Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Engineering - Construction

Rating :
34/99

BSE: 532629 | NSE: MBECL

4.94
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4.95
  •  4.99
  •  4.61
  •  4.76
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  220601
  •  10.84
  •  7.10
  •  2.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 104.30
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,190.07
  • N/A
  • -0.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.79%
  • 37.40%
  • 26.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 3.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.58
  • -26.19
  • -8.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.81
  • 189.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.56
  • 23.72
  • 270.32

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • -0.83
  • -1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.36
  • -1.54
  • 5.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
40.35
90.34
-55.34%
39.95
111.31
-64.11%
46.81
87.46
-46.48%
40.99
91.67
-55.29%
Expenses
100.98
178.03
-43.28%
53.90
204.60
-73.66%
59.03
193.13
-69.44%
47.78
125.08
-61.80%
EBITDA
-60.63
-87.69
-
-13.95
-93.29
-
-12.22
-105.68
-
-6.79
-33.41
-
EBIDTM
-150.25%
-97.06%
-34.91%
-83.81%
-26.10%
-120.83%
-16.57%
-36.44%
Other Income
14.68
2.37
519.41%
10.38
18.59
-44.16%
10.93
11.86
-7.84%
11.41
11.01
3.63%
Interest
205.07
173.41
18.26%
198.33
600.44
-66.97%
189.68
144.14
31.59%
240.69
1,020.66
-76.42%
Depreciation
0.77
2.02
-61.88%
0.79
2.75
-71.27%
0.81
2.67
-69.66%
0.84
2.60
-67.69%
PBT
-251.78
-159.11
-
-202.69
-755.62
-
-191.79
-240.63
-
-236.92
-1,045.66
-
Tax
0.02
62.14
-99.97%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-251.80
-221.25
-
-202.69
-755.62
-
-191.79
-240.63
-
-236.92
-1,045.66
-
PATM
-623.99%
-244.90%
-507.30%
-678.83%
-409.68%
-275.14%
-577.99%
-1,140.62%
EPS
-11.90
-10.82
-
-9.58
-35.73
-
-9.06
-11.36
-
-11.20
-49.41
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
168.10
380.79
424.27
501.52
730.05
1,738.77
1,682.49
2,171.79
2,693.67
2,429.73
2,631.91
Net Sales Growth
-55.85%
-10.25%
-15.40%
-31.30%
-58.01%
3.35%
-22.53%
-19.37%
10.86%
-7.68%
 
Cost Of Goods Sold
75.51
213.58
212.15
223.58
298.09
1,218.31
919.59
1,586.14
1,512.10
566.56
417.21
Gross Profit
92.59
167.21
212.12
277.93
431.96
520.46
762.90
585.65
1,181.57
1,863.18
2,214.70
GP Margin
55.08%
43.91%
50.00%
55.42%
59.17%
29.93%
45.34%
26.97%
43.86%
76.68%
84.15%
Total Expenditure
261.69
708.75
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
Power & Fuel Cost
-
7.26
5.29
7.00
10.88
13.51
11.42
12.09
15.96
18.38
25.78
% Of Sales
-
1.91%
1.25%
1.40%
1.49%
0.78%
0.68%
0.56%
0.59%
0.76%
0.98%
Employee Cost
-
62.80
71.83
75.64
103.46
131.50
134.97
136.39
150.31
184.82
314.84
% Of Sales
-
16.49%
16.93%
15.08%
14.17%
7.56%
8.02%
6.28%
5.58%
7.61%
11.96%
Manufacturing Exp.
-
119.84
146.10
144.29
226.19
446.78
505.68
612.42
711.69
1,344.45
1,428.40
% Of Sales
-
31.47%
34.44%
28.77%
30.98%
25.70%
30.06%
28.20%
26.42%
55.33%
54.27%
General & Admin Exp.
-
18.11
28.48
30.30
52.99
71.22
115.49
91.15
90.84
101.01
152.54
% Of Sales
-
4.76%
6.71%
6.04%
7.26%
4.10%
6.86%
4.20%
3.37%
4.16%
5.80%
Selling & Distn. Exp.
-
0.15
0.10
0.21
18.64
27.42
49.05
0.00
0.00
1.08
0.54
% Of Sales
-
0.04%
0.02%
0.04%
2.55%
1.58%
2.92%
0%
0%
0.04%
0.02%
Miscellaneous Exp.
-
287.02
57.94
22.10
333.19
296.68
92.64
86.37
214.92
122.57
0.54
% Of Sales
-
75.37%
13.66%
4.41%
45.64%
17.06%
5.51%
3.98%
7.98%
5.04%
6.55%
EBITDA
-93.59
-327.96
-97.61
-1.61
-313.39
-466.65
-146.34
-352.77
-2.15
90.86
120.13
EBITDA Margin
-55.68%
-86.13%
-23.01%
-0.32%
-42.93%
-26.84%
-8.70%
-16.24%
-0.08%
3.74%
4.56%
Other Income
47.40
62.30
83.22
37.91
62.17
161.43
154.28
317.17
50.67
162.07
71.58
Interest
833.77
1,949.22
62.91
63.56
118.36
447.34
589.30
488.79
384.70
284.25
230.81
Depreciation
3.21
10.05
12.72
16.25
18.11
23.22
31.04
45.34
38.45
46.21
40.13
PBT
-883.18
-2,224.93
-90.02
-43.50
-387.69
-775.77
-612.40
-569.72
-374.62
-77.52
-79.23
Tax
0.02
62.14
-0.22
0.00
-0.25
-11.02
-146.56
-521.58
1.70
3.67
1.20
Tax Rate
0.00%
-2.82%
0.18%
0.00%
0.06%
1.37%
23.93%
91.55%
-0.45%
-4.73%
-1.62%
PAT
-883.20
-2,270.60
-112.54
-44.71
-386.23
-783.38
-456.57
-54.20
-368.01
-74.05
-75.41
PAT before Minority Interest
-883.20
-2,263.16
-120.55
-43.50
-387.44
-790.66
-465.84
-48.15
-376.32
-81.19
-75.12
Minority Interest
0.00
-7.44
8.01
-1.21
1.21
7.28
9.27
-6.05
8.31
7.14
-0.29
PAT Margin
-525.40%
-596.29%
-26.53%
-8.91%
-52.90%
-45.05%
-27.14%
-2.50%
-13.66%
-3.05%
-2.87%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-41.74
-107.31
-5.32
-2.11
-18.25
-37.02
-21.58
-2.56
-17.39
-3.50
-3.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
-3,324.79
-173.08
-47.25
8.00
170.30
85.89
98.64
-409.85
360.17
317.16
Share Capital
211.57
211.57
211.57
211.57
211.57
211.57
136.88
51.09
50.34
40.84
Total Reserves
-3,536.36
-384.65
-258.82
-203.57
-42.27
-126.68
-38.24
-467.19
302.32
276.32
Non-Current Liabilities
-513.08
-421.99
-412.47
-425.37
-406.09
-483.48
-236.00
331.87
161.42
248.60
Secured Loans
0.00
0.00
0.03
-86.44
-36.47
-10.79
-39.45
324.64
75.63
129.98
Unsecured Loans
1.15
147.89
134.44
208.70
193.28
78.86
207.30
0.00
13.28
14.85
Long Term Provisions
2.59
6.95
7.92
7.56
8.87
8.99
9.00
9.51
73.35
99.67
Current Liabilities
5,422.25
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
Trade Payables
230.77
258.63
264.70
264.75
522.33
954.37
1,404.34
1,293.29
1,092.18
1,018.38
Other Current Liabilities
2,088.82
226.34
203.78
457.54
666.95
968.17
1,117.79
1,105.83
916.80
813.81
Short Term Borrowings
3,097.80
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
Short Term Provisions
4.86
42.03
42.38
42.99
10.31
6.41
12.18
65.72
33.63
107.97
Total Liabilities
