Nifty
Sensex
:
:
16030.50
53716.01
-94.65 (-0.59%)
-336.60 (-0.62%)

Engineering - Construction

Rating :
31/99

BSE: 532629 | NSE: MBECL

4.10
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  4.50
  •  4.50
  •  4.10
  •  4.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  350504
  •  14.72
  •  12.95
  •  3.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 85.05
  • 16.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,403.26
  • N/A
  • -1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.79%
  • 5.34%
  • 24.02%
  • FII
  • DII
  • Others
  • 0%
  • 0.04%
  • 37.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.31
  • -25.41
  • -33.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -28.73
  • -52.84
  • -49.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.78
  • -61.50

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.27
  • 1.04
  • -1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.52
  • 46.37
  • 17.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
115.60
120.49
-4.06%
108.97
101.04
7.85%
91.16
104.95
-13.14%
175.04
137.08
27.69%
Expenses
117.54
136.31
-13.77%
104.68
101.26
3.38%
97.51
119.95
-18.71%
155.42
263.17
-40.94%
EBITDA
-1.94
-15.82
-
4.29
-0.22
-
-6.35
-15.00
-
19.62
-126.10
-
EBIDTM
-1.68%
-13.13%
3.94%
-0.22%
-6.97%
-14.29%
11.21%
-91.99%
Other Income
20.02
8.32
140.62%
12.69
10.07
26.02%
8.84
7.45
18.66%
4.50
5.43
-17.13%
Interest
13.72
8.64
58.80%
12.57
15.56
-19.22%
15.43
17.88
-13.70%
4.08
37.76
-89.19%
Depreciation
3.67
3.27
12.23%
2.99
4.83
-38.10%
2.99
5.24
-42.94%
2.91
4.46
-34.75%
PBT
0.69
-19.41
-
1.43
-10.54
-
-15.93
-30.67
-
17.12
-162.88
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.69
-19.41
-
1.43
-10.54
-
-15.93
-30.67
-
17.12
-162.88
-
PATM
0.60%
-16.11%
1.31%
-10.43%
-17.47%
-29.22%
9.78%
-118.82%
EPS
0.04
-0.93
-
0.05
-0.54
-
-0.74
-1.42
-
0.89
-7.72
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
490.77
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
2,643.18
Net Sales Growth
5.87%
-31.30%
-58.01%
3.35%
-22.53%
-19.37%
10.86%
-7.68%
-1.87%
1.47%
 
Cost Of Goods Sold
209.39
223.58
298.09
1,218.31
919.59
1,586.14
1,512.10
566.56
417.21
447.54
507.17
Gross Profit
281.38
277.93
431.96
520.46
762.90
585.65
1,181.57
1,863.18
2,214.70
2,234.53
2,136.01
GP Margin
57.33%
55.42%
59.17%
29.93%
45.34%
26.97%
43.86%
76.68%
84.15%
83.31%
80.81%
Total Expenditure
475.15
495.55
1,043.44
2,205.42
1,828.83
2,524.56
2,695.82
2,338.87
2,511.78
2,513.30
2,466.60
Power & Fuel Cost
-
7.00
10.88
13.51
11.42
12.09
15.96
18.38
25.78
23.02
22.18
% Of Sales
-
1.40%
1.49%
0.78%
0.68%
0.56%
0.59%
0.76%
0.98%
0.86%
0.84%
Employee Cost
-
75.64
103.46
131.50
134.97
136.39
150.31
184.82
314.84
319.36
296.34
% Of Sales
-
15.08%
14.17%
7.56%
8.02%
6.28%
5.58%
7.61%
11.96%
11.91%
11.21%
Manufacturing Exp.
-
141.20
226.19
446.78
505.68
612.42
711.69
1,344.45
1,428.40
1,491.81
1,447.46
% Of Sales
-
28.15%
30.98%
25.70%
30.06%
28.20%
26.42%
55.33%
54.27%
55.62%
54.76%
General & Admin Exp.
-
30.31
52.99
71.22
115.49
91.15
90.84
101.01
152.54
141.13
118.98
% Of Sales
-
6.04%
7.26%
4.10%
6.86%
4.20%
3.37%
4.16%
5.80%
5.26%
4.50%
Selling & Distn. Exp.
-
3.19
18.64
27.42
49.05
0.00
0.00
1.08
0.54
0.00
0.00
% Of Sales
-
0.64%
2.55%
1.58%
2.92%
0%
0%
0.04%
0.02%
0%
0%
Miscellaneous Exp.
-
14.63
333.19
296.68
92.64
86.37
214.92
122.57
172.49
90.45
0.00
% Of Sales
-
2.92%
45.64%
17.06%
5.51%
3.98%
7.98%
5.04%
6.55%
3.37%
2.82%
EBITDA
15.62
5.97
-313.39
-466.65
-146.34
-352.77
-2.15
90.86
120.13
168.77
176.58
EBITDA Margin
3.18%
1.19%
-42.93%
-26.84%
-8.70%
-16.24%
-0.08%
3.74%
4.56%
6.29%
6.68%
Other Income
46.05
30.34
62.17
161.43
154.28
317.17
50.67
162.07
71.58
20.73
24.73
Interest
45.80
63.56
118.36
447.34
589.30
488.79
384.70
284.25
230.81
161.56
115.70
Depreciation
12.56
16.25
18.11
23.22
31.04
45.34
38.45
46.21
40.13
30.55
26.39
PBT
3.31
-43.50
-387.69
-775.77
-612.40
-569.72
-374.62
-77.52
-79.23
-2.62
59.22
Tax
0.00
0.00
-0.25
-11.02
-146.56
-521.58
1.70
3.67
1.20
19.28
18.88
Tax Rate
0.00%
0.00%
0.06%
1.37%
23.93%
91.55%
-0.45%
-4.73%
-1.62%
-735.88%
22.17%
PAT
3.31
-44.71
-386.23
-783.38
-456.57
-54.20
-368.01
-74.05
-75.41
-23.19
65.63
PAT before Minority Interest
5.14
-43.50
-387.44
-790.66
-465.84
-48.15
-376.32
-81.19
-75.12
-21.89
66.27
Minority Interest
1.83
-1.21
1.21
7.28
9.27
-6.05
8.31
7.14
-0.29
-1.30
-0.64
PAT Margin
0.67%
-8.91%
-52.90%
-45.05%
-27.14%
-2.50%
-13.66%
-3.05%
-2.87%
-0.86%
2.48%
PAT Growth
101.48%
-
-
-
-
-
-
-
-
-
 
