Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Engineering - Construction

Rating :
29/99

BSE: 532629 | NSE: MBECL

3.55
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3.80
  • 3.80
  • 3.50
  • 3.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  143980
  •  5.17
  •  11.35
  •  3.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78.07
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,433.28
  • N/A
  • -0.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.79%
  • 4.84%
  • 25.03%
  • FII
  • DII
  • Others
  • 0%
  • 0.04%
  • 37.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.84
  • -24.08
  • -16.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.78
  • -20.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.11
  • -24.43
  • -33.70

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 0.86
  • -1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.95
  • 40.44
  • 9.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
91.67
91.16
0.56%
108.53
175.04
-38.00%
115.60
120.49
-4.06%
108.97
101.04
7.85%
Expenses
125.08
97.51
28.27%
196.72
155.42
26.57%
117.54
136.31
-13.77%
104.68
101.26
3.38%
EBITDA
-33.41
-6.35
-
-88.19
19.62
-
-1.94
-15.82
-
4.29
-0.22
-
EBIDTM
-36.44%
-6.97%
-81.26%
11.21%
-1.68%
-13.13%
3.94%
-0.22%
Other Income
11.01
8.84
24.55%
29.65
4.50
558.89%
20.02
8.32
140.62%
12.69
10.07
26.02%
Interest
1,020.66
15.43
6,514.78%
14.59
4.08
257.60%
13.72
8.64
58.80%
12.57
15.56
-19.22%
Depreciation
2.60
2.99
-13.04%
3.08
2.91
5.84%
3.67
3.27
12.23%
2.99
4.83
-38.10%
PBT
-1,045.66
-15.93
-
-106.97
17.12
-
0.69
-19.41
-
1.43
-10.54
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-1,045.66
-15.93
-
-106.97
17.12
-
0.69
-19.41
-
1.43
-10.54
-
PATM
-1,140.62%
-17.47%
-98.56%
9.78%
0.60%
-16.11%
1.31%
-10.43%
EPS
-49.41
-0.74
-
-4.68
0.89
-
0.04
-0.93
-
0.05
-0.54
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
424.77
424.27
501.52
730.05
1,738.77
1,682.49
2,171.79
2,693.67
2,429.73
2,631.91
2,682.07
Net Sales Growth
-12.91%
-15.40%
-31.30%
-58.01%
3.35%
-22.53%
-19.37%
10.86%
-7.68%
-1.87%
 
Cost Of Goods Sold
235.65
212.15
223.58
298.09
1,218.31
919.59
1,586.14
1,512.10
566.56
417.21
447.54
Gross Profit
189.12
212.12
277.93
431.96
520.46
762.90
585.65
1,181.57
1,863.18
2,214.70
2,234.53
GP Margin
44.52%
50.00%
55.42%
59.17%
29.93%
45.34%
26.97%
43.86%
76.68%
84.15%
83.31%
Total Expenditure
544.02
521.88
503.13
1,043.44
2,205.42
1,828.83
2,524.56
2,695.82
2,338.87
2,511.78
2,513.30
Power & Fuel Cost
-
5.29
7.00
10.88
13.51
11.42
12.09
15.96
18.38
25.78
23.02
% Of Sales
-
1.25%
1.40%
1.49%
0.78%
0.68%
0.56%
0.59%
0.76%
0.98%
0.86%
Employee Cost
-
71.83
75.64
103.46
131.50
134.97
136.39
150.31
184.82
314.84
319.36
% Of Sales
-
16.93%
15.08%
14.17%
7.56%
8.02%
6.28%
5.58%
7.61%
11.96%
11.91%
Manufacturing Exp.
-
146.10
144.29
226.19
446.78
505.68
612.42
711.69
1,344.45
1,428.40
1,491.81
% Of Sales
-
34.44%
28.77%
30.98%
25.70%
30.06%
28.20%
26.42%
55.33%
54.27%
55.62%
General & Admin Exp.
-
28.48
30.30
52.99
71.22
115.49
91.15
90.84
101.01
152.54
141.13
% Of Sales
-
6.71%
6.04%
7.26%
4.10%
6.86%
4.20%
3.37%
4.16%
5.80%
5.26%
Selling & Distn. Exp.
-
0.10
0.21
18.64
27.42
49.05
0.00
0.00
1.08
0.54
0.00
% Of Sales
-
0.02%
0.04%
2.55%
1.58%
2.92%
0%
0%
0.04%
0.02%
0%
Miscellaneous Exp.
-
57.94
22.10
333.19
296.68
92.64
86.37
214.92
122.57
172.49
0.00
% Of Sales
-
13.66%
4.41%
45.64%
17.06%
5.51%
3.98%
7.98%
5.04%
6.55%
3.37%
EBITDA
-119.25
-97.61
-1.61
-313.39
-466.65
-146.34
-352.77
-2.15
90.86
120.13
168.77
EBITDA Margin
-28.07%
-23.01%
-0.32%
-42.93%
-26.84%
-8.70%
-16.24%
-0.08%
3.74%
4.56%
6.29%
Other Income
73.37
83.22
37.91
62.17
161.43
154.28
317.17
50.67
162.07
71.58
20.73
Interest
1,061.54
62.91
63.56
118.36
447.34
589.30
488.79
384.70
284.25
230.81
161.56
Depreciation
12.34
12.72
16.25
18.11
23.22
31.04
45.34
38.45
46.21
40.13
30.55
PBT
-1,150.51
-90.02
-43.50
-387.69
-775.77
-612.40
-569.72
-374.62
-77.52
-79.23
-2.62
Tax
0.00
-0.22
0.00
-0.25
-11.02
-146.56
-521.58
1.70
3.67
1.20
19.28
Tax Rate
0.00%
0.18%
0.00%
0.06%
1.37%
23.93%
91.55%
-0.45%
-4.73%
-1.62%
-735.88%
PAT
-1,150.51
-112.54
-44.71
-386.23
-783.38
-456.57
-54.20
-368.01
-74.05
-75.41
-23.19
PAT before Minority Interest
-1,142.51
-120.55
-43.50
-387.44
-790.66
-465.84
-48.15
-376.32
-81.19
-75.12
-21.89
Minority Interest
8.00
8.01
-1.21
1.21
7.28
9.27
-6.05
8.31
7.14
-0.29
-1.30
PAT Margin
-270.85%
-26.53%
-8.91%
-52.90%
-45.05%
-27.14%
-2.50%
-13.66%
-3.05%
-2.87%
-0.86%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-54.37
-5.32
-2.11
-18.25
-37.02
-21.58
-2.56
-17.39
-3.50
-3.56
-1.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
-173.08
-47.25
8.00
170.30
85.89
98.64
-409.85
360.17
317.16
389.48
Share Capital
211.57
211.57
211.57
211.57
211.57
136.88
51.09
50.34
40.84
39.34
Total Reserves
-384.65
-258.82
-203.57
-42.27
-126.68
-38.24
-467.19
302.32
276.32
350.14
Non-Current Liabilities
-421.99
-412.47
-425.37
-406.09
-483.48
-236.00
331.87
161.42
248.60
356.59
Secured Loans
0.00
0.03
-86.44
-36.47
-10.79
-39.45
324.64
75.63
129.98
246.75
Unsecured Loans
147.89
134.44
208.70
193.28
78.86
207.30
0.00
13.28
14.85
0.20
Long Term Provisions
6.95
7.92
7.56
8.87
8.99
9.00
9.51
73.35
99.67
94.15
Current Liabilities
2,741.95
2,698.05
2,946.57
3,305.97
5,131.36
5,160.91
4,357.25
3,601.50
3,071.48
2,449.34
Trade Payables
258.63
264.70
264.75
522.33
954.37
1,404.34
1,293.29
1,092.18
1,018.38
980.98
Other Current Liabilities
226.34
203.78
457.54
666.95
968.17
1,117.79
1,105.83
916.80
813.81
654.28
Short Term Borrowings
2,214.94
2,187.19
2,181.29
2,106.38
3,202.41
2,626.60
1,892.41
1,558.88
1,131.32
771.98
Short Term Provisions
42.03
42.38
42.99
10.31
6.41
12.18
65.72
33.63
107.97
42.10
Total Liabilities
2,159.20
2,258.53
2,548.15
3,090.43
4,765.73
5,059.27
4,309.04
4,164.86
3,686.15
