Nifty

:

22620.45

Sensex

:

72480.29

-95.75 (-0.42%)
-48.78 (-0.07%)

Login

Nifty
Sensex

:
:

22620.45
72480.29

-95.75 (-0.42%)
-48.78 (-0.07%)

Mercury Ev-Tech Ltd.

Automobiles - Passenger Cars

Rating :

42/99

BSE: 531357 | NSE: MERCURYEV

Watchlist

NSE BSE

38.17

30-Sep-2026

Open
High
Low
Previous Close

38.18
39.25
38.13
38.69

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

65295
2520618.73
44.05
30.16

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

727.41
256.93
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

745.71
N/A
2.56

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

77.00
144.01
66.74

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
80.48
12.18

PAT CAGR (%)

10 Years
5 Years
3 Years

-
78.69
28.17

P:E (Median)

8 Years
5 Years
3 Years

162.15
162.15
159.98

P:BV (Average)

8 Years
5 Years
3 Years

9.75
9.75
9.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

241.38
241.38
241.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 20.67 4.91 320.98% 0.00 20.17 -100.00% 11.21 30.98 -63.82% 15.49 13.91 11.36%
Expenses 17.58 4.59 283.01% 0.00 19.60 -100.00% 9.31 25.30 -63.20% 13.64 12.81 6.48%
EBITDA 3.08 0.31 893.55% 0.00 0.57 -100.00% 1.90 5.68 -66.55% 1.85 1.10 68.18%
EBIDTM 14.93% 6.42% 0.00% 2.82% 16.93% 18.33% 11.92% 7.89%
Other Income 0.01 0.39 -97.44% 0.00 0.96 -100.00% 0.00 0.09 -100.00% 0.65 0.37 75.68%
Interest 0.57 0.01 5,600.00% 0.00 0.23 -100.00% 0.00 0.25 -100.00% 0.07 0.08 -12.50%
Depreciation 0.82 0.21 290.48% 0.00 0.10 -100.00% 0.86 0.14 514.29% 0.85 0.18 372.22%
PBT 1.70 0.48 254.17% 0.00 1.20 -100.00% 1.03 5.38 -80.86% 1.58 1.21 30.58%
Tax 0.26 0.13 100.00% 0.00 0.08 -100.00% 0.27 1.40 -80.71% 0.43 0.32 34.38%
PAT 1.44 0.36 300.00% 0.00 1.12 -100.00% 0.76 3.98 -80.90% 1.15 0.89 29.21%
PATM 6.97% 7.27% 0.00% 5.54% 6.82% 12.85% 7.43% 6.43%
EPS 0.08 0.02 300.00% 0.00 0.06 -100.00% 0.04 0.21 -80.95% 0.06 0.05 20.00%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 33.38 22.57 47.90% 0.00 30.68 -100.00% 25.29 35.61 -28.98% 34.01 19.48 74.59%
Expenses 30.12 20.45 47.29% 0.00 31.55 -100.00% 22.91 29.54 -22.44% 30.99 17.46 77.49%
EBITDA 3.26 2.12 53.77% 0.00 -0.87 - 2.38 6.07 -60.79% 3.01 2.02 49.01%
EBIDTM 9.77% 9.38% 0.00% -2.83% 9.43% 17.04% 8.86% 10.36%
Other Income 0.36 0.50 -28.00% 0.00 2.87 -100.00% 0.02 0.18 -88.89% 0.64 0.40 60.00%
Interest 0.73 0.13 461.54% 0.00 0.41 -100.00% 0.20 0.31 -35.48% 0.08 0.08 0.00%
Depreciation 0.94 0.30 213.33% 0.00 0.22 -100.00% 1.00 0.16 525.00% 1.22 0.21 480.95%
