Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Metro Brands Ltd.

Retailing

Rating :
62/99

BSE: 543426 | NSE: METROBRAND

NSE BSE
1068.85
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1068.05
  •  1092.00
  •  1058.00
  •  1074.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  115799
  •  1244.37
  •  1441.20
  •  794.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,997.61
  • 89.00
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,815.44
  • 0.38%
  • 16.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.16%
  • 0.23%
  • 16.64%
  • FII
  • DII
  • Others
  • 2.68%
  • 5.65%
  • 0.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.28
  • -
  • 38.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.91
  • -
  • 31.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.30
  • -
  • 73.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 87.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
635.50
598.71
6.14%
555.70
476.31
16.67%
582.52
507.95
14.68%
544.13
403.16
34.97%
Expenses
436.52
393.54
10.92%
400.33
329.16
21.62%
395.93
325.08
21.79%
400.57
273.32
46.56%
EBITDA
198.98
205.17
-3.02%
155.37
147.15
5.59%
186.59
182.87
2.03%
143.56
129.84
10.57%
EBIDTM
31.31%
34.27%
27.96%
30.89%
32.03%
36.00%
26.38%
32.21%
Other Income
15.95
14.63
9.02%
16.15
11.76
37.33%
14.37
9.28
54.85%
18.74
13.36
40.27%
Interest
20.37
17.27
17.95%
19.71
14.84
32.82%
18.50
13.44
37.65%
17.51
14.53
20.51%
Depreciation
58.64
50.42
16.30%
57.16
41.40
38.07%
54.25
38.99
39.14%
50.20
34.70
44.67%
PBT
135.92
152.11
-10.64%
94.65
102.67
-7.81%
128.21
139.72
-8.24%
94.59
93.97
0.66%
Tax
37.86
39.35
-3.79%
27.54
25.25
9.07%
35.32
34.48
2.44%
26.65
24.95
6.81%
PAT
98.06
112.76
-13.04%
67.11
77.42
-13.32%
92.89
105.24
-11.74%
67.94
69.02
-1.56%
PATM
15.43%
18.83%
12.08%
16.25%
15.95%
20.72%
12.49%
17.12%
EPS
3.60
4.12
-12.62%
2.45
2.81
-12.81%
3.42
3.86
-11.40%
2.52
2.53
-0.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,317.85
2,127.10
1,342.93
800.03
1,285.16
803.09
732.32
668.03
586.05
485.33
384.22
Net Sales Growth
16.70%
58.39%
67.86%
-37.75%
60.03%
9.66%
9.62%
13.99%
20.75%
26.32%
 