1,584.38
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
Net Block
18.25
150.28
179.49
195.22
189.50
355.95
385.20
285.84
314.07
404.80
Gross Block
108.71
387.95
409.88
410.66
352.42
536.35
469.97
325.55
498.63
571.83
Accumulated Depreciation
90.46
237.67
230.39
215.44
162.93
180.40
84.77
39.71
184.56
167.03
Non Current Assets
24.23
178.42
201.63
215.59
244.99
411.49
578.82
455.52
420.67
450.82
Capital Work in Progress
4.63
4.83
4.84
4.82
5.04
4.79
4.05
4.88
9.04
7.91
Non Current Investment
1.15
1.18
4.79
4.54
4.61
19.84
21.46
30.12
26.76
0.05
Long Term Loans & Adv.
0.00
10.91
7.69
5.82
17.37
20.95
164.15
133.95
69.38
36.00
Other Non Current Assets
0.21
7.67
4.82
5.18
28.48
9.95
3.95
0.74
1.43
2.06
Current Assets
1,560.15
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.75
54.66
94.49
112.99
180.97
417.56
337.35
300.32
267.13
284.56
Sundry Debtors
752.94
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
Cash & Bank
30.23
46.18
41.89
25.83
87.95
125.14
115.32
69.97
61.07
52.10
Other Current Assets
776.23
319.28
265.95
224.75
835.95
2,014.14
2,272.45
1,975.07
1,880.41
1,276.67
Short Term Loans & Adv.
484.92
568.14
567.19
535.23
672.39
1,789.06
2,073.22
1,867.33
618.09
278.31
Net Current Assets
-3,862.10
-761.17
-641.15
-614.00
-460.53
-777.12
-680.46
-503.72
142.69
163.85
Total Assets
1,584.38
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
10.00
-7.15
62.85
-186.51
358.82
-303.35
-567.80
-392.39
-457.46
-183.96
PBT
-2,201.03
-120.77
-43.50
-387.69
-801.68
-616.78
-572.47
-375.25
-77.52
-73.92
Adjustment
2,153.09
22.13
35.69
368.77
616.70
471.57
201.92
481.74
211.31
295.68
Changes in Working Capital
49.46
57.84
50.71
-163.22
485.12
-159.59
-180.23
-483.98
-559.68
-381.08
Cash after chg. in Working capital
1.53
-40.80
42.89
-182.14
300.14
-304.80
-550.78
-377.49
-425.89
-159.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
8.47
33.66
19.96
-4.38
58.68
1.45
-17.02
-14.90
-31.57
-24.65
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
-10.70
39.09
1.72
47.22
390.42
65.15
-21.95
-24.77
134.62
67.20
Net Fixed Assets
0.03
21.55
1.27
-17.59
-0.02
-0.05
-0.50
87.40
-4.72
-16.18
Net Investments
179.27
0.02
-0.27
0.03
305.15
-0.78
-303.50
17.16
0.00
-5.42
Others
-190.00
17.52
0.72
64.78
85.29
65.98
282.05
-129.33
139.34
88.80
Cash from Financing Activity
5.58
-33.43
-48.30
120.08
-806.47
301.72
595.22
429.10
329.08
121.29
Net Cash Inflow / Outflow
4.88
-1.49
16.27
-19.22
-57.24
63.51
5.47
11.94
6.24
4.53
Opening Cash & Equivalents
45.02
38.23
21.99
41.21
98.44
34.92
29.22
17.24
51.75
45.06
Closing Cash & Equivalent
30.12
45.02
38.23
21.99
41.21
98.44
34.92
29.22
57.99
49.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
-157.15
-8.18
-2.23
0.38
7.54
1.98
2.86
-81.44
84.48
98.87
ROA
-120.91%
-5.46%
-1.81%
-13.74%
-20.13%
-9.48%
-1.03%
-8.88%
-2.07%
-2.17%
ROE
0.00%
0.00%
0.00%
-562.00%
-980.72%
-1994.41%
0.00%
0.00%
-24.97%
-21.82%
ROCE
-25.08%
-2.55%
0.86%
-11.20%
-11.70%
-0.68%
-3.06%
0.47%
10.68%
9.90%
Fixed Asset Turnover
1.53
1.06
1.22
1.91
3.91
3.35
5.54
6.61
4.58
4.85
Receivable days
836.55
894.68
917.44
793.53
371.34
384.14
270.51
203.88
234.94
222.86
Inventory Days
26.55
64.16
75.50
73.48
62.82
81.62
52.86
38.01
41.05
36.34
Payable days
418.20
450.20
432.16
420.86
103.81
179.36
144.96
144.68
163.32
147.04
Cash Conversion Cycle
444.91
508.64
560.77
446.15
330.35
286.40
178.40
97.21
112.67
112.15
Total Debt/Equity
-0.93
-13.87
-49.95
292.67
13.52
41.35
31.38
-6.00
5.11
4.40
Interest Cover
-0.13
-0.92
0.32
-2.28
-0.79
-0.04
-0.17
0.03
0.73
0.68

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.