 4.62 4.62 Total Reserves 48.64 19.69 23.58 22.81 22.25 22.29 21.72 7.48 7.36 6.90 Non-Current Liabilities 63.27 64.91 39.17 28.10 20.94 17.60 19.22 18.50 13.13 11.01 Secured Loans 3.23 4.72 4.09 4.23 2.53 0.35 0.66 0.51 0.00 0.00 Unsecured Loans 48.86 48.03 34.75 23.55 18.02 16.78 18.02 17.63 13.33 11.21 Long Term Provisions 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 50.98 47.79 42.53 46.15 47.18 44.08 37.05 26.71 24.89 27.76 Trade Payables 4.65 3.52 12.31 13.51 15.98 11.58 7.85 6.90 3.31 4.85 Other Current Liabilities 6.78 6.30 6.28 8.20 6.65 7.67 6.54 3.08 3.68 4.09 Short Term Borrowings 38.93 37.97 23.65 24.15 24.46 24.50 22.23 16.32 17.63 18.41 Short Term Provisions 0.63 0.00 0.30 0.29 0.10 0.32 0.43 0.41 0.27 0.40 Total Liabilities 174.56 138.36 111.25 103.03 96.34 89.94 83.96 57.32 50.01 50.30 Net Block 22.68 25.83 13.30 9.28 9.72 10.35 11.18 8.83 8.28 8.43 Gross Block 42.35 42.71 22.67 18.01 18.57 18.30 18.22 12.84 11.96 11.95 Accumulated Depreciation 19.66 16.87 9.38 8.73 8.85 7.95 7.05 4.01 3.68 3.52 Non Current Assets 23.43 26.58 13.99 12.95 10.94 10.37 11.20 8.86 8.29 8.44 Capital Work in Progress 0.00 0.00 0.00 2.98 1.22 0.02 0.02 0.03 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Long Term Loans & Adv. 0.75 0.75 0.70 0.69 0.00 0.00 0.00 0.00 0.00 0.00 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 151.13 111.78 97.26 90.07 85.40 79.57 72.75 48.46 41.72 41.86 Current Investments 0.00 0.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 82.45 72.91 65.69 55.49 50.41 52.84 49.25 30.95 23.79 23.95 Sundry Debtors 20.28 11.79 14.72 19.76 22.63 15.58 12.11 10.25 9.45 11.57 Cash & Bank 4.03 5.63 3.66 3.49 2.42 1.32 2.06 0.84 2.13 1.04 Other Current Assets 44.37 8.36 1.25 1.15 9.95 9.83 9.33 6.41 6.34 5.29 Short Term Loans & Adv. 34.64 12.45 11.94 10.18 8.60 8.57 9.02 6.29 6.31 5.11 Net Current Assets 100.15 63.99 54.73 43.93 38.21 35.50 35.70 21.75 16.82 14.10 Total Assets 174.56 138.36 111.25 103.02 96.34 89.94 83.95 57.32 50.01 50.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -21.74 -11.13 -3.16 0.32 2.98 0.81 7.69 -0.86 2.03 -1.21 PBT 3.16 -2.95 1.17 0.82 0.03 0.90 1.31 1.13 0.76 1.05 Adjustment 15.09 12.89 6.20 4.84 4.69 5.07 5.14 3.34 2.44 2.68 Changes in Working Capital -39.99 -20.71 -10.15 -5.21 -1.36 -4.65 1.95 -5.03 -0.73 -4.61 Cash after chg. in Working capital -21.74 -10.77 -2.79 0.45 3.36 1.32 8.40 -0.56 2.48 -0.88 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 -0.36 -0.37 -0.13 -0.38 -0.51 -0.72 -0.30 -0.45 -0.34 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 1.58 -3.20 -1.70 -1.94 -1.39 0.02 -0.02 -1.04 -0.23 -0.09 Net Fixed Assets 0.36 -20.04 -1.68 -1.20 -1.47 -0.08 -5.37 -0.91 -0.01 0.07 Net Investments 0.64 -0.64 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Others 0.58 17.48 -0.02 -0.74 0.08 0.10 5.35 -0.14 -0.22 -0.16 Cash from Financing Activity 18.56 16.30 5.03 2.70 -0.50 -1.56 -6.94 0.61 -0.71 2.20 Net Cash Inflow / Outflow -1.60 1.97 0.17 1.08 1.09 -0.73 0.73 -1.29 1.09 0.90 Opening Cash & Equivalents 5.63 3.66 3.49 2.42 1.32 2.06 1.32 2.13 1.04 0.15 Closing Cash & Equivalent 4.03 5.63 3.66 3.49 2.42 1.32 2.06 0.84 2.13 1.04

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 25.85 21.48 24.73 24.09 23.62 23.66 23.18 13.09 12.96 12.46 ROA 1.52% -1.42% 0.72% 0.56% -0.04% 0.66% 1.02% 0.23% 0.92% 1.37% ROE 5.55% -6.44% 2.64% 1.95% -0.13% 2.05% 3.62% 1.01% 3.90% 5.82% ROCE 11.75% 7.40% 7.90% 6.71% 5.68% 7.73% 10.43% 9.88% 7.47% 9.32% Fixed Asset Turnover 1.62 1.65 6.51 4.84 2.89 4.43 5.64 5.24 4.21 5.39 Receivable days 85.00 89.80 47.52 87.39 131.06 62.49 46.60 55.27 76.27 63.14 Inventory Days 411.80 469.52 167.01 218.32 354.12 230.34 167.10 153.57 173.27 122.75 Payable days 41.74 87.71 49.54 93.03 150.78 68.62 32.77 32.79 36.09 28.32 Cash Conversion Cycle 455.06 471.61 165.00 212.68 334.41 224.21 180.94 176.05 213.45 157.57 Total Debt/Equity 1.53 3.60 2.17 1.84 1.67 1.48 1.49 2.86 2.58 2.57 Interest Cover 1.25 0.73 1.20 1.18 1.01 1.20 1.28 1.34 1.32 1.41

Top Investors:

psh constructions private limited

vps constructions private limited

vishiv trading private limited

s v k trading private limited

brajinder singh batra

xtended business reporting limited

Annual Reports:

News Update:

No Latest News!

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