Cost Of Goods Sold
973.43
891.98
565.90
360.48
570.66
376.76
345.82
329.56
297.12
244.57
202.10
Gross Profit
1,344.42
1,235.12
777.03
439.55
714.50
426.33
386.49
338.47
288.93
240.76
182.12
GP Margin
58.00%
58.07%
57.86%
54.94%
55.60%
53.09%
52.78%
50.67%
49.30%
49.61%
47.40%
Total Expenditure
1,633.35
1,448.36
933.77
627.34
932.32
660.76
601.27
547.91
491.09
395.77
317.43
Power & Fuel Cost
-
26.88
19.61
14.68
20.17
16.25
14.31
12.42
10.40
7.60
5.65
% Of Sales
-
1.26%
1.46%
1.83%
1.57%
2.02%
1.95%
1.86%
1.77%
1.57%
1.47%
Employee Cost
-
184.35
121.24
102.60
126.76
69.49
62.84
42.13
32.92
21.18
12.48
% Of Sales
-
8.67%
9.03%
12.82%
9.86%
8.65%
8.58%
6.31%
5.62%
4.36%
3.25%
Manufacturing Exp.
-
46.71
0.85
0.71
10.04
26.00
24.50
0.48
0.41
0.29
0.13
% Of Sales
-
2.20%
0.06%
0.09%
0.78%
3.24%
3.35%
0.07%
0.07%
0.06%
0.03%
General & Admin Exp.
-
90.62
84.47
55.44
73.89
78.00
67.90
74.08
61.66
47.45
58.05
% Of Sales
-
4.26%
6.29%
6.93%
5.75%
9.71%
9.27%
11.09%
10.52%
9.78%
15.11%
Selling & Distn. Exp.
-
184.39
124.31
78.31
115.12
87.91
81.40
74.58
71.90
66.18
38.31
% Of Sales
-
8.67%
9.26%
9.79%
8.96%
10.95%
11.12%
11.16%
12.27%
13.64%
9.97%
Miscellaneous Exp.
-
23.44
17.38
15.12
15.68
6.34
4.50
14.66
16.68
8.50
38.31
% Of Sales
-
1.10%
1.29%
1.89%
1.22%
0.79%
0.61%
2.19%
2.85%
1.75%
0.18%
EBITDA
684.50
678.74
409.16
172.69
352.84
142.33
131.05
120.12
94.96
89.56
66.79
EBITDA Margin
29.53%
31.91%
30.47%
21.59%
27.45%
17.72%
17.90%
17.98%
16.20%
18.45%
17.38%
Other Income
65.21
54.41
58.64
78.48
25.91
4.57
6.86
4.37
3.00
2.88
2.16
Interest
76.09
63.06
50.43
44.81
39.73
0.71
1.18
0.84
0.67
0.38
0.26
Depreciation
220.25
181.01
134.24
121.84
120.61
13.01
11.99
11.07
7.72
4.03
2.88
PBT
453.37
489.09
283.14
84.51
218.42
133.19
124.74
112.58
89.57
88.04
65.81
Tax
127.37
125.74
70.19
19.29
58.69
45.77
42.54
38.05
28.77
28.30
21.60
Tax Rate
28.09%
25.71%
24.79%
22.83%
26.87%
34.36%
34.10%
33.80%
32.12%
32.14%
32.82%
PAT
326.00
359.42
210.34
68.80
155.88
84.93
80.28
72.87
59.87
59.05
43.65
PAT before Minority Interest
323.19
363.35
212.95
65.22
159.73
87.41
82.19
74.53
60.80
59.73
44.21
Minority Interest
-2.81
-3.93
-2.61
3.58
-3.85
-2.48
-1.91
-1.66
-0.93
-0.68
-0.56
PAT Margin
14.06%
16.90%
15.66%
8.60%
12.13%
10.58%
10.96%
10.91%
10.22%
12.17%
11.36%
PAT Growth
-10.55%
70.88%
205.73%
-55.86%
83.54%
5.79%
10.17%
21.71%
1.39%
35.28%
 
