Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Electric Equipment

Rating :
62/99

BSE: 532850 | NSE: MICEL

54.15
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  58.50
  •  59.80
  •  54.15
  •  57.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2622827
  •  1494.75
  •  59.80
  •  15.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,271.10
  • 20.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,282.97
  • N/A
  • 10.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.59%
  • 4.63%
  • 20.15%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.67
  • 4.00
  • 75.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.60
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 63.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 54.13
  • 54.13
  • 81.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.33
  • 8.59
  • 22.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
0.00
7.40
-100.00%
10.31
2.08
395.67%
8.26
2.42
241.32%
11.01
14.32
-23.11%
Expenses
0.00
7.07
-100.00%
7.31
2.60
181.15%
6.16
3.16
94.94%
8.60
14.58
-41.02%
EBITDA
0.00
0.33
-100.00%
3.00
-0.52
-
2.10
-0.74
-
2.41
-0.26
-
EBIDTM
0.00%
4.46%
29.10%
-25.00%
25.42%
-30.58%
21.89%
-1.82%
Other Income
0.00
-0.28
-
0.16
1.26
-87.30%
0.22
0.24
-8.33%
0.72
0.94
-23.40%
Interest
0.00
0.30
-100.00%
0.48
0.21
128.57%
0.54
0.12
350.00%
0.16
0.63
-74.60%
Depreciation
0.00
0.67
-100.00%
0.38
0.54
-29.63%
0.55
0.62
-11.29%
0.54
0.96
-43.75%
PBT
0.00
-0.92
-
8.92
-0.01
-
1.23
-1.24
-
2.43
-0.91
-
Tax
0.00
0.00
0
0.12
0.00
0
-0.01
0.00
-
0.00
0.07
-100.00%
PAT
0.00
-0.92
-
8.80
-0.01
-
1.24
-1.24
-
2.43
-0.98
-
PATM
0.00%
-12.43%
85.35%
-0.48%
15.01%
-51.24%
22.07%
-6.84%
EPS
0.00
-0.04
-
0.39
0.00
0
0.06
-0.06
-
0.11
-0.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
36.98
22.91
44.95
1.09
1.86
4.84
158.62
230.86
217.64
158.55
95.91
Net Sales Growth
-19.24%
-49.03%
4023.85%
-41.40%
-61.57%
-96.95%
-31.29%
6.07%
37.27%
65.31%
 
