Nifty

:

25090.70

Sensex

:

82200.34

122.30 (0.49%)
442.61 (0.54%)

Login

Nifty
Sensex

:
:

25090.70
82200.34

122.30 (0.49%)
442.61 (0.54%)

Madhav Copper Ltd.

Metal - Non Ferrous

Rating :

51/99

BSE: Not Listed | NSE: MCL

Watchlist

NSE BSE

51.99

21-Jul-2025

Open
High
Low
Previous Close

52.88
53.21
51.42
51.94

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

45131
2362120.5
84
33.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

141.12
30.11
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

167.01
N/A
3.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.10
-29.39
-33.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

13.39
-22.68
-

P:E (Median)

8 Years
5 Years
3 Years

30.60
19.13
-

P:BV (Average)

8 Years
5 Years
3 Years

2.93
2.83
2.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.34
-3.95
-21.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 41.52 14.57 184.97% 32.86 13.47 143.95% 25.73 6.02 327.41% 24.49 1.44 1,600.69%
Expenses 40.36 14.50 178.34% 31.09 13.56 129.28% 24.27 6.67 263.87% 22.71 2.01 1,029.85%
EBITDA 1.17 0.08 1,362.50% 1.76 -0.09 - 1.46 -0.66 - 1.78 -0.58 -
EBIDTM 2.81% 0.54% 5.37% -0.62% 5.66% -10.92% 7.26% -40.15%
Other Income 0.40 4.55 -91.21% 0.14 0.18 -22.22% 0.16 0.07 128.57% 0.09 0.01 800.00%
Interest 0.72 0.32 125.00% 0.52 0.21 147.62% 0.31 0.03 933.33% 0.31 0.01 3,000.00%
Depreciation 0.44 0.48 -8.33% 0.41 0.47 -12.77% 0.41 0.45 -8.89% 0.40 0.44 -9.09%
PBT 0.40 3.84 -89.58% 0.98 -0.58 - 0.91 -1.07 - 1.17 -1.03 -
Tax -1.32 -0.36 - 0.07 0.32 -78.12% -0.04 -0.02 - 0.05 -0.02 -
PAT 1.72 4.20 -59.05% 0.91 -0.90 - 0.94 -1.06 - 1.12 -1.01 -
PATM 4.13% 28.82% 2.76% -6.70% 3.67% -17.58% 4.58% -70.42%
EPS 0.63 1.55 -59.35% 0.33 -0.33 - 0.35 -0.39 - 0.41 -0.37 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 124.60 35.50 0.00 122.25 383.35 202.28 212.88 168.82 71.44 35.62 19.63 Net Sales Growth 250.99% 0 -100% -68.11% 89.51% -4.98% 26.10% 136.31% 100.56% 81.46% Cost Of Goods Sold 107.96 31.99 0.96 117.95 366.40 185.14 199.41 162.55 67.91 32.58 17.53 Gross Profit 16.64 3.51 -0.96 4.30 16.95 17.14 13.47 6.27 3.53 3.04 2.11 GP Margin 13.36% 9.89% 0 3.52% 4.42% 8.47% 6.33% 3.71% 4.94% 8.53% 10.75% Total Expenditure 118.43 36.64 2.62 121.95 374.05 193.58 203.99 164.33 69.02 33.58 18.36 Power & Fuel Cost - 1.13 0.26 0.88 2.30 0.00 1.65 0.58 0.40 0.47 0.00 % Of Sales - 3.18% 0 0.72% 0.60% 0% 0.78% 0.34% 0.56% 1.32% 0% Employee Cost - 1.28 0.51 1.13 1.01 1.04 0.51 0.39 0.36 0.19 0.14 % Of Sales - 3.61% 0 0.92% 0.26% 0.51% 0.24% 0.23% 0.50% 0.53% 0.71% Manufacturing Exp. - 0.74 0.01 0.64 2.69 0.00 1.62 0.42 0.20 0.23 0.00 % Of Sales - 2.08% 0 0.52% 0.70% 0% 0.76% 0.25% 0.28% 0.65% 0% General & Admin Exp. - 1.32 0.57 0.67 0.70 0.12 0.55 0.27 0.14 0.08 0.69 % Of Sales - 3.72% 0 0.55% 0.18% 0.06% 0.26% 0.16% 0.20% 0.22% 3.52% Selling & Distn. Exp. - 0.11 0.00 0.19 0.93 0.00 0.19 0.10 0.00 0.01 0.00 % Of Sales - 0.31% 0 0.16% 0.24% 0% 0.09% 0.06% 0% 0.03% 0% Miscellaneous Exp. - 0.07 0.30 0.48 0.01 7.28 0.06 0.01 0.00 0.02 0.00 % Of Sales - 0.20% 0 0.39% 0.00% 3.60% 0.03% 0.01% 