Nifty
:
25795.15
Sensex
:
84211.88
-96.25 (-0.37%)
-344.52 (-0.41%)
Nifty
Sensex
:
:
25795.15
84211.88
-96.25 (-0.37%)
-344.52 (-0.41%)

Marsons Ltd.

Electric Equipment

Rating :
64/99

BSE: 517467 | NSE: Not Listed

NSE BSE
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,994.54
  • 97.19
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,995.82
  • N/A
  • 22.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.65%
  • 23.37%
  • 18.82%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 4.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.03
  • 247.97
  • 232.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.43
  • -
  • 89.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.04
  • -
  • 104.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 24.21
  • 98.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -58.66
  • -65.93
  • -35.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -78.74
  • -90.30
  • 148.08

Earnings Forecasts:

(Updated: 18-10-2025)
Description
2024
2025
2026
2027
Adj EPS
1.64
P/E Ratio
106.28
Revenue
168.36
EBITDA
25.18
Net Income
28.02
ROA
30.78
P/B Ratio
24.48
ROE
40.99
FCFF
-36.85
FCFF Yield
-1.2
Net Debt
1.34
BVPS
7.12

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
47.03
29.88
57.40%
55.80
3.77
1,380.11%
44.17
0.65
6,695.38%
0.00
0.00
0
Expenses
39.72
24.83
59.97%
45.67
3.17
1,340.69%
40.00
0.32
12,400.00%
0.00
0.00
0
EBITDA
7.31
5.04
45.04%
10.14
0.60
1,590.00%
4.17
0.32
1,203.12%
0.00
0.00
0
EBIDTM
15.54%
16.89%
18.17%
15.90%
9.45%
49.92%
0.00%
0.00%
Other Income
0.99
0.36
175.00%
-1.13
0.03
-
2.37
0.01
23,600.00%
0.00
0.00
0
Interest
0.10
0.03
233.33%
0.07
0.00
0
0.04
0.00
0
0.00
0.00
0
Depreciation
0.17
0.14
21.43%
-0.09
0.18
-
0.18
0.18
0.00%
0.00
0.00
0
PBT
8.03
5.24
53.24%
8.99
0.45
1,897.78%
6.33
0.15
4,120.00%
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
8.03
5.24
53.24%
8.99
0.45
1,897.78%
6.33
0.15
4,120.00%
0.00
0.00
0
PATM
17.08%
17.53%
16.10%
11.87%
14.32%
23.18%
0.00%
0.00%
EPS
0.47
0.30
56.67%
0.52
0.03
1,633.33%
0.37
0.01
3,600.00%
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 12
Mar 11
Net Sales
-
168.36
6.46
0.35
16.70
99.99
103.09
72.16
115.53
105.71
Net Sales Growth
-
2506.19%
1745.71%
-97.90%
-83.30%
-3.01%
42.86%
-37.54%
9.29%
 