Cost Of Goods Sold
20.43
15.03
29.96
0.71
0.59
2.57
137.82
172.83
151.46
128.13
78.01
Gross Profit
16.55
7.88
14.99
0.38
1.27
2.28
20.80
58.03
66.18
30.43
17.89
GP Margin
44.75%
34.40%
33.35%
34.86%
68.28%
47.11%
13.11%
25.14%
30.41%
19.19%
18.65%
Total Expenditure
29.14
21.41
38.26
2.74
18.95
24.55
162.94
228.69
173.75
147.78
92.26
Power & Fuel Cost
-
0.20
0.11
0.03
0.05
0.21
0.33
0.29
0.35
0.29
0.34
% Of Sales
-
0.87%
0.24%
2.75%
2.69%
4.34%
0.21%
0.13%
0.16%
0.18%
0.35%
Employee Cost
-
3.21
3.02
0.63
2.38
3.51
5.26
4.64
3.03
3.11
3.38
% Of Sales
-
14.01%
6.72%
57.80%
127.96%
72.52%
3.32%
2.01%
1.39%
1.96%
3.52%
Manufacturing Exp.
-
0.15
1.14
0.23
0.64
0.98
1.84
2.59
3.20
2.09
1.41
% Of Sales
-
0.65%
2.54%
21.10%
34.41%
20.25%
1.16%
1.12%
1.47%
1.32%
1.47%
General & Admin Exp.
-
2.57
3.22
1.12
1.04
1.32
5.02
5.48
4.40
5.19
4.45
% Of Sales
-
11.22%
7.16%
102.75%
55.91%
27.27%
3.16%
2.37%
2.02%
3.27%
4.64%
Selling & Distn. Exp.
-
0.23
0.39
0.02
0.05
0.17
3.61
13.22
11.12
8.24
4.26
% Of Sales
-
1.00%
0.87%
1.83%
2.69%
3.51%
2.28%
5.73%
5.11%
5.20%
4.44%
Miscellaneous Exp.
-
0.03
0.42
0.00
14.20
15.80
9.05
29.63
0.19
0.74
4.26
% Of Sales
-
0.13%
0.93%
0%
763.44%
326.45%
5.71%
12.83%
0.09%
0.47%
0.42%
EBITDA
7.84
1.50
6.69
-1.65
-17.09
-19.71
-4.32
2.17
43.89
10.77
3.65
EBITDA Margin
21.20%
6.55%
14.88%
-151.38%
-918.82%
-407.23%
-2.72%
0.94%
20.17%
6.79%
3.81%
Other Income
0.82
1.94
1.31
3.14
1.00
0.66
1.17
2.15
3.44
3.60
1.55
Interest
1.48
0.80
2.05
0.09
0.33
0.49
24.42
28.52
0.47
6.51
9.28
Depreciation
2.14
2.37
2.91
6.82
7.53
7.66
7.75
7.81
7.51
7.83
4.60
PBT
11.66
0.26
3.03
-5.42
-23.95
-27.21
-35.31
-32.01
39.34
0.03
-8.68
Tax
0.11
0.02
0.07
0.00
0.00
0.00
59.85
2.90
-45.98
-1.78
-18.33
Tax Rate
0.94%
7.69%
2.31%
0.00%
0.00%
0.00%
-45.51%
-9.06%
29.31%
-5933.33%
28.92%
PAT
11.55
0.24
2.96
-5.42
-23.95
-27.49
-191.36
-34.90
-110.89
1.80
-45.06
PAT before Minority Interest
11.29
0.24
2.96
-5.42
-23.95
-27.49
-191.36
-34.90
-110.89
1.80
-45.06
Minority Interest
-0.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
31.23%
1.05%
6.59%
-497.25%
-1287.63%
-567.98%
-120.64%
-15.12%
-50.95%
1.14%
-46.98%
PAT Growth
135.23%
-91.89%
-
-
-
-
-
-
-
-
 
EPS
0.52
0.01
0.13
-0.24
-1.08
-1.24
-8.64
-1.58
-5.01
0.08
-2.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
63.02
62.77
5.01
-127.89
-104.43
-77.35
113.39
230.74
309.91
299.56
Share Capital
44.29
44.29
44.05
44.05
44.05
44.05
44.05
33.23
23.78
20.50
Total Reserves
-39.66
-39.90
-97.43
-171.97
-167.24
-140.16
48.71
175.91
281.77
279.06
Non-Current Liabilities
2.00
2.44
26.08
2.15
2.15
2.19
-20.22
-44.08
17.62
-8.73
Secured Loans
1.80
2.35
0.00
0.00
0.00
0.00
28.84
1.65
5.62
3.87
Unsecured Loans
0.00
0.00
26.08
0.00
0.00
0.00
8.56
11.19
11.19
0.00
Long Term Provisions
0.16
0.07
0.00
2.15
2.15
2.19
2.24
5.14
16.90
1.74
Current Liabilities
21.38
8.86
33.86
286.35
280.43
275.37
188.99
236.81
249.25
270.33
Trade Payables
0.58
0.51
1.59
60.33
58.75
56.53
39.74
60.99
66.90
71.22
Other Current Liabilities
6.45
3.38
30.57
210.85
206.12
203.29
138.39
81.08
83.16
98.07
Short Term Borrowings
14.36
4.80
1.70
14.48
14.86
14.86
10.17
94.74
99.12
100.49
Short Term Provisions
0.00
0.17
0.00
0.69
0.69
0.69
0.69
0.00
0.08
0.54
Total Liabilities
87.40
75.07
64.95
160.61
178.15
200.21
282.16
423.47
576.78
561.16
Net Block
43.42
47.07
46.33
74.61
82.14
89.80
92.54
120.26
127.50
144.98
Gross Block
151.76
154.44
151.50
151.81
151.80
151.80
146.93
170.85
170.58
180.29
Accumulated Depreciation
108.34
107.37
105.18
77.20
69.67
62.00
54.38
50.58
43.08
35.31
Non Current Assets
54.94
52.00
54.47
93.35
102.85
110.19
116.61
171.11
191.17
210.88
Capital Work in Progress
9.85
4.62
0.00
1.83
1.83
1.83
6.65
17.24
17.24
17.24
Non Current Investment
0.00
0.00
7.52
7.75
7.12
6.70
6.67
6.79
6.43
8.11
Long Term Loans & Adv.
1.00
0.26
0.53
9.17
11.46
11.57
10.75
26.81
40.00
40.55
Other Non Current Assets
0.67
0.05
0.10
0.00
0.30
0.30
0.00
0.00
0.00
0.00
Current Assets
32.46
23.07
10.48
67.25
75.18
89.90
165.43
248.26
369.76
349.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
15.76
7.87
1.89
49.53
49.88
50.56
113.67
75.23
191.95
187.70
Sundry Debtors
2.82
1.35
3.96
9.51
19.44
33.75
34.04
94.37
107.96
90.21
Cash & Bank
0.95
0.97
1.01
1.35
1.78
1.71
1.58
2.41
2.12
2.11
Other Current Assets
12.94
0.32
0.78
1.42
4.08
3.89
16.14
76.24
67.72
69.59
Short Term Loans & Adv.
12.67
12.56
2.84
5.44
2.44
3.80
15.58
73.38
64.85
66.20
Net Current Assets
11.08
14.21
-23.38
-219.10
-205.25
-185.47
-23.56
11.44
120.50
79.28
Total Assets
87.40
75.07
64.95
160.60
178.15
200.21
282.15
423.48
576.79
561.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-6.66
-58.23
-146.47
0.66
0.42
32.90
-21.79
-22.04
-31.69
-0.62
PBT
0.25
2.96
-5.42
-23.95
-27.49
-131.50
-32.01
39.34
0.03
-63.40
Adjustment
2.14
-2.92
9.73
8.30
8.05
32.65
35.73
8.39
14.08
14.19
Changes in Working Capital
-8.08
-56.74
-150.01
16.52
19.91
216.03
5.90
172.88
-37.70
63.25
Cash after chg. in Working capital
-5.70
-56.69
-145.69
0.86
0.48
117.17
9.63
220.60
-23.60
14.04
Interest Paid
-0.79
-1.73
-0.09
-0.20
-0.06
-24.42
-28.52
-0.47
-6.51
-9.28
Tax Paid
-0.17
0.20
-0.69
0.00
0.00
-59.85
-2.90
-45.98
-1.58
-5.39
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
-196.20
0.00
0.00
Cash From Investing Activity
-2.92
-7.95
20.47
-0.70
-0.34
-0.06
-0.72
-0.73
10.85
32.07
Net Fixed Assets
-0.89
0.65
2.28
-0.01
0.00
-0.05
33.91
-0.27
0.00
32.56
Net Investments
0.00
-3.33
0.00
0.00
0.00
0.00
2.29
0.00
3.25
0.00
Others
-2.03
-5.27
18.19
-0.69
-0.34
-0.01
-36.92
-0.46
7.60
-0.49
Cash from Financing Activity
9.81
66.23
126.05
0.03
-0.07
-32.95
21.63
23.07
20.85
-31.63
Net Cash Inflow / