Nifty
:
18539.25
Sensex
:
62406.99
26.50 (0.14%)
113.35 (0.18%)
Nifty
Sensex
:
:
18539.25
62406.99
26.50 (0.14%)
113.35 (0.18%)

Madhusudan Industries Ltd.

Trading

Rating :
N/A

BSE: 515059 | NSE: MADSUDIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11.18
  • 15.68
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5.47
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.08%
  • 6.84%
  • 33.48%
  • FII
  • DII
  • Others
  • 0%
  • 1.22%
  • 2.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.54
  • -0.37
  • 1.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.13
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.21
  • 18.40
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.28
  • 5.19
  • 4.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.61
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.02
  • 27.30
  • 5.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
0.84
0.99
1.01
0.93
12.23
8.68
0.11
28.39
50.39
Net Sales Growth
-
-15.15%
-1.98%
8.60%
-92.40%
40.90%
7790.91%
-99.61%
-43.66%
 
Cost Of Goods Sold
-
0.00
0.02
0.01
0.56
12.43
8.29
0.45
31.23
41.27
Gross Profit
-
0.84
0.97
0.99
0.37
-0.20
0.39
-0.34
-2.85
9.12
GP Margin
-
100%
97.98%
98.02%
39.78%
-1.64%
4.49%
-309.09%
-10.04%
18.10%
Total Expenditure
-
0.57
0.69
1.00
1.72
14.06
9.28
2.28
35.74
49.30
Power & Fuel Cost
-
0.03
0.03
0.03
0.03
0.02
0.01
0.02
0.32
1.18
% Of Sales
-
3.57%
3.03%
2.97%
3.23%
0.16%
0.12%
18.18%
1.13%
2.34%
Employee Cost
-
0.33
0.37
0.56
0.53
0.48
0.26
0.37
1.24
1.81
% Of Sales
-
39.29%
37.37%
55.45%
56.99%
3.92%
3.00%
336.36%
4.37%
3.59%
Manufacturing Exp.
-
0.04
0.04
0.13
0.15
0.28
0.01
0.04
0.84
1.73
% Of Sales
-
4.76%
4.04%
12.87%
16.13%
2.29%
0.12%
36.36%
2.96%
3.43%
General & Admin Exp.
-
0.09
0.15
0.11
0.14
0.17
0.14
0.44
0.28
0.36
% Of Sales
-
10.71%
15.15%
10.89%
15.05%
1.39%
1.61%
400%
0.99%
0.71%
Selling & Distn. Exp.
-
0.01
0.01
0.02
0.03
0.13
0.10
0.00
0.83
1.45
% Of Sales
-
1.19%
1.01%
1.98%
3.23%
1.06%
1.15%
0%
2.92%
2.88%
Miscellaneous Exp.
-
0.07
0.07
0.14
0.29
0.56
0.46
0.96
0.99
1.51
% Of Sales
-
8.33%
7.07%
13.86%
31.18%
4.58%
5.30%
872.73%
3.49%
3.00%
EBITDA
-
0.27
0.30
0.01
-0.79
-1.83
-0.60
-2.17
-7.35
1.09
EBITDA Margin
-
32.14%
30.30%
0.99%
-84.95%
-14.96%
-6.91%
-1972.73%
-25.89%
2.16%
Other Income
-
0.69
0.77
1.07
1.79
1.12
1.04
1.49
1.69
1.71
Interest
-
0.07
0.20
0.40
0.64
0.51
0.26
0.29
1.10
1.77
Depreciation
-
0.15
0.19
0.23
0.24
0.14
0.04
0.14
2.37
0.01
PBT
-
0.75
0.68
0.45
0.11
-1.37
0.14
-1.11
-9.14
1.02
Tax
-
0.01
0.02
0.00
0.00
0.01
0.01
-2.38
-1.15
0.00
Tax Rate
-
1.33%
2.25%
0.00%
0.00%
-0.73%
7.14%
108.18%
11.30%
0.00%
PAT
-
0.74
0.87
0.45
0.11
-1.38
0.14
0.18
-9.03
0.28
PAT before Minority Interest
-
0.74
0.87
0.45
0.11
-1.38
0.14
0.18
-9.03
0.28
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
88.10%
87.88%
44.55%
11.83%
-11.28%
1.61%
163.64%
-31.81%
0.56%
PAT Growth
-
-14.94%
93.33%
309.09%
-
-
-22.22%
-
-
 
EPS
-
1.37
1.61
0.83
0.20
-2.56
0.26
0.33
-16.72
0.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
12.64
11.90
11.03
10.58
10.47
11.71
11.57
11.40
20.42
Share Capital
2.69
2.69
2.69
2.69
2.69
2.69
2.69
2.69
2.69
Total Reserves
9.95
9.22
8.34
7.90
7.79
9.02
8.89
8.71
17.74
Non-Current Liabilities
0.70
0.83
1.00
5.72
5.67
3.10
2.52
6.03
18.39
Secured Loans
0.00
0.13
0.29
1.14
2.66
0.57
0.00
0.00
10.27
Unsecured Loans
0.00
0.00
0.00
4.58
3.01
2.53
2.52
3.64
4.56
Long Term Provisions
0.53
0.54
0.54
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.58
1.39
2.76
1.64
1.35
2.12
1.33
4.17
7.30
Trade Payables
0.00
0.00
0.01
0.96
0.69
1.39
0.59
3.24
6.20
Other Current Liabilities
0.47
0.70
0.67
0.15
0.12
0.19
0.21
0.41
0.58
Short Term Borrowings
0.06
0.57
1.97
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.04
0.12
0.12
0.54
0.54
0.53
0.52
0.52
0.52
Total Liabilities
13.92
14.12
14.79
17.94
17.49
16.93
15.42
21.60
46.11
Net Block
1.53
1.68
1.90
2.16
2.10
0.64
0.66
3.09
14.41
Gross Block
3.76
3.80
3.96
4.00
3.71
2.20
2.18
9.34
33.53
Accumulated Depreciation
2.23
2.12
2.05
1.85
1.62
1.56
1.52
6.25
19.12
Non Current Assets
5.51
5.71
4.57
2.21
2.15
0.70
0.86
3.35
14.74
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.05
0.07
Non Current Investment
0.64
0.71
0.72
0.06
0.07
0.07
0.22
0.23
0.28
Long Term Loans & Adv.
3.35
3.33
1.96
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
Current Assets
8.42
8.42
10.23
15.73
15.33
16.22
14.55
18.23
31.35
Current Investments
3.59
4.28
2.77
0.03
0.03
0.03
0.03
0.03
0.03
Inventories
0.00
0.01
0.03
0.07
0.33
0.73
0.00
0.71
15.02
Sundry Debtors
1.70
1.71
1.71
1.98
2.07
3.27
2.59
6.25
5.14
Cash & Bank
1.49
0.82
1.04
0.58
0.84
0.43
0.62
1.72
0.91
Other Current Assets
1.63
0.08
0.17
1.30
12.07
11.75
11.31
9.52
10.24
Short Term Loans & Adv.
1.52
1.53
4.50
11.78
11.04
11.74
11.30
9.50
10.02
Net Current Assets
7.84
7.02
7.46
14.09
13.99
14.11
13.22
14.06
24.05
Total Assets
13.93
14.13
14.80
17.94
17.49
16.93
15.42
21.60
46.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
0.13
2.03
6.18
-1.21
-1.73
-1.89
-2.32
2.70
7.66
PBT
0.75
0.89
0.45
0.11
-1.37
0.14
-1.11
-9.14
0.02
Adjustment
-0.36
-0.07
-0.34
-0.31
-0.37
-0.70
-0.52
2.15
1.79
Changes in Working Capital
-0.22
1.38
5.54
0.17
0.83
-0.88
-0.21
10.82
8.51
Cash after chg. in Working capital
0.17
2.20
5.64
-0.03
-0.91
-1.43
-1.84
3.83
10.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.02
0.25
0.94
-0.27
-0.24
-0.21
-0.20
-0.24
-0.62
Other Direct Exp. Paid
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
Cash From Investing Activity
1.33
-0.79
-2.41
0.90
-0.43
1.11
2.35
9.30
0.97
Net Fixed Assets
0.04
0.15
0.05
-0.29
-1.57
-0.02
7.21
24.18
Net Investments
0.75
-1.50
-3.40
0.01
0.00
0.15
0.01
0.05
Others
0.54
0.56
0.94
1.18
1.14
0.98
-4.87
-14.93
Cash from Financing Activity
-0.79
-1.46
-3.31
0.05
2.57
0.59
-1.13
-11.19
-8.86
Net Cash Inflow / Outflow
0.67
-0.22
0.47
-0.26
0.41
-0.19
-1.10
0.81
-0.23
Opening Cash & Equivalents
0.82
1.04
0.58
0.84
0.43
0.62
1.72
0.91
1.14
Closing Cash & Equivalent
1.49
0.82
1.04
0.58
0.84
0.43
0.62
1.72
0.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
23.51
22.15
20.52
19.69
19.48
21.77
21.51
21.16
37.95
ROA
5.25%
6.04%
2.73%
0.62%
-8.03%
0.84%
0.97%
-26.67%
0.54%
ROE
6.00%
7.61%
4.13%
1.04%
-12.47%
1.17%
1.56%
-56.83%
1.39%
ROCE
6.38%
8.34%
5.68%
4.63%
-5.55%
2.77%
-13.14%
-36.14%
5.20%
Fixed Asset Turnover
0.22
0.25
0.25
0.24
4.14
3.97
0.02
1.32
1.50
Receivable days
739.65
632.02
668.54
791.67
79.69
123.27
0.00
73.24
45.16
Inventory Days
2.54
7.46
18.28
77.01
15.82
30.89
0.00
101.17
148.35
Payable days
0.00
4.11
181.45
229.20
29.00
38.71
1004.20
60.35
62.00
Cash Conversion Cycle
742.19
635.37
505.37
639.47
66.51
115.44
-1004.20
114.06
131.52
Total Debt/Equity
0.00
0.07
0.22
0.54
0.54
0.27
0.22
0.32
0.73
Interest Cover
12.35
5.37
2.12
1.17
-1.68
1.55
-6.61
-8.26
1.16

Annual Reports:

FY 2013
FY 2012
FY 2011
FY 2010

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.