PBT 1.95 2.19 -10.96% 0.00 1.37 -100.00% 1.20 5.79 -79.27% 2.35 2.13 10.33%
Tax 0.39 0.56 -30.36% 0.00 0.04 -100.00% 0.45 1.50 -70.00% 0.51 0.53 -3.77%
PAT 1.56 1.63 -4.29% 0.00 1.34 -100.00% 0.75 4.28 -82.48% 1.84 1.60 15.00%
PATM 4.67% 7.21% 0.00% 4.35% 2.97% 12.02% 5.41% 8.20%
EPS 0.09 0.07 28.57% 0.00 0.06 -100.00% 0.05 0.23 -78.26% 0.09 0.09 0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 45.27 67.64 19.18 12.93 1.18 1.15 0.00 0.83 0.68 0.15 Net Sales Growth - -33.07% 252.66% 48.34% 995.76% 2.61% 0 -100% 22.06% 353.33% Cost Of Goods Sold - 32.10 52.50 13.74 10.03 0.82 1.14 0.00 0.82 0.74 0.10 Gross Profit - 13.18 15.14 5.44 2.90 0.36 0.01 0.00 0.01 -0.06 0.06 GP Margin - 29.11% 22.38% 28.36% 22.43% 30.51% 0.87% 0 1.20% -8.82% 40.0% Total Expenditure - 42.86 59.56 16.15 12.30 0.91 1.27 0.14 0.95 0.94 0.22 Power & Fuel Cost - 1.02 0.56 0.08 0.03 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 2.25% 0.83% 0.42% 0.23% 0% 0% 0 0% 0% 0% Employee Cost - 5.98 4.13 0.63 0.19 0.02 0.07 0.06 0.05 0.04 0.04 % Of Sales - 13.21% 6.11% 3.28% 1.47% 1.69% 6.09% 0 6.02% 5.88% 26.67% Manufacturing Exp. - 0.55 0.47 0.24 0.33 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.21% 0.69% 1.25% 2.55% 0% 0% 0 0% 0% 0% General & Admin Exp. - 2.39 1.63 1.15 1.11 0.06 0.06 0.07 0.07 0.06 0.06 % Of Sales - 5.28% 2.41% 6.00% 8.58% 5.08% 5.22% 0 8.43% 8.82% 40.0% Selling & Distn. Exp. - 0.80 0.27 0.29 0.24 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.77% 0.40% 1.51% 1.86% 0% 0% 0 0% 0% 0% Miscellaneous Exp. - 0.03 0.00 0.04 0.37 0.01 0.00 0.01 0.01 0.10 0.00 % Of Sales - 0.07% 0% 0.21% 2.86% 0.85% 0% 0 1.20% 14.71% 20.0% EBITDA - 2.41 8.08 3.03 0.63 0.27 -0.12 -0.14 -0.12 -0.26 -0.07 EBITDA Margin - 5.32% 11.95% 15.80% 4.87% 22.88% -10.43% 0 -14.46% -38.24% -46.67% Other Income - 5.03 1.42 0.50 0.53 0.04 0.03 0.01 0.00 0.00 0.00 Interest - 0.32 0.63 0.20 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation - 2.85 0.56 0.24 0.05 0.00 0.00 0.00 0.00 0.00 0.00 PBT - 4.27 8.32 3.09 1.09 0.32 -0.09 -0.13 -0.12 -0.26 -0.07 Tax - 1.44 1.93 0.90 0.21 0.09 0.00 -0.01 0.00 0.00 0.00 Tax Rate - 33.72% 23.20% 29.13% 19.27% 28.13% 0.00% 7.69% 0.00% 0.00% 0.00% PAT - 2.83 6.39 2.19 0.88 0.23 -0.09 -0.13 -0.12 -0.26 -0.07 PAT before Minority Interest - 2.83 6.39 2.19 0.88 0.23 -0.09 -0.13 -0.12 -0.26 -0.07 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 6.25% 9.45% 11.42% 6.81% 19.49% -7.83% 0 -14.46% -38.24% -46.67% PAT Growth - -55.71% 191.78% 148.86% 282.61% - - - - - EPS - 0.15 0.34 0.12 0.05 0.01 0.00 -0.01 -0.01 -0.01 0.00

