Nifty

:

24946.50

Sensex

:

81796.15

227.90 (0.92%)
677.55 (0.84%)

Login

Nifty
Sensex

:
:

24946.50
81796.15

227.90 (0.92%)
677.55 (0.84%)

Macpower CNC Machines Ltd.

Engineering - Industrial Equipments

Rating :

57/99

BSE: Not Listed | NSE: MACPOWER

Watchlist

NSE BSE

931.00

16-Jun-2025

Open
High
Low
Previous Close

931.5
931.5
931
950.00

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

995
926557
1736.95
601.2

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

931.39
36.61
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

925.02
0.16%
6.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.36
24.07
8.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

46.61
49.00
11.50

PAT CAGR (%)

10 Years
5 Years
3 Years

42.96
54.78
23.61

P:E (Median)

8 Years
5 Years
3 Years

-
24.89
31.60

P:BV (Average)

8 Years
5 Years
3 Years

-
4.63
6.44

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
19.41
23.19

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 80.01 71.40 12.06% 60.11 66.14 -9.12% 71.10 63.10 12.68% 50.22 40.46 24.12%
Expenses 65.72 58.52 12.30% 52.59 56.04 -6.16% 58.36 54.06 7.95% 43.65 37.09 17.69%
EBITDA 14.30 12.88 11.02% 7.52 10.10 -25.54% 12.74 9.04 40.93% 6.57 3.37 94.96%
EBIDTM 17.87% 18.04% 12.52% 15.27% 17.92% 14.32% 13.08% 8.33%
Other Income 0.08 0.48 -83.33% 0.35 0.50 -30.00% 0.13 0.20 -35.00% 0.21 0.26 -19.23%
Interest 0.10 0.06 66.67% 0.28 0.12 133.33% 0.11 0.04 175.00% 0.06 0.04 50.00%
Depreciation 1.61 1.20 34.17% 1.58 1.07 47.66% 1.45 0.95 52.63% 1.30 0.91 42.86%
PBT 11.90 12.10 -1.65% 6.01 9.40 -36.06% 11.31 8.25 37.09% 5.42 2.68 102.24%
Tax 3.30 3.25 1.54% 1.54 2.37 -35.02% 3.01 2.09 44.02% 1.40 0.65 115.38%
PAT 8.60 8.85 -2.82% 4.47 7.03 -36.42% 8.30 6.16 34.74% 4.02 2.03 98.03%
PATM 10.74% 12.39% 7.44% 10.63% 11.68% 9.76% 8.00% 5.02%
EPS 8.60 8.85 -2.82% 4.47 7.03 -36.42% 8.30 6.16 34.74% 4.02 2.03 98.03%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

