Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Mercury Ev-Tech Ltd.

Automobiles - Passenger Cars

Rating :

45/99

BSE: 531357 | NSE: Not Listed

Watchlist

NSE BSE

38.24

12-Dec-2025

Open
High
Low
Previous Close

38.18
38.74
37.02
38.18

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

106212
4050829
38.74
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

726.46
86.57
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

728.99
N/A
2.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

66.63
125.89
77.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
37.54

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
79.65

P:E (Median)

8 Years
5 Years
3 Years

468.78
468.78
468.78

P:BV (Average)

8 Years
5 Years
3 Years

12.40
12.40
12.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

306.96
306.96
306.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 15.49 13.91 11.36% 4.91 2.58 90.31% 20.17 4.59 339.43% 30.98 4.09 657.46%
Expenses 13.64 12.81 6.48% 4.59 1.84 149.46% 19.60 3.91 401.28% 25.30 3.30 666.67%
EBITDA 1.85 1.10 68.18% 0.31 0.74 -58.11% 0.57 0.69 -17.39% 5.68 0.79 618.99%
EBIDTM 11.92% 7.89% 6.42% 28.81% 2.82% 14.91% 18.33% 19.43%
Other Income 0.65 0.37 75.68% 0.39 0.00 0 0.96 0.00 0 0.09 0.00 0
Interest 0.07 0.08 -12.50% 0.01 0.07 -85.71% 0.23 -0.05 - 0.25 0.12 108.33%
Depreciation 0.85 0.18 372.22% 0.21 0.14 50.00% 0.10 0.06 66.67% 0.14 0.09 55.56%
PBT 1.58 1.21 30.58% 0.48 0.53 -9.43% 1.20 0.68 76.47% 5.38 0.59 811.86%
Tax 0.43 0.32 34.38% 0.13 0.14 -7.14% 0.08 0.11 -27.27% 1.40 0.30 366.67%
PAT 1.15 0.89 29.21% 0.36 0.39 -7.69% 1.12 0.57 96.49% 3.98 0.29 1,272.41%
PATM 7.43% 6.43% 7.27% 15.14% 5.54% 12.37% 12.85% 7.04%
EPS 0.06 0.05 20.00% 0.02 0.02 0.00% 0.06 0.03 100.00% 0.21 0.02 950.00%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 34.01 19.48 74.59% 22.57 3.88 481.70% 30.68 5.57 450.81% 35.61 4.58 677.51%
Expenses 30.99 17.46 77.49% 20.45 2.98 586.24% 31.55 5.20 506.73% 29.54 3.61 718.28%
EBITDA 3.01 2.02 49.01% 2.12 0.90 135.56% -0.87 0.38 - 6.07 0.97 525.77%
EBIDTM 8.86% 10.36% 9.38% 23.17% -2.83% 6.78% 17.04% 21.11%
Other Income 0.64 0.40 60.00% 0.50 0.00 0 2.87 0.00 0 0.18 0.00 0
Interest 0.08 0.08 0.00% 0.13 0.07 85.71% 0.41 -0.05 - 0.31 0.12 158.33%
Depreciation 1.22 0.21 480.95% 0.30 0.17 76.47% 0.22 0.08 175.00% 0.16 0.12 33.33%
PBT 2.35 2.13 10.33% 2.19 0.66 231.82% 1.37 0.35 291.43% 5.79 0.73 693.15%
Tax 0.51 0.53 -3.77% 0.56 0.17 229.41% 0.04 0.11 -63.64% 1.50 0.20 650.00%
PAT 1.84 1.60 15.00% 1.63 0.49 232.65% 1.34 0.23 482.61% 4.28 0.53 707.55%
PATM 5.41% 8.20% 7.21% 12.52% 4.35% 4.20% 12.02% 11.67%
EPS 0.09 0.09 0.00% 0.07 0.03 133.33% 0.06 0.01 500.00% 0.23 0.03 666.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 71.55 67.64 19.18 12.93 1.18 1.15 0.00 0.83 0.68 0.15 0.41 Net Sales Growth 184.27% 252.66% 48.34% 995.76% 2.61% 0 -100% 22.06% 353.33% -63.41% Cost Of Goods Sold 52.87 52.50 13.74 10.03 0.82 1.14 0.00 0.82 0.74 0.10 0.40 Gross Profit 18.68 15.14 5.44 2.90 0.36 0.01 0.00 0.01 -0.06 0.06 0.01 GP Margin 26.10% 22.38% 28.36% 22.43% 30.51% 0.87% 0 1.20% -8.82% 40.0% 2.44% Total Expenditure 63.13 59.56 16.15 12.30 0.91 1.27 0.14 0.95 0.94 0.22 0.52 Power & Fuel Cost - 0.56 0.08 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.83% 0.42% 0.23% 0% 0% 0 0% 0% 0% 0% Employee Cost - 4.13 0.63 0.19 0.02 0.07 0.06 0.05 0.04 0.04 0.04 % Of Sales - 6.11% 3.28% 1.47% 1.69% 6.09% 0 6.02% 5.88% 26.67% 9.76% Manufacturing Exp. - 0.47 0.24 0.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.69% 1.25% 2.55% 0% 0% 0 0% 0% 0% 0% General & Admin Exp. - 1.63 1.15 1.11 0.06 0.06 0.07 0.07 0.06 0.06 0.06 % Of Sales - 2.41% 6.00% 8.58% 5.08% 5.22% 0 8.43% 8.82% 40.0% 14.63% Selling & Distn. Exp. - 0.27 0.29 0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.40% 1.51% 1.86% 0% 0% 0 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.04 0.37 0.01 0.00 0.01 0.01 0.10 0.03 0.00 % Of Sales - 0% 0.21% 2.86% 0.85% 0% 0 1.20% 14.71% 20.0% 4.88% EBITDA 8.41 8.08 3.03 0.63 0.27 -0.12 -0.14 -0.12 -0.26 -0.07 -0.11 EBITDA Margin 11.75% 11.95% 15.80% 4.87% 22.88% -10.43% 0 -14.46% -38.24% -46.67% -26.83% Other Income 2.09 1.42 0.50 0.53 0.04 0.03 0.01 0.00 0.00 0.00 0.00 Interest 0.56 0.63 0.20 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 1.30 0.56 0.24 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 8.64 8.32 3.09 1.09 0.32 -0.09 -0.13 -0.12 -0.26 -0.07 -0.11 Tax 2.04 1.93 0.90 0.21 0.09 0.00 -0.01 0.00 0.00 0.00 0.00 Tax Rate 23.61% 23.20% 29.13% 19.27% 28.13% 0.00% 7.69% 0.00% 0.00% 0.00% 0.00% PAT 6.61 6.39 2.19 0.88 0.23 -0.09 -0.13 -0.12 -0.26 -0.07 -0.11 PAT before Minority Interest 6.61 6.39 2.19 0.88 0.23 -0.09 -0.13 -0.12 -0.26 -0.07 -0.11 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 9.24% 9.45% 11.42% 6.81% 19.49% -7.83% 0 -14.46% -38.24% -46.67% -26.83% PAT Growth 208.88% 191.78% 148.86% 282.61% - - - - - - EPS 0.35 0.34 0.12 0.05 0.01 0.00 -0.01 -0.01 -0.01 0.00 -0.01