EPS
11.99
13.22
7.74
2.53
5.73
3.12
2.95
2.68
2.20
2.17
1.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,547.73
1,264.69
827.57
807.29
274.41
220.38
176.90
131.35
Share Capital
135.87
135.75
132.77
132.77
14.72
14.71
4.90
4.89
Total Reserves
1,401.04
1,125.65
694.81
674.49
259.37
205.11
171.69
126.46
Non-Current Liabilities
812.42
576.52
472.62
446.20
1.15
4.96
6.72
5.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.06
0.10
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.59
2.59
1.78
Long Term Provisions
1.11
0.63
0.63
0.56
0.00
1.17
0.65
0.77
Current Liabilities
535.78
418.88
322.62
328.08
117.97
70.76
71.20
52.99
Trade Payables
281.32
211.36
204.65
201.46
75.95
58.32
53.51
36.98
Other Current Liabilities
238.48
194.73
111.39
112.61
31.50
6.88
6.28
7.75
Short Term Borrowings
1.52
0.00
1.41
11.52
6.85
2.38
2.08
0.00
Short Term Provisions
14.45
12.79
5.18
2.48
3.67
3.18
9.33
8.25
Total Liabilities
2,922.33
2,282.53
1,642.67
1,605.04
397.79
298.70
256.49
190.34
Net Block
1,302.10
847.77
723.58
708.04
67.55
58.61
56.19
39.07
Gross Block
1,790.42
1,276.50
1,039.37
979.79
101.01
82.89
68.85
48.25
Accumulated Depreciation
488.32
428.73
315.78
271.75
33.46
24.28
12.66
9.18
Non Current Assets
1,398.67
923.85
784.77
773.36
92.28
80.18
76.03
53.43
Capital Work in Progress
17.84
6.19
4.54
13.03
1.64
0.00
0.00
2.10
Non Current Investment
11.83
8.49
7.30
7.89
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
65.81
49.88
40.69
42.74
22.82
21.57
19.84
12.04
Other Non Current Assets
1.10
11.52
8.66
1.65
0.27
0.00
0.00
0.22
Current Assets
1,523.64
1,358.69
857.90
831.68
305.50
218.53
180.46
136.90
Current Investments
465.79
392.55
392.37
340.46
78.50
35.47
7.08
21.40
Inventories
645.76
424.19
289.75
376.13
188.32
145.86
145.73
100.20
Sundry Debtors
126.14
48.38
50.55
70.13
19.04
15.90
11.12
7.40
Cash & Bank
198.50
396.46
87.92
10.88
7.83
11.01
6.15
2.90
Other Current Assets
87.45
29.19
4.03
3.47
11.81
10.29
10.38
5.00
Short Term Loans & Adv.
74.19
67.91
33.27
30.60
11.25
9.00
9.71
3.62
Net Current Assets
987.87
939.81
535.28
503.60
187.54
147.77
109.26
83.92
Total Assets
2,922.31
2,282.54
1,642.67
1,605.04
397.78
298.71
256.49
190.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
380.68
219.70
265.28
273.08
56.72
70.13
19.57
18.25
PBT
489.09
283.14
84.51
218.42
112.58
89.57
88.04
65.81
Adjustment
205.45
134.15
92.53
139.79
15.95
15.09
3.85
2.53
Changes in Working Capital
-172.65
-126.13
108.60
-24.30
-32.66
-2.96
-44.57
-29.39
Cash after chg. in Working capital
521.88
291.16
285.63
333.91
95.87
101.71
47.31
38.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-141.21
-71.46
-20.36
-60.83
-39.14
-31.58
-27.74
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-51.55
-300.93
-122.38
-162.62
-60.96
-40.75
-3.55
-3.39
Net Fixed Assets
-325.52
-239.52
-123.08
-814.78
-19.59
-14.01
-18.24
Net Investments
-172.15
-0.18
-51.91
-266.87
-43.03
-28.39
14.32
Others
446.12
-61.23
52.61
919.03
1.66
1.65
0.37
Cash from Financing Activity
-358.84
116.46
-127.08
-111.50
0.98
-24.52
-12.77
-9.31
Net Cash Inflow / Outflow
-29.71
35.22
15.82
-1.03
-3.26
4.86
3.25
5.55
Opening Cash & Equivalents
61.54
26.32
10.50
11.53
11.02
6.15
2.90
1.56
Closing Cash & Equivalent
31.83
61.54
26.32
10.49
7.76
11.01
6.15
2.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
56.56
46.46
31.17
60.80
186.20
149.43
360.53
268.77
ROA
13.96%
10.85%
4.02%
12.52%
21.40%
21.90%
26.74%
23.23%
ROE
25.97%
20.39%
7.98%
21.38%
30.18%
30.68%
38.79%
33.66%
ROCE
39.24%
31.86%
15.70%
34.06%
44.77%
44.34%
56.03%
49.34%
Fixed Asset Turnover
1.39
1.16
0.79
1.98
8.68
9.16
9.72
7.96
Receivable days
14.97
13.45
27.53
17.33
7.99
7.10
5.94
7.03
Inventory Days
91.80
97.02
151.89
105.19
76.43
76.61
78.89
95.19
Payable days
100.80
134.16
205.60
73.73
47.02
47.44
41.95
45.69
Cash Conversion Cycle
5.97
-23.69
-26.18
48.79
37.40
36.27
42.88
56.52
Total Debt/Equity
0.00
0.00
0.00
0.01
0.02
0.02
0.03
0.02
Interest Cover
8.76
6.61
2.89
6.50
134.72
134.53
234.89
251.05

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Metro Brands - Quarterly Results
    18th Jan 2024, 17:59 PM

    Read More

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.