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 261.44 241.04 201.89 190.12 112.87 81.98 140.25 106.94 69.18 63.14 62.98 Net Sales Growth 8.44% 19.39% 6.19% 68.44% 37.68% -41.55% 31.15% 54.58% 9.57% 0.25% Cost Of Goods Sold 163.15 162.94 140.71 132.94 77.94 55.15 94.41 71.37 49.66 47.13 47.44 Gross Profit 98.29 78.09 61.18 57.18 34.93 26.83 45.84 35.57 19.53 16.01 15.54 GP Margin 37.60% 32.40% 30.30% 30.08% 30.95% 32.73% 32.68% 33.26% 28.23% 25.36% 24.67% Total Expenditure 220.32 205.71 181.22 169.62 103.69 77.17 123.67 95.43 67.57 61.75 62.21 Power & Fuel Cost - 1.55 1.41 1.09 0.89 0.51 0.61 0.60 0.44 0.42 0.41 % Of Sales - 0.64% 0.70% 0.57% 0.79% 0.62% 0.43% 0.56% 0.64% 0.67% 0.65% Employee Cost - 22.99 20.61 17.56 11.71 10.96 11.95 10.96 8.45 7.13 6.59 % Of Sales - 9.54% 10.21% 9.24% 10.37% 13.37% 8.52% 10.25% 12.21% 11.29% 10.46% Manufacturing Exp. - 12.15 11.80 12.00 8.28 5.66 10.26 7.42 3.36 4.07 3.71 % Of Sales - 5.04% 5.84% 6.31% 7.34% 6.90% 7.32% 6.94% 4.86% 6.45% 5.89% General & Admin Exp. - 1.81 1.46 1.05 0.58 2.92 3.88 2.98 1.48 1.53 1.65 % Of Sales - 0.75% 0.72% 0.55% 0.51% 3.56% 2.77% 2.79% 2.14% 2.42% 2.62% Selling & Distn. Exp. - 0.89 1.78 2.36 2.55 1.97 2.47 1.57 4.19 1.40 2.41 % Of Sales - 0.37% 0.88% 1.24% 2.26% 2.40% 1.76% 1.47% 6.06% 2.22% 3.83% Miscellaneous Exp. - 3.37 3.45 2.62 1.75 0.00 0.09 0.53 0.00 0.07 2.41 % Of Sales - 1.40% 1.71% 1.38% 1.55% 0% 0.06% 0.50% 0% 0.11% 0% EBITDA 41.13 35.33 20.67 20.50 9.18 4.81 16.58 11.51 1.61 1.39 0.77 EBITDA Margin 15.73% 14.66% 10.24% 10.78% 8.13% 5.87% 11.82% 10.76% 2.33% 2.20% 1.22% Other Income 0.77 1.49 0.25 0.83 0.35 0.55 2.92 0.53 0.42 1.02 1.35 Interest 0.55 0.25 0.23 0.15 0.17 0.37 0.24 0.27 0.40 0.83 0.63 Depreciation 5.94 4.14 3.36 2.79 2.60 1.08 1.18 1.02 0.66 1.28 0.73 PBT 34.64 32.43 17.33 18.39 6.76 3.91 18.08 10.75 0.97 0.29 0.76 Tax 9.25 8.18 4.44 5.55 0.73 1.18 5.44 3.71 0.18 -0.34 0.08 Tax Rate 26.70% 25.22% 25.62% 30.18% 10.80% 30.18% 30.09% 34.51% 18.56% -117.24% 10.53% PAT 25.39 24.25 12.89 12.84 6.03 2.73 12.64 7.04 0.78 0.63 0.68 PAT before Minority Interest 25.39 24.25 12.89 12.84 6.03 2.73 12.64 7.04 0.78 0.63 0.68 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 9.71% 10.06% 6.38% 6.75% 5.34% 3.33% 9.01% 6.58% 1.13% 1.00% 1.08% PAT Growth 5.48% 88.13% 0.39% 112.94% 120.88% -78.40% 79.55% 802.56% 23.81% -7.35% EPS 25.39 24.25 12.89 12.84 6.03 2.73 12.64 7.04 0.78 0.63 0.68

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13
Shareholder's Funds 119.12 96.60 84.70 72.46 66.45 65.56 53.28 3.62 1.58 1.20 Share Capital 10.00 10.00 10.00 10.00 9.81 9.81 9.81 0.60 0.50 0.50 Total Reserves 109.11 86.60 74.70 62.46 56.64 55.76 43.47 3.02 1.08 0.70 Non-Current Liabilities 3.29 2.61 2.36 0.62 1.32 0.07 0.10 0.30 6.63 0.53 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.25 0.07 0.08 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.65 6.59 0.58 Long Term Provisions 0.66 0.35 1.14 0.98 0.89 0.60 0.51 0.00 0.00 0.00 Current Liabilities 57.80 43.96 56.09 60.79 29.92 43.02 40.65 28.18 17.12 12.06 Trade Payables 43.30 28.12 41.35 44.46 23.47 36.89 35.80 24.02 14.29 10.46 Other Current Liabilities 10.39 9.97 9.03 14.64 6.13 0.39 0.51 0.72 0.18 0.11 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.20 2.57 1.46 Short Term Provisions 4.11 5.87 5.71 1.70 0.32 5.74 4.33 0.25 0.08 0.03 Total Liabilities 180.21 143.17 143.15 133.87 97.69 108.65 94.03 32.10 25.33 13.79 Net Block 47.17 43.56 39.92 37.48 35.91 5.93 4.53 2.95 3.84 4.08 Gross Block 66.43 58.69 51.68 47.17 42.99 12.03 9.55 7.13 8.92 8.64 Accumulated Depreciation 19.27 15.13 11.76 9.68 7.08 6.10 5.02 4.17 5.08 4.56 Non Current Assets 50.69 44.24 42.66 40.55 37.67 12.45 5.80 4.00 4.91 6.39 Capital Work in Progress 2.71 0.09 0.16 1.27 0.76 5.52 0.06 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.08 2.31 Long Term Loans & Adv. 0.73 0.52 2.50 1.80 1.00 1.01 1.20 1.04 0.00 0.00 Other Non Current Assets 0.09 0.07 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 129.53 98.93 100.49 93.32 60.02 94.47 86.66 28.11 20.42 7.40 Current Investments 5.16 5.00 4.70 19.66 1.25 1.00 7.51 0.00 2.10 0.25 Inventories 90.45 71.01 75.58 60.93 46.22 47.37 27.68 17.31 12.65 5.54 Sundry Debtors 21.80 12.75 5.97 3.82 3.26 8.66 4.16 10.38 1.63 0.08 Cash & Bank 10.74 5.17 8.56 5.05 5.87 27.88 39.16 0.06 1.44 0.39 Other Current Assets 1.38 0.00 0.00 0.05 3.42 9.57 8.15 0.36 2.61 1.13 Short Term Loans & Adv. 1.38 5.00 5.68 3.82 3.35 9.52 7.99 0.36 2.54 1.13 Net Current Assets 71.73 54.97 44.40 32.53 30.10 51.45 46.02 -0.07 3.30 -4.66 Total Assets 180.22 143.17 143.15 133.87 97.69 108.66 94.03 32.11 25.33 13.79

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13
Cash From Operating Activity 16.60 4.78 -6.81 22.89 1.81 -10.62 10.42 -1.79 -4.23 -2.58 PBT 32.43 17.33 18.39 6.76 3.92 18.08 10.75 1.07 0.45 -1.71 Adjustment 3.04 3.59 2.69 2.61 1.40 -1.44 1.12 0.94 0.45 0.43 Changes in Working Capital -10.63 -11.72 -22.24 14.27 -2.27 -21.89 2.49 -3.50 -5.12 -1.29 Cash after chg. in Working capital 24.85 9.20 -1.16 23.63 3.05 -5.25 14.37 -1.49 -4.23 -2.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -8.25 -4.42 -5.65 -0.74 -1.24 -5.36 -3.95 -0.30 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 -9.43 -6.99 10.10 -19.84 -1.35 -2.59 -10.09 -0.73 -0.53 2.09 Net Fixed Assets -10.36 -6.94 -3.40 -4.69 -26.20 -7.94 -2.48 1.79 -0.28 -0.14 Net Investments -0.16 -0.30 14.96 -18.41 -0.25 6.51 -7.51 3.18 -0.62 1.92 Others 1.09 0.25 -1.46 3.26 25.10 -1.16 -0.10 -5.70 0.37 0.31 Cash from Financing Activity -1.68 -0.96 -0.74 -0.79 -0.66 1.92 38.77 -3.65 5.80 0.35 Net Cash Inflow / Outflow 5.50 -3.17 2.55 2.26 -0.20 -11.28 39.10 -6.17 1.05 -0.14 Opening Cash & Equivalents 3.82 6.99 4.44 2.18 2.38 39.16 0.06 6.23 0.39 0.54 Closing Cash & Equivalent 9.32 3.82 6.99 4.44 2.18 27.88 39.16 0.06 1.44 0.39

Financial Ratios

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.) 119.07 96.60 84.70 72.43 66.41 63.80 51.69 59.22 46.34 44.37 ROA 15.00% 9.00% 9.27% 5.21% 2.65% 12.48% 11.17% 2.77% 2.44% 2.59% ROE 22.48% 14.22% 16.34% 8.68% 4.19% 21.89% 25.45% 24.27% 24.76% 35.31% ROCE 30.30% 19.37% 23.59% 9.97% 6.56% 31.52% 36.87% 18.68% 13.17% 13.28% Fixed Asset Turnover 3.85 3.66 3.85 2.50 2.98 13.00 12.83 10.28 7.61 6.57 Receivable days 26.16 16.92 9.39 11.44 26.52 16.68 24.81 36.06 16.31 11.54 Inventory Days 122.25 132.51 131.03 173.24 208.34 97.66 76.78 72.27 76.08 83.68 Payable days 80.00 90.10 117.80 159.07 184.48 89.25 103.61 92.38 93.02 78.79 Cash Conversion Cycle 68.41 59.33 22.62 25.61 50.39 25.08 -2.02 15.95 -0.63 16.43 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01 1.10 1.48 3.47 Interest Cover 130.63 76.35 123.60 40.84 11.57 77.54 40.32 3.40 1.35 2.19

Top Investors:

stellar wealth partners india fund i lp

shree maruti integrated logistics 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