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 122.87 89.64 22.02 16.10 1.18 Net Sales Growth 266.67% 307.08% 36.77% 1264.41% Cost Of Goods Sold 92.74 69.82 15.83 11.85 0.82 Gross Profit 30.13 19.82 6.19 4.25 0.36 GP Margin 24.52% 22.11% 28.11% 26.40% 30.51% Total Expenditure 112.53 81.52 19.11 14.45 0.91 Power & Fuel Cost - 0.77 0.14 0.03 0.00 % Of Sales - 0.86% 0.64% 0.19% 0% Employee Cost - 6.29 1.27 0.45 0.02 % Of Sales - 7.02% 5.77% 2.80% 1.69% Manufacturing Exp. - 0.74 0.29 0.53 0.00 % Of Sales - 0.83% 1.32% 3.29% 0% General & Admin Exp. - 2.74 1.23 0.86 0.06 % Of Sales - 3.06% 5.59% 5.34% 5.08% Selling & Distn. Exp. - 0.83 0.31 0.30 0.00 % Of Sales - 0.93% 1.41% 1.86% 0% Miscellaneous Exp. - 0.33 0.05 0.43 0.01 % Of Sales - 0.37% 0.23% 2.67% 0.85% EBITDA 10.33 8.12 2.91 1.65 0.27 EBITDA Margin 8.41% 9.06% 13.22% 10.25% 22.88% Other Income 4.19 3.45 0.50 0.05 0.04 Interest 0.93 0.88 0.21 0.02 0.00 Depreciation 1.90 0.75 0.32 0.06 0.00 PBT 11.70 9.94 2.89 1.60 0.32 Tax 2.61 2.25 0.90 0.21 0.09 Tax Rate 22.31% 22.64% 31.14% 13.13% 28.13% PAT 9.09 7.48 1.99 1.29 0.23 PAT before Minority Interest 8.52 7.70 1.99 1.39 0.23 Minority Interest -0.57 -0.22 0.00 -0.10 0.00 PAT Margin 7.40% 8.34% 9.04% 8.01% 19.49% PAT Growth 218.95% 275.88% 54.26% 460.87% EPS 0.48 0.39 0.10 0.07 0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 280.08 80.44 49.64 1.35 1.12 1.21 1.34 1.46 1.88 2.84 Share Capital 19.00 17.55 16.69 0.70 0.70 0.70 0.70 0.70 0.70 0.70 Total Reserves 176.01 62.88 32.95 0.66 0.42 0.51 0.65 0.76 1.19 2.14 Non-Current Liabilities 2.68 23.21 22.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 5.46 3.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.45 17.62 18.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 13.74 12.41 3.87 0.13 0.01 0.02 0.03 0.35 0.13 0.02 Trade Payables 10.53 5.56 2.94 0.00 0.00 0.00 0.00 0.31 0.11 0.00 Other Current Liabilities 1.29 3.89 0.52 0.04 0.01 0.02 0.02 0.03 0.02 0.02 Short Term Borrowings 0.00 2.01 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.91 0.95 0.26 0.09 0.00 0.00 0.01 0.01 0.01 0.01 Total Liabilities 296.50 116.06 75.71 1.48 1.13 1.23 1.37 1.81 2.01 2.86 Net Block 7.03 5.23 2.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 7.87 5.51 2.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.84 0.29 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 66.94 50.30 12.44 0.38 0.00 0.00 0.01 0.00 0.46 0.30 Capital Work in Progress 55.05 43.22 8.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.04 0.02 0.02 0.00 0.00 0.00 0.01 0.00 0.46 0.30 Long Term Loans & Adv. 1.81 1.83 1.59 0.38 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 229.56 65.76 63.27 1.10 1.12 1.22 1.36 1.80 1.55 2.56 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 12.29 4.84 6.01 0.00 0.00 0.00 0.00 0.00 0.23 1.22 Sundry Debtors 32.85 13.42 6.48 0.00 0.00 0.13 0.25 0.68 0.11 0.00 Cash & Bank 55.53 0.87 8.98 0.75 1.07 0.04 0.06 0.06 0.03 0.02 Other Current Assets 128.89 0.65 0.01 0.07 0.05 1.05 1.05 1.06 1.18 1.32 Short Term Loans & Adv. 128.79 45.97 41.80 0.28 0.00 1.05 1.05 1.06 1.18 1.32 Net Current Assets 215.83 53.35 59.40 0.97 1.12 1.21 1.33 1.46 1.42 2.54 Total Assets 296.50 116.06 75.71 1.48 1.12 1.22 1.37 1.80 2.01 2.86

