Mayank Cattle Food, 544106, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

105.84
21.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

141.21
N/A
3.29

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales - 390.86 290.30 309.18 47.66 42.15 31.54 34.63 26.13 17.79 16.69 Net Sales Growth - 34.64% -6.11% 548.72% 13.07% 33.64% -8.92% 32.53% 46.88% 6.59% Cost Of Goods Sold - 358.96 266.73 288.44 44.86 39.17 28.91 32.02 23.80 15.81 15.25 Gross Profit - 31.90 23.57 20.74 2.80 2.98 2.62 2.61 2.33 1.98 1.44 GP Margin - 8.16% 8.12% 6.71% 5.87% 7.07% 8.31% 7.54% 8.92% 11.13% 8.63% Total Expenditure - 377.88 280.94 302.90 46.51 41.11 30.62 33.64 25.22 17.18 16.25 Power & Fuel Cost - 3.04 2.71 1.83 0.53 0.51 0.42 0.36 0.28 0.22 0.25 % Of Sales - 0.78% 0.93% 0.59% 1.11% 1.21% 1.33% 1.04% 1.07% 1.24% 1.50% Employee Cost - 4.44 3.29 3.14 0.18 0.21 0.17 0.13 0.13 0.18 0.13 % Of Sales - 1.14% 1.13% 1.02% 0.38% 0.50% 0.54% 0.38% 0.50% 1.01% 0.78% Manufacturing Exp. - 8.83 6.31 7.56 0.24 0.28 0.65 0.43 0.40 0.59 0.37 % Of Sales - 2.26% 2.17% 2.45% 0.50% 0.66% 2.06% 1.24% 1.53% 3.32% 2.22% General & Admin Exp. - 1.16 1.04 1.19 0.12 0.42 0.44 0.57 0.53 0.33 0.22 % Of Sales - 0.30% 0.36% 0.38% 0.25% 1.00% 1.40% 1.65% 2.03% 1.85% 1.32% Selling & Distn. Exp. - 1.38 0.78 0.71 0.57 0.51 0.02 0.13 0.07 0.05 0.03 % Of Sales - 0.35% 0.27% 0.23% 1.20% 1.21% 0.06% 0.38% 0.27% 0.28% 0.18% Miscellaneous Exp. - 0.06 0.09 0.02 0.00 0.00 0.00 0.00 0.01 0.00 0.03 % Of Sales - 0.02% 0.03% 0.01% 0% 0% 0% 0% 0.04% 0% 0.06% EBITDA - 12.98 9.36 6.28 1.15 1.04 0.92 0.99 0.91 0.61 0.44 EBITDA Margin - 3.32% 3.22% 2.03% 2.41% 2.47% 2.92% 2.86% 3.48% 3.43% 2.64% Other Income - 0.37 0.34 0.40 0.05 0.10 0.09 0.03 0.03 0.01 0.07 Interest - 3.70 3.43 3.25 0.85 0.81 0.64 0.67 0.56 0.40 0.28 Depreciation - 2.54 2.26 1.71 0.35 0.37 0.23 0.24 0.23 0.17 0.18 PBT - 7.11 4.00 1.72 0.01 -0.03 0.14 0.11 0.15 0.06 0.04 Tax - 2.14 0.97 0.44 0.00 0.00 0.03 0.03 0.05 0.02 0.01 Tax Rate - 30.10% 24.25% 25.58% 0.00% 0.00% 21.43% 27.27% 33.33% 33.33% 25.00% PAT - 4.97 3.03 1.27 0.00 -0.03 0.11 0.07 0.10 0.04 0.03 PAT before Minority Interest - 4.97 3.03 1.27 0.00 -0.03 0.11 0.07 0.10 0.04 0.03 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.27% 1.04% 0.41% 0% -0.07% 0.35% 0.20% 0.38% 0.22% 0.18% PAT Growth - 64.03% 138.58% 0 - - 57.14% -30.00% 150.00% 33.33% EPS - 9.20 5.61 2.35 0.00 -0.06 0.20 0.13 0.19 0.07 0.06