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22
Net Sales - 102.07 89.64 22.02 16.10 1.18 Net Sales Growth - 13.87% 307.08% 36.77% 1264.41% Cost Of Goods Sold - 74.20 69.82 15.83 11.85 0.82 Gross Profit - 27.87 19.82 6.19 4.25 0.36 GP Margin - 27.30% 22.11% 28.11% 26.40% 30.51% Total Expenditure - 96.90 81.52 19.11 14.45 0.91 Power & Fuel Cost - 1.43 0.77 0.14 0.03 0.00 % Of Sales - 1.40% 0.86% 0.64% 0.19% 0% Employee Cost - 11.56 6.29 1.27 0.45 0.02 % Of Sales - 11.33% 7.02% 5.77% 2.80% 1.69% Manufacturing Exp. - 0.96 0.85 0.29 0.53 0.00 % Of Sales - 0.94% 0.95% 1.32% 3.29% 0% General & Admin Exp. - 5.32 2.74 1.23 0.86 0.06 % Of Sales - 5.21% 3.06% 5.59% 5.34% 5.08% Selling & Distn. Exp. - 1.82 0.72 0.31 0.30 0.00 % Of Sales - 1.78% 0.80% 1.41% 1.86% 0% Miscellaneous Exp. - 1.60 0.33 0.05 0.43 0.01 % Of Sales - 1.57% 0.37% 0.23% 2.67% 0.85% EBITDA - 5.17 8.12 2.91 1.65 0.27 EBITDA Margin - 5.07% 9.06% 13.22% 10.25% 22.88% Other Income - 5.86 3.45 0.50 0.05 0.04 Interest - 0.81 0.88 0.21 0.02 0.00 Depreciation - 3.64 0.75 0.32 0.06 0.00 PBT - 6.59 9.94 2.89 1.60 0.32 Tax - 2.20 2.25 0.90 0.21 0.09 Tax Rate - 33.38% 22.64% 31.14% 13.13% 28.13% PAT - 4.19 7.70 1.99 1.29 0.23 PAT before Minority Interest - 4.39 7.70 1.99 1.39 0.23 Minority Interest - -0.20 0.00 0.00 -0.10 0.00 PAT Margin - 4.11% 8.59% 9.04% 8.01% 19.49% PAT Growth - -45.58% 286.93% 54.26% 460.87% EPS - 0.22 0.41 0.10 0.07 0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 282.78 280.08 80.44 49.64 1.35 1.12 1.21 1.34 1.46 1.88 Share Capital 19.00 19.00 17.55 16.69 0.70 0.70 0.70 0.70 0.70 0.70 Total Reserves 178.72 176.01 62.88 32.95 0.66 0.42 0.51 0.65 0.76 1.19 Non-Current Liabilities 3.03 2.68 23.21 22.20 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 5.46 3.84 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.45 2.45 17.62 18.31 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 36.07 13.74 12.41 3.87 0.13 0.01 0.02 0.03 0.35 0.13 Trade Payables 13.83 10.53 5.56 2.94 0.00 0.00 0.00 0.00 0.31 0.11 Other Current Liabilities 1.46 1.29 3.89 0.52 0.04 0.01 0.02 0.02 0.03 0.02 Short Term Borrowings 17.85 0.00 2.01 0.14 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.93 1.91 0.95 0.26 0.09 0.00 0.00 0.01 0.01 0.01 Total Liabilities 321.88 296.50 116.06 75.71 1.48 1.13 1.23 1.37 1.81 2.01 Net Block 85.76 7.03 5.23 2.11 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 89.45 7.87 5.51 2.16 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 3.69 0.84 0.29 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 105.28 66.94 50.30 12.44 0.38 0.00 0.00 0.01 0.00 0.46 Capital Work in Progress 14.49 55.05 43.22 8.72 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.03 3.04 0.02 0.02 0.00 0.00 0.00 0.01 0.00 0.46 Long Term Loans & Adv. 1.98 1.81 1.83 1.59 0.38 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 216.60 229.56 65.76 63.27 1.10 1.12 1.22 1.36 1.80 1.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.40 12.29 4.84 6.01 0.00 0.00 0.00 0.00 0.00 0.23 Sundry Debtors 43.10 32.85 13.42 6.48 0.00 0.00 0.13 0.25 0.68 0.11 Cash & Bank 4.95 55.53 0.87 8.98 0.75 1.07 0.04 0.06 0.06 0.03 Other Current Assets 138.16 0.10 0.65 0.01 0.35 0.05 1.05 1.05 1.06 1.18 Short Term Loans & Adv. 137.43 128.79 45.97 41.80 0.28 0.00 1.05 1.05 1.06 1.18 Net Current Assets 180.53 215.83 53.35 59.40 0.97 1.12 1.21 1.33 1.46 1.42 Total Assets 321.88 296.50 116.06 75.71 1.48 1.12 1.22 1.37 1.80 2.01

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 277.62 276.87 80.69 49.99 1.35 Share Capital 19.00 19.00 17.55 16.69 0.70 Total Reserves 173.56 172.81 63.14 33.31 0.66 Non-Current Liabilities 27.56 25.47 53.69 22.95 0.00 Secured Loans 0.00 0.00 5.46 3.84 0.00 Unsecured Loans 3.21 3.81 48.07 18.94 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 50.28 31.87 16.22 3.91 0.13 Trade Payables 21.37 19.92 7.66 2.94 0.00 Other Current Liabilities 3.81 7.92 5.59 0.55 0.04 Short Term Borrowings 21.01 1.71 2.01 0.14 0.00 Short Term Provisions 4.08 2.33 0.96 0.27 0.09 Total Liabilities 356.97 335.57 150.60 76.96 1.48 Net Block 94.96 44.26 36.54 33.33 0.00 Gross Block 99.74 45.40 36.93 33.40 0.00 Accumulated Depreciation 4.78 1.14 0.39 0.06 0.00 Non Current Assets 131.26 106.07 81.59 43.65 0.38 Capital Work in Progress 31.64 58.63 43.22 8.72 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.08 3.18 1.83 1.60 0.38 Other Non Current Assets 0.58 0.00 0.00 0.00 0.00 Current Assets 225.71 229.50 69.01 33.30 1.10 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 71.50 43.52 6.66 7.38 0.00 Sundry Debtors 52.05 38.53 13.74 4.96 0.00 Cash & Bank 5.92 55.71 0.92 9.08 0.75 Other Current Assets 96.25 0.18 0.69 0.07 0.35 Short Term Loans & Adv. 95.31 91.56 47.01 11.81 0.28 Net Current Assets 175.43 197.63 52.79 29.39 0.97 Total Assets 356.97 335.57 150.60 76.95 1.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -23.40 -31.62 -14.53 -14.81 -0.36 1.03 -0.02 0.00 -0.19 0.01 PBT 4.27 8.32 3.09 1.09 0.32 -0.09 -0.13 -0.12 -0.26 -0.07 Adjustment 2.49 0.25 0.41 0.05 -0.04 0.00 0.00 0.00 0.09 0.00 Changes in Working Capital -30.16 -39.71 -17.83 -15.99 -0.64 1.12 0.11 0.12 -0.01 0.09 Cash after chg. in Working capital -23.40 -31.14 -14.34 -14.85 -0.36 1.03 -0.02 0.00 -0.19 0.01 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 -0.49 -0.20 0.03 0.00 0.00 0.00 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 3.38 -133.46 -24.85 -46.38 0.04 0.00 0.00 0.00 0.21 0.00 Net Fixed Assets -41.02 -14.19 -37.85 -10.88 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.01 -3.02 0.00 -0.02 0.00 0.00 0.01 -0.01 0.46 -0.16 Others 44.39 -116.25 13.00 -35.48 0.04 0.00 -0.01 0.01 -0.25 0.16 Cash from Financing Activity 18.09 170.09 31.27 69.42 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -1.93 5.00 -8.11 8.22 -0.32 1.03 -0.02 0.00 0.03 0.01 Opening Cash & Equivalents 5.87 0.87 8.98 0.75 1.07 0.04 0.06 0.06 0.03 0.02 Closing Cash & Equivalent 3.95 5.87 0.87 8.98 0.75 1.07 0.04 0.06 0.06 0.03

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity -31.65 -43.83 -14.61 -14.08 -0.36 PBT 6.59 9.94 2.89 1.60 0.32 Adjustment 3.76 0.70 0.49 0.06 -0.04 Changes in Working Capital -42.01 -53.99 -17.79 -15.79 -0.64 Cash after chg. in Working capital -31.65 -43.34 -14.41 -14.12 -0.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.49 -0.20 0.03 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 19.23 -90.13 -54.64 -47.93 0.04 Net Fixed Assets -41.02 -14.19 -37.85 -10.88 Net Investments 0.01 -3.02 0.00 -0.02 Others 60.24 -72.92 -16.79 -37.03 Cash from Financing Activity 11.28 139.09 61.08 70.34 0.00 Net Cash Inflow / Outflow -1.14 5.13 -8.16 8.33 -0.32 Opening Cash & Equivalents 6.05 0.92 9.08 0.75 1.07 Closing Cash & Equivalent 4.91 6.05 0.92 9.08 0.75

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 10.41 10.27 4.58 2.97 0.70 0.58 1.74 1.93 2.09 2.71 ROA 0.92% 3.10% 2.29% 2.28% 17.70% -7.49% -9.98% -7.60% -13.74% -2.96% ROE 1.44% 4.64% 3.37% 3.45% 18.68% -7.56% -10.14% -8.61% -15.72% -3.06% ROCE 1.57% 4.61% 3.71% 3.03% 25.55% -7.56% -10.55% -8.61% -15.72% -3.06% Fixed Asset Turnover 0.93 10.11 5.00 5.98 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 306.19 124.85 189.33 182.87 0.00 0.00 0.00 205.95 211.58 267.58 Inventory Days 172.10 46.23 103.23 169.67 0.00 0.00 0.00 0.00 0.00 1771.40 Payable days 138.49 55.93 112.96 107.08 0.00 0.00 0.00 64.96 135.79 196.21 Cash Conversion Cycle 339.79 115.15 179.60 245.47 0.00 0.00 0.00 140.99 75.79 1842.78 Total Debt/Equity 0.10 0.01 0.31 0.45 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 14.17 14.25 16.10 54.23 0.00 0.00 0.00 0.00 0.00 0.00

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 10.14 10.10 4.60 3.00 0.70 ROA 1.27% 3.17% 1.75% 3.55% 15.57% ROE 2.28% 5.65% 3.05% 5.43% 17.06% ROCE 2.53% 5.17% 2.96% 4.38% 23.35% Fixed Asset Turnover 1.41 2.18 0.63 0.48 0.00 Receivable days 161.95 106.41 154.96 112.47 0.00 Inventory Days 205.65 102.16 116.36 167.45 0.00 Payable days 101.54 72.08 122.23 90.67 0.00 Cash Conversion Cycle 266.05 136.49 149.09 189.25 0.00 Total Debt/Equity 0.13 0.03 0.69 0.46 0.00 Interest Cover 9.18 12.36 15.03 74.96 0.00

Top Investors:

moolchand kiran kumar jain

sumit p desai (huf)

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