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 276.87 80.69 49.99 1.35 Share Capital 19.00 17.55 16.69 0.70 Total Reserves 172.81 63.14 33.31 0.66 Non-Current Liabilities 25.47 53.69 22.95 0.00 Secured Loans 0.00 5.46 3.84 0.00 Unsecured Loans 3.81 48.07 18.94 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 31.87 16.22 3.91 0.13 Trade Payables 19.92 7.66 2.94 0.00 Other Current Liabilities 7.92 5.59 0.55 0.04 Short Term Borrowings 1.71 2.01 0.14 0.00 Short Term Provisions 2.33 0.96 0.27 0.09 Total Liabilities 335.57 150.60 76.96 1.48 Net Block 44.26 36.54 33.33 0.00 Gross Block 45.40 36.93 33.40 0.00 Accumulated Depreciation 1.14 0.39 0.06 0.00 Non Current Assets 106.07 81.59 43.65 0.38 Capital Work in Progress 58.63 43.22 8.72 0.00 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 3.18 1.83 1.60 0.38 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 229.50 69.01 33.30 1.10 Current Investments 0.00 0.00 0.00 0.00 Inventories 43.52 6.66 7.38 0.00 Sundry Debtors 38.53 13.74 4.96 0.00 Cash & Bank 55.71 0.92 9.08 0.75 Other Current Assets 91.74 0.69 0.07 0.07 Short Term Loans & Adv. 91.56 47.01 11.81 0.28 Net Current Assets 197.63 52.79 29.39 0.97 Total Assets 335.57 150.60 76.95 1.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -31.62 -14.53 -14.81 -0.36 1.03 -0.02 0.00 -0.19 0.01 -0.01 PBT 8.32 3.09 1.09 0.32 -0.09 -0.13 -0.12 -0.26 -0.07 -0.11 Adjustment 0.25 0.41 0.05 -0.04 0.00 0.00 0.00 0.09 0.00 0.00 Changes in Working Capital -39.71 -17.83 -15.99 -0.64 1.12 0.11 0.12 -0.01 0.09 0.10 Cash after chg. in Working capital -31.14 -14.34 -14.85 -0.36 1.03 -0.02 0.00 -0.19 0.01 -0.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.49 -0.20 0.03 0.00 0.00 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 -133.46 -24.85 -46.38 0.04 0.00 0.00 0.00 0.21 0.00 0.00 Net Fixed Assets -14.19 -37.85 -10.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -3.02 0.00 -0.02 0.00 0.00 0.01 -0.01 0.46 -0.16 0.00 Others -116.25 13.00 -35.48 0.04 0.00 -0.01 0.01 -0.25 0.16 0.00 Cash from Financing Activity 170.09 31.27 69.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 5.00 -8.11 8.22 -0.32 1.03 -0.02 0.00 0.03 0.01 -0.01 Opening Cash & Equivalents 0.87 8.98 0.75 1.07 0.04 0.06 0.06 0.03 0.02 0.02 Closing Cash & Equivalent 5.87 0.87 8.98 0.75 1.07 0.04 0.06 0.06 0.03 0.02

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity -43.83 -14.61 -14.08 -0.36 PBT 9.94 2.89 1.60 0.32 Adjustment 0.70 0.49 0.06 -0.04 Changes in Working Capital -53.99 -17.79 -15.79 -0.64 Cash after chg. in Working capital -43.34 -14.41 -14.12 -0.36 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.49 -0.20 0.03 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -90.13 -54.64 -47.93 0.04 Net Fixed Assets -14.19 -37.85 -10.88 Net Investments -3.02 0.00 -0.02 Others -72.92 -16.79 -37.03 Cash from Financing Activity 139.09 61.08 70.34 0.00 Net Cash Inflow / Outflow 5.13 -8.16 8.33 -0.32 Opening Cash & Equivalents 0.92 9.08 0.75 1.07 Closing Cash & Equivalent 6.05 0.92 9.08 0.75

Financial Ratios

Standalone /

Consolidated

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.) 10.27 4.58 2.97 0.70 0.58 1.74 1.93 2.09 2.71 4.08 ROA 3.10% 2.29% 2.28% 17.70% -7.49% -9.98% -7.60% -13.74% -2.96% -3.71% ROE 4.64% 3.37% 3.45% 18.68% -7.56% -10.14% -8.61% -15.72% -3.06% -4.10% ROCE 4.61% 3.71% 3.03% 25.55% -7.56% -10.55% -8.61% -15.72% -3.06% -3.74% Fixed Asset Turnover 10.11 5.00 5.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 124.85 189.33 182.87 0.00 0.00 0.00 205.95 211.58 267.58 0.00 Inventory Days 46.23 103.23 169.67 0.00 0.00 0.00 0.00 0.00 1771.40 1093.69 Payable days 55.93 112.96 107.08 0.00 0.00 0.00 64.96 135.79 196.21 0.00 Cash Conversion Cycle 115.15 179.60 245.47 0.00 0.00 0.00 140.99 75.79 1842.78 1093.69 Total Debt/Equity 0.01 0.31 0.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 14.25 16.10 54.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 10.10 4.60 3.00 0.70 ROA 3.17% 1.75% 3.55% 15.57% ROE 5.65% 3.05% 5.43% 17.06% ROCE 5.17% 2.96% 4.38% 23.35% Fixed Asset Turnover 2.18 0.63 0.48 0.00 Receivable days 106.41 154.96 112.47 0.00 Inventory Days 102.16 116.36 167.45 0.00 Payable days 72.08 122.23 90.67 0.00 Cash Conversion Cycle 136.49 149.09 189.25 0.00 Total Debt/Equity 0.03 0.69 0.46 0.00 Interest Cover 12.35 15.03 74.96 0.00

Top Investors:

sumit p desai (huf)

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