3,244.02
Net Block
150.28
179.49
195.22
189.50
355.95
385.20
285.84
314.07
404.80
396.20
Gross Block
387.95
409.88
410.66
352.42
536.35
469.97
325.55
498.63
571.83
524.76
Accumulated Depreciation
237.67
230.39
215.44
162.93
180.40
84.77
39.71
184.56
167.03
128.56
Non Current Assets
178.42
201.63
215.59
244.99
411.49
578.82
455.52
420.67
450.82
553.12
Capital Work in Progress
4.83
4.84
4.82
5.04
4.79
4.05
4.88
9.04
7.91
10.57
Non Current Investment
4.73
4.79
4.54
4.61
19.84
21.46
30.12
26.76
0.05
94.20
Long Term Loans & Adv.
10.91
7.69
5.82
17.37
20.95
164.15
133.95
69.38
36.00
48.88
Other Non Current Assets
7.67
4.82
5.18
28.48
9.95
3.95
0.74
1.43
2.06
3.27
Current Assets
1,980.78
2,056.91
2,332.57
2,845.44
4,354.24
4,480.45
3,853.53
3,744.18
3,235.33
2,690.91
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Inventories
54.66
94.49
112.99
180.97
417.56
337.35
300.32
267.13
284.56
244.83
Sundry Debtors
992.52
1,087.39
1,433.77
1,740.57
1,797.41
1,755.33
1,508.17
1,535.58
1,622.00
1,624.59
Cash & Bank
46.18
41.89
25.83
87.95
125.14
115.32
69.97
61.07
52.10
53.45
Other Current Assets
887.42
265.95
224.75
163.56
2,014.14
2,272.45
1,975.07
1,880.41
1,276.67
767.95
Short Term Loans & Adv.
568.14
567.19
535.23
672.39
1,789.06
2,073.22
1,867.33
618.09
278.31
253.17
Net Current Assets
-761.17
-641.15
-614.00
-460.53
-777.12
-680.46
-503.72
142.69
163.85
241.56
Total Assets
2,159.20
2,258.54
2,548.16
3,090.43
4,765.73
5,059.27
4,309.05
4,164.85
3,686.15
3,244.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-7.15
62.85
-186.51
358.82
-303.35
-567.80
-392.39
-457.46
-183.96
-155.92
PBT
-120.77
-43.50
-387.69
-801.68
-616.78
-572.47
-375.25
-77.52
-73.92
-2.62
Adjustment
22.13
35.69
368.77
616.70
471.57
201.92
481.74
211.31
295.68
214.35
Changes in Working Capital
57.84
50.71
-163.22
485.12
-159.59
-180.23
-483.98
-559.68
-381.08
-359.96
Cash after chg. in Working capital
-40.80
42.89
-182.14
300.14
-304.80
-550.78
-377.49
-425.89
-159.31
-148.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
33.66
19.96
-4.38
58.68
1.45
-17.02
-14.90
-31.57
-24.65
-7.70
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
39.09
1.72
47.22
390.42
65.15
-21.95
-24.77
134.62
67.20
-87.58
Net Fixed Assets
21.55
1.27
-17.59
-0.02
-0.05
-0.50
87.40
-4.72
-16.18
-35.76
Net Investments
0.02
-0.27
0.03
305.15
-0.78
-303.50
17.16
0.00
-5.42
-18.55
Others
17.52
0.72
64.78
85.29
65.98
282.05
-129.33
139.34
88.80
-33.27
Cash from Financing Activity
-33.43
-48.30
120.08
-806.47
301.72
595.22
429.10
329.08
121.29
231.03
Net Cash Inflow / Outflow
-1.49
16.27
-19.22
-57.24
63.51
5.47
11.94
6.24
4.53
-12.47
Opening Cash & Equivalents
38.23
21.99
41.21
98.44
34.92
29.22
17.24
51.75
45.06
55.24
Closing Cash & Equivalent
36.75
38.23
21.99
41.21
98.44
34.92
29.22
57.99
49.59
42.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-8.18
-2.23
0.38
7.54
1.98
2.86
-81.44
84.48
98.87
122.61
ROA
-5.46%
-1.81%
-13.74%
-20.13%
-9.48%
-1.03%
-8.88%
-2.07%
-2.17%
-0.72%
ROE
0.00%
0.00%
-562.00%
-980.72%
-1994.41%
0.00%
0.00%
-24.97%
-21.82%
-5.88%
ROCE
-2.55%
0.86%
-11.20%
-11.70%
-0.68%
-3.06%
0.47%
10.68%
9.90%
12.53%
Fixed Asset Turnover
1.06
1.22
1.91
3.91
3.35
5.54
6.61
4.58
4.85
5.60
Receivable days
894.68
917.44
793.53
371.34
384.14
270.51
203.88
234.94
222.86
210.51
Inventory Days
64.16
75.50
73.48
62.82
81.62
52.86
38.01
41.05
36.34
31.54
Payable days
450.20
432.16
420.86
103.81
179.36
144.96
144.68
163.32
147.04
133.10
Cash Conversion Cycle
508.64
560.77
446.15
330.35
286.40
178.40
97.21
112.67
112.15
108.95
Total Debt/Equity
-13.87
-49.95
292.67
13.52
41.35
31.38
-6.00
5.11
4.40
2.74
Interest Cover
-0.92
0.32
-2.28
-0.79
-0.04
-0.17
0.03
0.73
0.68
0.98

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.