Description TTM Mar 25
Net Sales - 392.43 Net Sales Growth - Cost Of Goods Sold - 360.02 Gross Profit - 32.41 GP Margin - 8.26% Total Expenditure - 379.24 Power & Fuel Cost - 3.04 % Of Sales - 0.77% Employee Cost - 4.60 % Of Sales - 1.17% Manufacturing Exp. - 8.70 % Of Sales - 2.22% General & Admin Exp. - 1.09 % Of Sales - 0.28% Selling & Distn. Exp. - 1.59 % Of Sales - 0.41% Miscellaneous Exp. - 0.19 % Of Sales - 0.05% EBITDA - 13.19 EBITDA Margin - 3.36% Other Income - 0.37 Interest - 3.77 Depreciation - 2.55 PBT - 7.25 Tax - 2.18 Tax Rate - 30.07% PAT - 5.03 PAT before Minority Interest - 5.07 Minority Interest - -0.04 PAT Margin - 1.28% PAT Growth - EPS - 9.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 32.06 26.90 4.76 0.62 0.51 0.44 0.34 0.30 0.27 Share Capital 5.40 5.40 0.20 0.20 0.20 0.20 0.20 0.20 0.20 Total Reserves 26.66 21.50 4.56 0.42 0.31 0.24 0.14 0.10 0.07 Non-Current Liabilities 5.81 10.75 14.36 3.07 2.01 1.77 4.49 3.09 2.76 Secured Loans 2.77 4.72 7.98 0.11 0.03 0.06 2.94 1.75 1.47 Unsecured Loans 2.54 5.66 6.18 2.94 1.96 1.69 1.54 1.32 1.26 Long Term Provisions 0.00 0.09 0.07 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 34.55 33.05 29.81 5.11 4.64 3.93 0.61 0.76 0.19 Trade Payables 2.66 6.81 3.74 0.15 0.05 0.24 0.53 0.71 0.15 Other Current Liabilities 2.57 3.21 2.81 0.18 0.11 0.08 0.06 0.03 0.02 Short Term Borrowings 28.61 22.03 22.75 4.74 4.44 3.56 0.00 0.00 0.00 Short Term Provisions 0.70 1.00 0.51 0.03 0.04 0.05 0.03 0.02 0.02 Total Liabilities 72.42 70.70 48.93 8.80 7.16 6.14 5.44 4.15 3.22 Net Block 18.43 13.27 11.97 1.94 1.52 1.50 1.43 0.92 0.59 Gross Block 30.68 23.15 19.59 3.18 2.69 2.44 2.15 1.53 1.18 Accumulated Depreciation 12.24 9.88 7.62 1.24 1.17 0.93 0.73 0.61 0.59 Non Current Assets 21.40 13.95 14.37 2.39 1.59 1.61 1.52 0.92 0.90 Capital Work in Progress 0.44 0.20 2.18 0.33 0.01 0.07 0.09 0.00 0.31 Non Current Investment 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.52 0.49 0.23 0.08 0.03 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.03 0.03 0.03 0.00 0.00 0.00 Current Assets 51.03 56.75 34.55 6.41 5.57 4.52 3.92 3.22 2.29 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 31.08 32.56 24.83 5.08 3.77 3.92 3.33 2.64 2.06 Sundry Debtors 16.59 20.87 7.13 0.46 0.93 0.43 0.52 0.38 0.13 Cash & Bank 0.86 0.13 0.06 0.05 0.05 0.02 0.01 0.00 0.01 Other Current Assets 2.49 0.08 0.08 0.04 0.81 0.14 0.05 0.20 0.09 Short Term Loans & Adv. 2.40 3.12 2.46 0.77 0.74 0.08 0.05 0.20 0.09 Net Current Assets 16.47 23.70 4.74 1.30 0.93 0.59 3.30 2.45 2.11 Total Assets 72.43 70.70 48.92 8.80 7.16 6.13 5.45 4.15 3.21

Description Mar 25
Shareholder's Funds 32.13 Share Capital 5.40 Total Reserves 26.73 Non-Current Liabilities 5.82 Secured Loans 2.77 Unsecured Loans 2.54 Long Term Provisions 0.00 Current Liabilities 34.65 Trade Payables 2.72 Other Current Liabilities 2.58 Short Term Borrowings 28.61 Short Term Provisions 0.74 Total Liabilities 72.64 Net Block 18.58 Gross Block 30.83 Accumulated Depreciation 12.25 Non Current Assets 20.07 Capital Work in Progress 0.44 Non Current Investment 0.00 Long Term Loans & Adv. 1.05 Other Non Current Assets 0.00 Current Assets 52.56 Current Investments 0.00 Inventories 31.68 Sundry Debtors 17.43 Cash & Bank 0.92 Other Current Assets 2.54 Short Term Loans & Adv. 2.45 Net Current Assets 17.91 Total Assets 72.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 14
Cash From Operating Activity 11.26 -9.96 1.46 0.49 PBT 7.11 4.00 1.27 0.14 Adjustment 5.88 5.36 5.28 0.81 Changes in Working Capital -0.14 -18.52 -4.60 -0.43 Cash after chg. in Working capital 12.85 -9.16 1.95 0.52 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -1.58 -0.80 -0.50 -0.03 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -8.73 -1.25 -6.22 -0.91 Net Fixed Assets -7.77 -1.58 -18.26 Net Investments -0.01 0.00 0.00 Others -0.95 0.33 12.04 Cash from Financing Activity -2.57 11.29 4.74 0.42 Net Cash Inflow / Outflow -0.04 0.07 -0.02 0.00 Opening Cash & Equivalents 0.13 0.06 0.08 0.05 Closing Cash & Equivalent 0.09 0.13 0.06 0.05

Description Mar 25
Cash From Operating Activity 11.53 PBT 7.25 Adjustment 5.95 Changes in Working Capital 0.54 Cash after chg. in Working capital 13.74 Interest Paid 0.00 Tax Paid -2.21 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -8.88 Net Fixed Assets Net Investments Others Cash from Financing Activity -2.63 Net Cash Inflow / Outflow 0.02 Opening Cash & Equivalents 0.13 Closing Cash & Equivalent 0.15

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 59.38 49.82 13.22 31.06 25.34 21.76 16.41 14.32 12.57 ROA 6.95% 5.07% 2.81% 1.37% 1.10% 1.71% 0.81% 0.86% 0.28% ROE 16.87% 19.17% 31.02% 19.38% 15.47% 25.87% 12.64% 11.72% 3.60% ROCE 16.58% 13.95% 12.50% 10.09% 12.19% 13.35% 11.08% 10.41% 10.41% Fixed Asset Turnover 14.52 13.59 17.53 10.74 13.51 11.38 9.65 12.32 15.46 Receivable days 17.49 17.60 7.98 8.05 7.21 6.65 9.17 5.53 2.59 Inventory Days 29.71 36.08 27.96 51.24 40.57 50.65 61.18 51.40 41.39 Payable days 4.81 7.22 5.68 1.20 1.52 5.69 12.86 9.24 3.12 Cash Conversion Cycle 42.39 46.46 30.27 58.09 46.25 51.61 57.49 47.68 40.85 Total Debt/Equity 1.13 1.31 8.32 12.61 12.75 12.32 13.63 10.70 10.87 Interest Cover 2.92 2.17 1.53 1.22 1.16 1.26 1.14 1.16 1.07

Description Mar 25
Book Value (Rs.) 59.50 ROA 6.98% ROE 15.79% ROCE 16.10% Fixed Asset Turnover 12.73 Receivable days 16.21 Inventory Days 29.46 Payable days 2.75 Cash Conversion Cycle 42.91 Total Debt/Equity 1.13 Interest Cover 2.93

Top Investors:

llp

gemzar enterprises private limited

ashish sureshbhai shah

vedankit traders private limited

bharati santosh yevate

blackberry sarees private limited

ketanbhai arvindray shah

Annual Reports:

News Update:

Mayank Cattle Food launches ‘Masino Nuskho’
22nd Sep 2025, 12:59 PM

Masino Nuskho is a traditional herbal and Ayurvedic formulation specially designed for animals after delivery
Read More

Mayank Cattle Food Ltd.

Solvent Extraction

BSE: 544106 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Mayank Cattle Food Ltd.

Solvent Extraction

BSE: 544106 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: