Nifty

:

23842.65

Sensex

:

76847.57

-207.95 (-0.86%)
-702.68 (-0.91%)

Login

Nifty
Sensex

:
:

23842.65
76847.57

-207.95 (-0.86%)
-702.68 (-0.91%)

Madhav Copper Ltd.

Metal - Non Ferrous

Rating :

75/99

BSE: Not Listed | NSE: MCL

Watchlist

NSE BSE

62.50

13-Apr-2026

Open
High
Low
Previous Close

63.63
63.63
62.5
63.64

Volume
Traded Value (lacs)
52 Week High
52 Week Low

29784
1874471.06
93.2
42

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

169.64
51.22
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

204.78
N/A
3.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.35
-20.12
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.90
-7.55
-

PAT CAGR (%)

10 Years
5 Years
3 Years

20.44
0.97
-

P:E (Median)

8 Years
5 Years
3 Years

30.44
19.15
24.85

P:BV (Average)

8 Years
5 Years
3 Years

2.98
2.60
2.81

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.70
-3.76
-4.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 52.80 32.86 60.68% 51.14 0.00 0 46.20 24.49 88.65% 41.52 14.57 184.97%
Expenses 50.50 31.09 62.43% 49.31 0.00 0 44.19 22.71 94.58% 40.36 14.50 178.34%
EBITDA 2.30 1.76 30.68% 1.83 0.00 0 2.01 1.78 12.92% 1.17 0.08 1,362.50%
EBIDTM 4.36% 5.37% 3.58% 0.00% 4.36% 7.26% 2.81% 0.54%
Other Income 0.07 0.14 -50.00% 0.34 0.00 0 0.17 0.09 88.89% 0.40 4.55 -91.21%
Interest 0.83 0.52 59.62% 0.70 0.00 0 0.80 0.31 158.06% 0.72 0.32 125.00%
Depreciation 0.36 0.41 -12.20% 0.36 0.00 0 0.36 0.40 -10.00% 0.44 0.48 -8.33%
PBT 1.19 0.98 21.43% 1.11 0.00 0 1.03 1.17 -11.97% 0.40 3.84 -89.58%
Tax 0.43 0.07 514.29% 1.31 0.00 0 -0.01 0.05 - -1.32 -0.36 -
PAT 0.76 0.91 -16.48% -0.20 0.00 - 1.04 1.12 -7.14% 1.72 4.20 -59.05%
PATM 1.43% 2.76% -0.40% 0.00% 2.25% 4.58% 4.13% 28.82%
EPS 0.28 0.33 -15.15% -0.07 0.00 - 0.38 0.41 -7.32% 0.63 1.55 -59.35%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 191.66 124.67 35.50 0.00 122.25 383.35 202.28 212.88 168.82 71.44 35.62 Net Sales Growth 166.49% 251.18% 0 -100% -68.11% 89.51% -4.98% 26.10% 136.31% 100.56% Cost Of Goods Sold 171.38 108.02 31.99 0.96 117.95 366.40 185.14 199.41 162.55 67.91 32.58 Gross Profit 20.28 16.64 3.51 -0.96 4.30 16.95 17.14 13.47 6.27 3.53 3.04 GP Margin 10.58% 13.35% 9.89% 0 3.52% 4.42% 8.47% 6.33% 3.71% 4.94% 8.53% Total Expenditure 184.36 118.39 36.64 2.62 121.95 374.05 193.58 203.99 164.33 69.02 33.58 Power & Fuel Cost - 2.16 1.13 0.26 0.88 2.30 0.00 1.65 0.58 0.40 0.47 % Of Sales - 1.73% 3.18% 0 0.72% 0.60% 0% 0.78% 0.34% 0.56% 1.32% Employee Cost - 2.44 1.28 0.51 1.13 1.01 1.04 0.51 0.39 0.36 0.19 % Of Sales - 1.96% 3.61% 0 0.92% 0.26% 0.51% 0.24% 0.23% 0.50% 0.53% Manufacturing Exp. - 2.41 0.74 0.01 0.64 2.69 0.00 1.62 0.42 0.20 0.23 % Of Sales - 1.93% 2.08% 0 0.52% 0.70% 0% 0.76% 0.25% 0.28% 0.65% General & Admin Exp. - 2.16 1.32 0.57 0.67 0.70 0.12 0.55 0.27 0.14 0.08 % Of Sales - 1.73% 3.72% 0 0.55% 0.18% 0.06% 0.26% 0.16% 0.20% 0.22% Selling & Distn. Exp. - 0.96 0.11 0.00 0.19 0.93 0.00 0.19 0.10 0.00 0.01 % Of Sales - 0.77% 0.31% 0 0.16% 0.24% 0% 0.09% 0.06% 0% 0.03% Miscellaneous Exp. - 0.23 0.07 0.30 0.48 0.01 7.28 0.06 0.01 0.00 0.01 % Of Sales - 0.18% 0.20% 0 0.39% 0.00% 3.60% 0.03% 0.01% 0% 0.06% EBITDA 7.31 6.28 -1.14 -2.62 0.30 9.30 8.70 8.89 4.49 2.42 2.04 EBITDA Margin 3.81% 5.04% -3.21% 0 0.25% 2.43% 4.30% 4.18% 2.66% 3.39% 5.73% Other Income 0.98 0.80 4.81 0.21 1.69 0.30 0.68 0.06 0.24 0.19 0.07 Interest 3.05 1.96 0.67 0.61 1.03 1.00 1.06 1.26 0.92 1.04 0.81 Depreciation 1.52 1.66 1.85 2.25 2.88 2.63 2.35 1.77 0.66 0.45 0.22 PBT 3.73 3.45 1.16 -5.27 -1.91 5.97 5.97 5.92 3.15 1.13 1.08 Tax 0.41 -1.23 -0.07 -0.86 0.55 1.62 1.63 2.28 0.83 0.29 0.35 Tax Rate 10.99% -35.65% -6.03% 16.32% -29.10% 26.64% 26.81% 38.51% 25.94% 25.66% 32.41% PAT 3.32 4.69 1.23 -4.41 -2.44 4.47 4.45 3.64 2.37 0.84 0.73 PAT before Minority Interest 3.32 4.69 1.23 -4.41 -2.44 4.47 4.45 3.64 2.37 0.84 0.73 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.73% 3.76% 3.46% 0 -2.00% 1.17% 2.20% 1.71% 1.40% 1.18% 2.05% PAT Growth -46.71% 281.30% - - - 0.45% 22.25% 53.59% 182.14% 15.07% EPS 1.23 1.73 0.45 -1.63 -0.90 1.65 1.64 1.34 0.87 0.31 0.27

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 45.71 41.02 39.79 44.21 46.65 42.18 13.05 9.41 7.04 2.45 Share Capital 13.57 13.57 13.57 13.57 13.57 13.57 6.16 2.05 2.05 1.50 Total Reserves 32.14 27.45 26.22 30.64 33.08 28.61 6.89 7.36 4.99 0.95 Non-Current Liabilities 1.13 3.17 0.64 1.11 1.03 2.93 3.31 1.56 1.79 2.30 Secured Loans 0.12 0.00 0.02 0.06 0.77 1.36 2.13 0.83 1.02 0.62 Unsecured Loans 2.06 3.21 0.64 0.10 0.00 1.26 0.77 0.77 0.77 1.57 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 28.46 19.60 62.72 69.33 82.61 14.71 29.17 12.83 13.99 4.37 Trade Payables 3.84 7.70 58.06 57.98 77.88 9.82 17.46 5.59 4.23 0.30 Other Current Liabilities 0.82 1.71 4.14 4.75 1.87 3.08 2.34 0.95 0.74 0.50 Short Term Borrowings 23.53 9.95 0.35 6.47 0.87 0.00 7.40 5.30 8.60 3.32 Short Term Provisions 0.26 0.24 0.16 0.13 1.99 1.81 1.98 0.99 0.42 0.25 Total Liabilities 75.30 63.79 103.15 114.65 130.29 59.82 45.53 23.80 22.82 9.12 Net Block 9.02 9.89 11.20 13.44 15.30 12.83 12.10 5.53 3.84 2.56 Gross Block 10.68 16.87 16.33 16.32 17.93 12.83 15.82 7.47 5.18 3.13 Accumulated Depreciation 1.66 6.98 5.13 2.88 2.63 0.00 3.72 1.94 1.33 0.57 Non Current Assets 12.31 13.17 14.29 17.04 18.12 14.02 13.29 6.39 4.88 2.84 Capital Work in Progress 2.93 2.93 2.61 2.60 1.62 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.02 0.02 0.17 0.71 1.15 1.15 1.18 0.80 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.10 0.15 Other Non Current Assets 0.34 0.33 0.31 0.30 0.05 0.05 0.00 0.00 0.93 0.12 Current Assets 62.98 50.63 88.86 97.61 112.17 45.80 32.25 17.40 17.94 6.27 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 35.82 30.72 33.66 34.62 49.47 10.76 7.00 1.74 7.76 2.16 Sundry Debtors 10.89 5.14 28.86 36.50 36.30 13.10 23.59 13.74 8.65 3.51 Cash & Bank 0.29 0.27 0.22 0.38 0.32 7.44 0.06 0.03 0.11 0.03 Other Current Assets 15.99 0.12 0.12 0.13 26.08 14.50 1.61 1.90 1.41 0.58 Short Term Loans & Adv. 15.70 14.37 26.00 25.98 25.94 14.40 1.59 1.84 1.34 0.56 Net Current Assets 34.53 31.03 26.14 28.28 29.56 31.09 3.08 4.58 3.95 1.90 Total Assets 75.29 63.80 103.15 114.65 130.29 59.82 45.54 23.79 22.82 9.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 3.22 -1.31 -0.58 3.10 2.00 -13.19 8.67 7.11 -6.00 0.00 PBT 3.45 1.16 -5.27 -1.89 6.08 6.08 5.92 3.20 1.13 0.00 Adjustment 3.24 2.37 2.79 3.64 3.27 3.38 2.20 1.21 1.26 0.00 Changes in Working Capital -3.47 -4.80 1.90 1.70 -4.93 -20.66 0.55 2.70 -8.39 0.00 Cash after chg. in Working capital 3.22 -1.28 -0.58 3.46 4.42 -11.21 8.67 7.11 -6.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.01 -0.04 0.00 -0.36 -2.42 -1.98 0.00 0.00 0.00 0.00 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 -0.53 -0.66 0.54 -1.46 -6.54 -3.01 -8.68 -3.00 -1.97 0.00 Net Fixed Assets 6.19 -0.86 -0.02 0.63 -6.72 2.99 -8.35 -2.29 -2.05 -0.23 Net Investments 0.00 0.15 0.54 0.44 0.00 0.03 -0.38 -0.80 0.00 0.04 Others -6.72 0.05 0.02 -2.53 0.18 -6.03 0.05 0.09 0.08 0.19 Cash from Financing Activity -2.66 2.04 -0.11 -1.33 -2.58 23.35 0.03 -4.18 8.06 0.00 Net Cash Inflow / Outflow 0.04 0.07 -0.15 0.31 -7.11 7.15 0.02 -0.08 0.09 0.00 Opening Cash & Equivalents 0.60 0.53 0.68 0.37 7.48 0.34 0.03 0.11 0.03 0.00 Closing Cash & Equivalent 0.63 0.60 0.53 0.68 0.37 7.48 0.06 0.03 0.11 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 16.84 15.11 14.66 16.29 17.19 15.54 5.30 3.82 2.86 1.36 ROA 6.74% 1.47% -4.05% -1.99% 4.70% 8.45% 10.51% 10.16% 5.27% 6.89% ROE 10.81% 3.04% -10.51% -5.37% 10.06% 16.11% 32.43% 28.79% 17.72% 37.54% ROCE 8.63% 3.84% -10.09% -1.70% 14.78% 20.01% 34.47% 23.66% 16.32% 22.73% Fixed Asset Turnover 9.05 2.14 0.00 7.14 24.93 14.12 18.28 26.70 17.21 11.80 Receivable days 23.47 174.80 0.00 108.66 23.52 33.10 32.00 24.20 31.05 50.28 Inventory Days 97.40 330.99 0.00 125.54 28.68 16.03 7.49 10.27 25.32 23.55 Payable days 19.51 375.16 0.00 210.20 43.68 26.89 20.49 11.32 10.89 21.44 Cash Conversion Cycle 101.36 130.64 0.00 24.00 8.51 22.24 19.00 23.15 45.48 52.40 Total Debt/Equity 0.56 0.32 0.03 0.17 0.06 0.10 0.91 0.77 1.58 2.42 Interest Cover 2.76 2.73 -7.59 -0.84 7.07 6.75 5.69 4.47 2.09 2.33

Annual Reports:

News Update:

No Latest News!

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.

Feedback