EPS
0.16
-2.11
-18.25
-37.02
-21.58
-2.56
-17.39
-3.50
-3.56
-1.10
3.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
-47.25
8.00
170.30
85.89
98.64
-409.85
360.17
317.16
389.48
363.01
Share Capital
211.57
211.57
211.57
211.57
136.88
51.09
50.34
40.84
39.34
31.09
Total Reserves
-258.82
-203.57
-42.27
-126.68
-38.24
-467.19
302.32
276.32
350.14
331.91
Non-Current Liabilities
-412.18
-425.37
-406.09
-483.48
-236.00
331.87
161.42
248.60
356.59
267.09
Secured Loans
-54.48
-86.44
-36.47
-10.79
-39.45
324.64
75.63
129.98
246.75
157.06
Unsecured Loans
188.96
208.70
193.28
78.86
207.30
0.00
13.28
14.85
0.20
0.16
Long Term Provisions
7.92
7.56
8.87
8.99
9.00
9.51
73.35
99.67
94.15
63.21
Current Liabilities
2,697.76
2,946.57
3,305.97
5,131.36
5,160.91
4,357.25
3,601.50
3,071.48
2,449.34
2,123.83
Trade Payables
264.70
264.75
522.33
954.37
1,404.34
1,293.29
1,092.18
1,018.38
980.98
878.92
Other Current Liabilities
203.49
457.54
666.95
968.17
1,117.79
1,105.83
916.80
813.81
654.28
701.90
Short Term Borrowings
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
495.40
Short Term Provisions
42.38
42.99
10.31
6.41
12.18
65.72
33.63
107.97
42.10
47.61
Total Liabilities
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
2,810.12
Net Block
179.49
195.22
189.50
355.95
385.20
285.84
314.07
404.80
396.20
345.54
Gross Block
409.88
410.66
352.42
536.35
469.97
325.55
498.63
571.83
524.76
447.45
Accumulated Depreciation
230.39
215.44
162.93
180.40
84.77
39.71
184.56
167.03
128.56
101.91
Non Current Assets
201.63
215.59
244.99
411.49
578.82
455.52
420.67
450.82
553.12
473.32
Capital Work in Progress
4.84
4.82
5.04
4.79
4.05
4.88
9.04
7.91
10.57
59.61
Non Current Investment
4.79
4.54
4.61
19.84
21.46
30.12
26.76
0.05
94.20
46.13
Long Term Loans & Adv.
7.69
5.82
17.37
20.95
164.15
133.95
69.38
36.00
48.88
22.03
Other Non Current Assets
4.82
5.18
28.48
9.95
3.95
0.74
1.43
2.06
3.27
0.01
Current Assets
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
2,336.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.07
Inventories
94.49
112.99
180.97
417.56
337.35
300.32
267.13
284.56
244.83
225.42
Sundry Debtors
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
1,514.36
Cash & Bank
41.89
25.83
87.95
125.14
115.32
69.97
61.07
52.10
53.45
56.01
Other Current Assets
833.13
224.75
163.56
225.08
2,272.45
1,975.07
1,880.41
1,276.67
767.95
540.93
Short Term Loans & Adv.
570.07
535.23
672.39
1,789.06
2,073.22
1,867.33
618.09
278.31
253.17
249.47
Net Current Assets
-640.86
-614.00
-460.53
-777.12
-680.46
-503.72
142.69
163.85
241.56
212.97
Total Assets
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
2,810.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
62.85
-186.51
358.82
-303.35
-567.80
-392.39
-457.46
-183.96
-155.92
-55.91
PBT
-43.50
-387.69
-801.68
-616.78
-572.47
-375.25
-77.52
-73.92
-2.62
85.15
Adjustment
35.69
368.77
616.70
471.57
201.92
481.74
211.31
295.68
214.35
69.10
Changes in Working Capital
50.71
-163.22
485.12
-159.59
-180.23
-483.98
-559.68
-381.08
-359.96
-210.95
Cash after chg. in Working capital
42.89
-182.14
300.14
-304.80
-550.78
-377.49
-425.89
-159.31
-148.23
-56.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
19.96
-4.38
58.68
1.45
-17.02
-14.90
-31.57
-24.65
-7.70
0.78
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
1.72
47.22
390.42
65.15
-21.95
-24.77
134.62
67.20
-87.58
-65.76
Net Fixed Assets
1.27
-17.59
-0.02
-0.05
-0.50
87.40
-4.72
-16.18
-35.76
-23.06
Net Investments
-0.27
0.03
305.15
-0.78
-303.50
17.16
0.00
-5.42
-18.55
-18.18
Others
0.72
64.78
85.29
65.98
282.05
-129.33
139.34
88.80
-33.27
-24.52
Cash from Financing Activity
-48.30
120.08
-806.47
301.72
595.22
429.10
329.08
121.29
231.03
67.25
Net Cash Inflow / Outflow
16.27
-19.22
-57.24
63.51
5.47
11.94
6.24
4.53
-12.47
-54.43
Opening Cash & Equivalents
21.99
41.21
98.44
34.92
29.22
17.24
51.75
45.06
55.24
100.29
Closing Cash & Equivalent
38.23
21.99
41.21
98.44
34.92
29.22
57.99
49.59
42.77
45.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
-2.23
0.38
7.54
1.98
2.86
-81.44
84.48
98.87
122.61
116.75
ROA
-1.81%
-13.74%
-20.13%
-9.48%
-1.03%
-8.88%
-2.07%
-2.17%
-0.72%
2.44%
ROE
0.00%
-562.00%
-980.72%
-1994.41%
0.00%
0.00%
-24.97%
-21.82%
-5.88%
19.48%
ROCE
0.86%
-11.20%
-11.70%
-0.68%
-3.06%
0.47%
10.68%
9.90%
12.53%
20.54%
Fixed Asset Turnover
1.22
1.91
3.91
3.35
5.54
6.61
4.58
4.85
5.60
6.16
Receivable days
917.44
793.53
371.34
384.14
270.51
203.88
234.94
222.86
210.51
206.14
Inventory Days
75.50
73.48
62.82
81.62
52.86
38.01
41.05
36.34
31.54
25.63
Payable days
432.16
420.86
103.81
179.36
144.96
144.68
163.32
147.04
133.10
123.69
Cash Conversion Cycle
560.77
446.15
330.35
286.40
178.40
97.21
112.67
112.15
108.95
108.07
Total Debt/Equity
-49.95
292.67
13.52
41.35
31.38
-6.00
5.11
4.40
2.74
1.98
Interest Cover
0.32
-2.28
-0.79
-0.04
-0.17
0.03
0.73
0.68
0.98
1.74

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.