0% 0.06% 0% EBITDA 6.17 -1.14 -2.62 0.30 9.30 8.70 8.89 4.49 2.42 2.04 1.27 EBITDA Margin 4.95% -3.21% 0 0.25% 2.43% 4.30% 4.18% 2.66% 3.39% 5.73% 6.47% Other Income 0.79 4.81 0.21 1.69 0.30 0.68 0.06 0.24 0.19 0.07 0.06 Interest 1.86 0.67 0.61 1.03 1.00 1.06 1.26 0.92 1.04 0.81 0.42 Depreciation 1.66 1.85 2.25 2.88 2.63 2.35 1.77 0.66 0.45 0.22 0.41 PBT 3.46 1.16 -5.27 -1.91 5.97 5.97 5.92 3.15 1.13 1.08 0.50 Tax -1.24 -0.07 -0.86 0.55 1.62 1.63 2.28 0.83 0.29 0.35 0.15 Tax Rate -35.84% -6.03% 16.32% -29.10% 26.64% 26.81% 38.51% 25.94% 25.66% 32.41% 30.00% PAT 4.69 1.23 -4.41 -2.44 4.47 4.45 3.64 2.37 0.84 0.73 0.35 PAT before Minority Interest 4.69 1.23 -4.41 -2.44 4.47 4.45 3.64 2.37 0.84 0.73 0.35 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 3.76% 3.46% 0 -2.00% 1.17% 2.20% 1.71% 1.40% 1.18% 2.05% 1.78% PAT Growth 281.30% - - - 0.45% 22.25% 53.59% 182.14% 15.07% 108.57% EPS 1.73 0.45 -1.63 -0.90 1.65 1.64 1.34 0.87 0.31 0.27 0.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 41.02 39.79 44.21 46.65 42.18 13.05 9.41 7.04 2.45 1.42 Share Capital 13.57 13.57 13.57 13.57 13.57 6.16 2.05 2.05 1.50 1.50 Total Reserves 27.45 26.22 30.64 33.08 28.61 6.89 7.36 4.99 0.95 -0.08 Non-Current Liabilities 3.17 0.64 1.11 1.03 2.93 3.31 1.56 1.79 2.30 2.44 Secured Loans 0.00 0.02 0.06 0.77 1.36 2.13 0.83 1.02 0.62 1.05 Unsecured Loans 3.21 0.64 0.10 0.00 1.26 0.77 0.77 0.77 1.57 1.42 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Current Liabilities 19.60 62.72 69.33 82.61 14.71 29.17 12.83 13.99 4.37 8.12 Trade Payables 7.70 58.06 57.98 77.88 9.82 17.46 5.59 4.23 0.30 3.57 Other Current Liabilities 1.71 4.14 4.75 1.87 3.08 2.34 0.95 0.74 0.50 0.43 Short Term Borrowings 9.95 0.35 6.47 0.87 0.00 7.40 5.30 8.60 3.32 3.94 Short Term Provisions 0.24 0.16 0.13 1.99 1.81 1.98 0.99 0.42 0.25 0.17 Total Liabilities 63.79 103.15 114.65 130.29 59.82 45.53 23.80 22.82 9.12 11.98 Net Block 9.89 11.20 13.44 15.30 12.83 12.10 5.53 3.84 2.56 2.38 Gross Block 16.87 16.33 16.32 17.93 12.83 15.82 7.47 5.18 3.13 2.90 Accumulated Depreciation 6.98 5.13 2.88 2.63 0.00 3.72 1.94 1.33 0.57 0.53 Non Current Assets 13.17 14.29 17.04 18.12 14.02 13.29 6.39 4.88 2.84 2.60 Capital Work in Progress 2.93 2.61 2.60 1.62 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.02 0.17 0.71 1.15 1.15 1.18 0.80 0.00 0.00 0.04 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.10 0.15 0.18 Other Non Current Assets 0.33 0.31 0.30 0.05 0.05 0.00 0.00 0.93 0.12 0.00 Current Assets 50.63 88.86 97.61 112.17 45.80 32.25 17.40 17.94 6.27 9.37 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.72 33.66 34.62 49.47 10.76 7.00 1.74 7.76 2.16 2.44 Sundry Debtors 5.14 28.86 36.50 36.30 13.10 23.59 13.74 8.65 3.51 6.30 Cash & Bank 0.27 0.22 0.38 0.32 7.44 0.06 0.03 0.11 0.03 0.00 Other Current Assets 14.49 0.12 0.13 0.14 14.50 1.61 1.90 1.41 0.58 0.62 Short Term Loans & Adv. 14.37 26.00 25.98 25.94 14.40 1.59 1.84 1.34 0.56 0.13 Net Current Assets 31.03 26.14 28.28 29.56 31.09 3.08 4.58 3.95 1.90 1.26 Total Assets 63.80 103.15 114.65 130.29 59.82 45.54 23.79 22.82 9.11 11.97

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -1.31 -0.58 3.10 2.00 -13.19 8.67 7.11 -6.00 0.00 -2.52 PBT 1.16 -5.27 -1.89 6.08 6.08 5.92 3.20 1.13 0.00 0.50 Adjustment 2.37 2.79 3.64 3.27 3.38 2.20 1.21 1.26 0.00 0.81 Changes in Working Capital -4.80 1.90 1.70 -4.93 -20.66 0.55 2.70 -8.39 0.00 -3.83 Cash after chg. in Working capital -1.28 -0.58 3.46 4.42 -11.21 8.67 7.11 -6.00 0.00 -2.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.04 0.00 -0.36 -2.42 -1.98 0.00 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 -0.66 0.54 -1.46 -6.54 -3.01 -8.68 -3.00 -1.97 0.00 -0.52 Net Fixed Assets -0.86 -0.02 0.63 -6.72 2.99 -8.35 -2.29 -2.05 -0.23 -0.49 Net Investments 0.15 0.54 0.44 0.00 0.03 -0.38 -0.80 0.00 0.04 -0.04 Others 0.05 0.02 -2.53 0.18 -6.03 0.05 0.09 0.08 0.19 0.01 Cash from Financing Activity 2.04 -0.11 -1.33 -2.58 23.35 0.03 -4.18 8.06 0.00 3.02 Net Cash Inflow / Outflow 0.07 -0.15 0.31 -7.11 7.15 0.02 -0.08 0.09 0.00 -0.02 Opening Cash & Equivalents 0.53 0.68 0.37 7.48 0.34 0.03 0.11 0.03 0.00 0.02 Closing Cash & Equivalent 0.60 0.53 0.68 0.37 7.48 0.06 0.03 0.11 0.00 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 15.11 14.66 16.29 17.19 15.54 5.30 3.82 2.86 1.36 0.79 ROA 1.47% -4.05% -1.99% 4.70% 8.45% 10.51% 10.16% 5.27% 6.89% 4.14% ROE 3.04% -10.51% -5.37% 10.06% 16.11% 32.43% 28.79% 17.72% 37.54% 39.78% ROCE 3.84% -10.09% -1.70% 14.78% 20.01% 34.47% 23.66% 16.32% 22.73% 14.64% Fixed Asset Turnover 2.14 0.00 7.14 24.93 14.12 18.28 26.70 17.21 11.80 7.40 Receivable days 174.80 0.00 108.66 23.52 33.10 32.00 24.20 31.05 50.28 64.81 Inventory Days 330.99 0.00 125.54 28.68 16.03 7.49 10.27 25.32 23.55 34.79 Payable days 375.16 0.00 210.20 43.68 26.89 20.49 11.32 10.89 21.44 37.05 Cash Conversion Cycle 130.64 0.00 24.00 8.51 22.24 19.00 23.15 45.48 52.40 62.56 Total Debt/Equity 0.32 0.03 0.17 0.06 0.10 0.91 0.77 1.58 2.42 4.81 Interest Cover 2.73 -7.59 -0.84 7.07 6.75 5.69 4.47 2.09 2.33 2.19

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