Cost Of Goods Sold
-
128.63
2.97
0.71
60.49
90.72
55.81
51.71
94.55
80.93
Gross Profit
-
39.73
3.49
-0.37
-43.79
9.26
47.27
20.45
20.97
24.78
GP Margin
-
23.60%
54.02%
-105.71%
-262.22%
9.26%
45.85%
28.34%
18.15%
23.44%
Total Expenditure
-
143.14
5.27
22.34
72.56
97.32
90.77
64.22
104.26
94.43
Power & Fuel Cost
-
1.20
0.86
0.40
0.55
0.71
0.49
0.83
0.72
0.66
% Of Sales
-
0.71%
13.31%
114.29%
3.29%
0.71%
0.48%
1.15%
0.62%
0.62%
Employee Cost
-
1.16
0.36
0.67
1.23
1.13
0.81
1.46
1.65
1.38
% Of Sales
-
0.69%
5.57%
191.43%
7.37%
1.13%
0.79%
2.02%
1.43%
1.31%
Manufacturing Exp.
-
0.59
0.10
0.02
0.35
2.09
29.53
0.80
1.57
2.51
% Of Sales
-
0.35%
1.55%
5.71%
2.10%
2.09%
28.64%
1.11%
1.36%
2.37%
General & Admin Exp.
-
1.08
0.48
9.86
0.04
0.27
0.28
0.26
0.77
0.69
% Of Sales
-
0.64%
7.43%
2817.14%
0.24%
0.27%
0.27%
0.36%
0.67%
0.65%
Selling & Distn. Exp.
-
5.77
0.07
0.00
0.02
0.19
0.88
0.78
2.41
2.47
% Of Sales
-
3.43%
1.08%
0%
0.12%
0.19%
0.85%
1.08%
2.09%
2.34%
Miscellaneous Exp.
-
4.71
0.43
10.68
9.89
2.20
2.96
8.39
2.58
5.80
% Of Sales
-
2.80%
6.66%
3051.43%
59.22%
2.20%
2.87%
11.63%
2.23%
5.49%
EBITDA
-
25.22
1.19
-21.99
-55.86
2.67
12.32
7.94
11.27
11.28
EBITDA Margin
-
14.98%
18.42%
-6282.86%
-334.49%
2.67%
11.95%
11.00%
9.76%
10.67%
Other Income
-
3.41
0.16
1.82
0.29
1.43
1.90
5.01
2.75
0.34
Interest
-
0.19
0.02
0.02
4.98
10.09
7.68
13.73
9.08
5.11
Depreciation
-
0.37
0.70
3.14
31.99
1.71
3.11
4.03
1.62
0.93
PBT
-
28.07
0.63
-23.34
-92.54
-7.71
3.44
-4.81
3.32
5.57
Tax
-
0.00
0.00
-1.76
-0.96
1.81
-0.72
-0.05
1.12
0.40
Tax Rate
-
0.00%
0.00%
7.54%
1.04%
-23.48%
-20.93%
1.04%
33.73%
7.18%
PAT
-
28.02
0.63
-21.58
-91.57
-9.52
4.15
-4.76
2.20
5.17
PAT before Minority Interest
-
28.02
0.63
-21.58
-91.57
-9.52
4.15
-4.76
2.20
5.17
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
16.64%
9.75%
-6165.71%
-548.32%
-9.52%
4.03%
-6.60%
1.90%
4.89%
PAT Growth
-
4,347.62%
-
-
-
-
-
-
-57.45%
 
EPS
-
1.63
0.04
-1.25
-5.32
-0.55
0.24
-0.28
0.13
0.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 12
Mar 11
Shareholder's Funds
122.51
14.22
-69.02
-49.06
42.68
53.05
47.82
52.35
50.85
Share Capital
17.21
14.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
Total Reserves
105.30
0.22
-94.02
-74.06
17.68
28.05
22.82
27.35
25.85
Non-Current Liabilities
0.00
0.00
41.71
43.54
46.64
44.83
42.41
7.01
10.02
Secured Loans
0.00
0.00
40.02
39.91
41.81
41.46
37.76
2.11
4.86
Unsecured Loans
0.00
0.00
0.75
1.91
2.11
2.42
2.91
2.88
3.58
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
29.93
15.45
65.35
78.98
73.34
128.94
69.48
73.31
75.99
Trade Payables
24.99
1.95
17.07
31.45
31.64
82.14
22.59
33.56
38.01
Other Current Liabilities
2.35
4.49
4.51
2.86
9.04
19.00
19.91
6.18
6.35
Short Term Borrowings
2.59
9.01
43.50
44.37
32.34
27.35
26.66
30.01
27.73
Short Term Provisions
0.00
0.00
0.27
0.30
0.32
0.45
0.33
3.57
3.90
Total Liabilities
152.44
29.67
38.04
73.46
162.66
226.82
159.71
132.68
136.86
Net Block
14.19
12.64
20.88
24.16
56.16
58.44
32.87
26.91
28.66
Gross Block
57.45
55.52
57.07
57.07
84.54
85.11
56.89
44.10
43.88
Accumulated Depreciation
43.25
42.88
36.19
32.91
28.38
26.67
24.02
17.19
15.22
Non Current Assets
51.49
12.64
21.93
25.21
67.09
69.10
43.80
42.00
41.25
Capital Work in Progress
0.00
0.00
0.14
0.14
0.12
0.00
0.02
1.30
0.02
Non Current Investment
37.30
0.00
0.00
0.00
9.92
9.98
9.84
10.35
10.26
Long Term Loans & Adv.
0.00
0.00
0.91
0.90
0.89
0.68
1.07
3.45
2.32
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
100.95
17.03
16.12
48.26
95.52
157.66
115.85
90.61
95.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
14.95
0.81
0.00
0.39
49.78
47.81
42.58
45.37
26.31
Sundry Debtors
68.28
14.63
9.71
41.52
39.46
105.00
63.41
36.61
60.67
Cash & Bank
1.31
0.26
0.04
1.11
1.12
1.42
2.17
2.84
4.20
Other Current Assets
16.40
0.17
0.00
0.00
5.17
3.43
7.69
5.79
4.32
Short Term Loans & Adv.
16.23
1.15
6.36
5.24
5.17
3.43
6.38
3.88
3.55
Net Current Assets
71.02
1.58
-49.24
-30.72
22.18
28.73
46.36
17.30
19.53
Total Assets
152.44
29.67
38.05
73.47
162.66
226.81
159.70
132.68
136.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 12
Mar 11
Cash From Operating Activity
-35.02
-4.20
0.85
-6.58
4.24
27.14
-3.03
5.03
-15.11
PBT
28.02
0.63
-23.34
-92.54
-7.71
3.44
-4.81
3.32
6.71
Adjustment
-1.07
0.69
5.88
45.09
10.70
8.85
16.21
7.26
4.74
Changes in Working Capital
-59.88
-5.51
18.31
40.87
1.25
14.85
-14.43
-4.42
-26.25
Cash after chg. in Working capital
-32.93
-4.20
0.85
-6.58
4.24
27.14
-3.03
6.16
-14.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.09
0.00
0.00
0.00
0.00
0.00
0.00
-1.13
-0.31
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
-37.61
-0.12
-0.01
1.33
-0.55
-24.59
-5.87
-1.53
-0.27
Net Fixed Assets
-1.93
1.66
0.03
-0.02
-0.65
0.37
-11.52
-1.49
Net Investments
-37.34
0.00
2.74
9.45
25.26
-27.63
0.53
-0.09
Others
1.66
-1.78
-2.78
-8.10
-25.16
2.67
5.12
0.05
Cash from Financing Activity
73.68
4.47
-1.91
5.25
-3.99
-3.30
7.69
-4.87
10.23
Net Cash Inflow / Outflow
1.05
0.16
-1.07
-0.01
-0.30
-0.75
-1.21
-1.37
-5.16
Opening Cash & Equivalents
0.26
0.11
1.11
1.12
1.42
2.17
3.37
4.21
9.36
Closing Cash & Equivalent
1.31
0.26
0.04
1.11
1.12
1.42
2.17
2.84
4.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 12
Mar 11
Book Value (Rs.)
7.12
1.02
-34.12
-26.19
10.48
14.75
12.66
14.23
13.46
ROA
30.77%
1.86%
-38.70%
-77.56%
-4.89%
2.15%
-3.26%
1.63%
3.78%
ROE
40.99%
0.00%
0.00%
0.00%
-30.18%
12.12%
-14.16%
6.36%
15.36%
ROCE
38.04%
5.87%
-236.79%
-142.18%
2.26%
10.73%
10.39%
17.19%
14.89%
Fixed Asset Turnover
2.98
0.11
0.01
0.24
1.20
1.51
1.52
2.80
2.61
Receivable days
89.88
687.87
0.00
884.89
259.62
286.31
237.78
144.14
193.39
Inventory Days
17.08
45.92
0.00
548.21
175.37
153.65
209.06
106.21
83.88
Payable days
38.22
1170.30
1782.00
121.64
214.84
210.57
171.51
126.91
155.15
Cash Conversion Cycle
68.74
-436.51
-1782.00
1311.47
220.15
229.38
275.33
123.43
122.11
Total Debt/Equity
0.02
0.63
-0.99
-1.32
2.91
1.93
2.13
1.04
1.13
Interest Cover
145.96
27.08
-1227.27
-17.60
0.24
1.45
0.65
1.37
2.09

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Marsons bags order worth Rs 25.84 crore
    15th Oct 2025, 16:30 PM

    The order is to be executed within 6 months

    Read More
  • Marsons bags purchase order worth Rs 17.49 crore
    9th Oct 2025, 15:19 PM

    The order is to be executed within 6 months

    Read More
  • Marsons receives order worth Rs 20.15 crore
    26th Sep 2025, 15:45 PM

    The order is to be executed within 6 months

    Read More
  • Marsons receives purchase order worth Rs 27.35 crore
    2nd Sep 2025, 16:30 PM

    The said order is expected to be completed in 6 months

    Read More
  • Marsons expands annual manufacturing capacity to 10,000 MVA per annum
    28th Aug 2025, 15:49 PM

    The expansion has been undertaken in view of the company’s existing order book and anticipated demand across multiple segments

    Read More
  • Marsons - Quarterly Results
    12th Aug 2025, 14:53 PM

    Read More

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.