Nifty
Sensex
:
:
25077.65
81790.12
183.40 (0.74%)
582.95 (0.72%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
44/99

BSE: 515093 | NSE: MADHAV

43.77
06-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  44.35
  •  44.77
  •  43.13
  •  44.36
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3657
  •  161128.85
  •  68.49
  •  37.62

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39.04
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 50.32
  • N/A
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.19%
  • 1.33%
  • 47.47%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.93
  • -12.92
  • -13.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -48.40
  • -71.32
  • -55.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.65
  • -29.54
  • -7.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.88
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.24
  • 0.34
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.60
  • 13.08
  • 16.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
8.03
10.61
-24.32%
7.67
11.59
-33.82%
6.85
6.50
5.38%
5.93
10.66
-44.37%
Expenses
8.04
10.09
-20.32%
8.52
10.96
-22.26%
5.80
8.12
-28.57%
6.74
11.34
-40.56%
EBITDA
-0.02
0.51
-
-0.85
0.63
-
1.06
-1.62
-
-0.81
-0.68
-
EBIDTM
-0.22%
4.83%
-11.11%
5.46%
15.41%
-24.87%
-13.64%
-6.32%
Other Income
0.77
0.57
35.09%
1.21
1.38
-12.32%
-0.03
0.83
-
1.21
0.89
35.96%
Interest
0.35
0.24
45.83%
0.25
0.38
-34.21%
0.74
0.41
80.49%
0.23
0.70
-67.14%
Depreciation
0.72
0.77
-6.49%
0.82
0.74
10.81%
0.47
0.64
-26.56%
0.50
0.64
-21.88%
PBT
-0.32
0.08
-
-0.72
0.89
-
-0.17
-1.84
-
-0.33
-1.12
-
Tax
0.04
0.11
-63.64%
0.07
0.10
-30.00%
0.15
-0.04
-
0.01
-0.12
-
PAT
-0.36
-0.03
-
-0.79
0.79
-
-0.32
-1.80
-
-0.34
-1.00
-
PATM
-4.54%
-0.31%
-10.24%
6.80%
-4.71%
-27.64%
-5.70%
-9.41%
EPS
-0.20
-0.04
-
0.02
1.62
-98.77%
-0.36
-2.41
-
-0.38
-0.86
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
28.48
31.06
39.90
47.23
53.36
62.02
60.31
76.96
Net Sales Growth
-27.64%
-22.16%
-15.52%
-11.49%
-13.96%
2.84%
-21.63%
 
Cost Of Goods Sold
11.30
12.79
19.86
21.60
23.18
30.33
28.32
35.61
Gross Profit
17.18
18.26
20.04
25.63
30.18
31.68
31.99
41.35
GP Margin
60.33%
58.79%
50.23%
54.27%
56.56%
51.08%
53.04%
53.73%
Total Expenditure
29.10
31.15
40.83
46.75
51.28
59.04
57.94
69.77
Power & Fuel Cost
-
2.33
2.27
2.28
1.69
1.83
3.38
3.14
% Of Sales
-
7.50%
5.69%
4.83%
3.17%
2.95%
5.60%
4.08%
Employee Cost
-
7.96
8.18
9.50
10.41
10.07
9.82
10.02
% Of Sales
-
25.63%
20.50%
20.11%
19.51%
16.24%
16.28%
13.02%
Manufacturing Exp.
-
3.30
5.28
6.93
8.00
9.99
9.20
12.95
% Of Sales
-
10.62%
13.23%
14.67%
14.99%
16.11%
15.25%
16.83%
General & Admin Exp.
-
2.07
2.09
2.30
2.06
1.90
2.41
2.23
% Of Sales
-
6.66%
5.24%
4.87%
3.86%
3.06%
4.00%
2.90%
Selling & Distn. Exp.
-
2.32
2.95
3.91
4.94
3.62
3.89
4.18
% Of Sales
-
7.47%
7.39%
8.28%
9.26%
5.84%
6.45%
5.43%
Miscellaneous Exp.
-
0.38
0.20
0.23
1.00
1.29
0.94
1.63
% Of Sales
-
1.22%
0.50%
0.49%
1.87%
2.08%
1.56%
2.12%
EBITDA
-0.62
-0.09
-0.93
0.48
2.08
2.98
2.37
7.19
EBITDA Margin
-2.18%
-0.29%
-2.33%
1.02%
3.90%
4.80%
3.93%
9.34%
Other Income
3.16
2.97
3.68
4.21
4.15
3.40
6.72
4.89
Interest
1.57
1.46
1.77
0.98
0.84
0.88
1.25
1.30
Depreciation
2.51
2.56
2.79
4.72
4.86
4.62
4.89
4.76
PBT
-1.54
-1.15
-1.81
-1.01
0.55
0.87
2.95
6.01
Tax
0.27
0.34
0.10
-0.29
0.08
0.25
0.95
1.40
Tax Rate
-17.53%
-29.57%
-5.52%
28.71%
14.55%
28.74%
32.20%
23.29%
PAT
-1.81
-0.68
-1.05
1.10
3.21
1.97
2.07
4.61
PAT before Minority Interest
-1.81
-1.48
-1.91
-0.72
0.46
0.62
2.00
4.61
Minority Interest
0.00
0.80
0.86
1.82
2.75
1.35
0.07
0.00
PAT Margin
-6.36%
-2.19%
-2.63%
2.33%
6.02%
3.18%
3.43%
5.99%
PAT Growth
0.00%
-
-
-65.73%
62.94%
-4.83%
-55.10%
 
EPS
-2.03
-0.76
-1.18
1.24
3.61
2.21
2.33
5.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
124.32
124.97
126.42
128.66
131.43
130.37
128.56
Share Capital
8.95
8.95
8.95
8.95
8.95
8.95
8.95
Total Reserves
115.37
116.02
117.47
119.71
122.48
121.43
119.61
Non-Current Liabilities
5.21
4.35
4.61
3.38
6.75
20.15
10.63
Secured Loans
1.27
1.80
2.36
0.71
3.37
15.66
5.08
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.04
0.04
0.03
0.02
0.01
0.31
0.29
Current Liabilities
25.66
28.19
23.65
22.88
22.09
22.68
30.56
Trade Payables
3.60
3.25
4.96
4.34
5.43
6.04
8.10
Other Current Liabilities
2.10
2.47
3.17
5.32
4.46
6.50
3.50
Short Term Borrowings
9.92
12.72
6.67
5.77
5.87
4.89
14.01
Short Term Provisions
10.04
9.75
8.86
7.46
6.34
5.25
4.95
Total Liabilities
149.12
152.25
150.28
151.78
159.40
173.68
169.90
Net Block
25.27
27.58
30.30
30.25
33.53
37.91
42.38
Gross Block
104.20
103.95
109.28
106.34
104.94
104.70
104.73
Accumulated Depreciation
78.93
76.37
78.98
76.09
71.42
66.80
62.35
Non Current Assets
84.42
80.64
78.56
84.13
82.12
84.08
89.98
Capital Work in Progress
2.82
2.82
2.82
2.93
3.16
5.94
0.87
Non Current Investment
0.13
0.20
0.52
3.52
9.10
10.82
2.24
Long Term Loans & Adv.
32.52
29.99
43.03
44.25
25.13
26.89
25.82
Other Non Current Assets
23.67
20.05
1.89
3.18
11.21
2.51
18.66
Current Assets
64.69
71.60
71.72
67.65
77.27
89.61
79.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
26.27
27.74
29.91
29.25
24.11
25.16
27.19
Sundry Debtors
10.92
14.81
13.48
13.94
19.26
21.20
26.73
Cash & Bank
0.43
0.97
4.57
2.55
10.29
7.98
1.71
Other Current Assets
27.07
3.40
0.89
0.68
23.61
35.27
24.04
Short Term Loans & Adv.
23.12
24.68
22.86
21.23
13.61
24.73
15.20
Net Current Assets
39.03
43.41
48.06
44.77
55.18
66.93
49.12
Total Assets
149.11
152.24
150.28
151.78
159.39
173.69
169.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
2.02
-5.55
23.22
21.07
8.00
-13.15
-3.60
PBT
-1.15
-1.81
-1.01
0.55
0.87
2.95
6.01
Adjustment
1.58
1.07
2.08
2.65
3.61
0.70
3.17
Changes in Working Capital
1.74
-4.60
22.42
18.71
4.44
-15.25
-11.89
Cash after chg. in Working capital
2.17
-5.34
23.49
21.91
8.91
-11.61
-2.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.15
-0.21
-0.27
-0.84
-0.91
-1.55
-0.90
Other Direct Exp. Paid
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
Cash From Investing Activity
3.06
1.77
-4.85
-5.18
7.87
-3.20
2.34
Net Fixed Assets
-0.25
5.34
-3.04
-1.18
-0.39
0.01
Net Investments
0.06
-0.08
-0.95
-0.72
0.67
0.57
Others
3.25
-3.49
-0.86
-3.28
7.59
-3.78
Cash from Financing Activity
-4.81
3.70
-18.55
-18.90
-13.20
15.65
1.45
Net Cash Inflow / Outflow
0.27
-0.09
-0.18
-3.01
2.67
-0.71
0.20
Opening Cash & Equivalents
0.12
0.21
0.39
3.40
0.73
1.44
19.88
Closing Cash & Equivalent
0.39
0.12
0.21
0.39
3.40
0.73
20.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
138.95
139.67
141.29
143.80
146.90
145.72
143.41
ROA
-0.98%
-1.26%
-0.48%
0.30%
0.37%
1.17%
3.78%
ROE
-1.19%
-1.52%
-0.56%
0.36%
0.47%
1.55%
5.04%
ROCE
0.23%
-0.03%
-0.02%
0.99%
1.19%
2.80%
6.95%
Fixed Asset Turnover
0.31
0.39
0.46
0.53
0.62
0.60
1.06
Receivable days
144.83
123.44
100.10
107.58
112.92
138.70
68.66
Inventory Days
304.14
251.57
215.96
172.90
137.53
151.51
94.31
Payable days
97.81
75.42
78.55
76.90
69.00
43.21
31.56
Cash Conversion Cycle
351.16
299.59
237.51
203.58
181.46
247.00
131.41
Total Debt/Equity
0.09
0.12
0.08
0.06
0.09
0.17
0.15
Interest Cover
0.21
-0.02
-0.03
1.66
1.99
3.37
5.63

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.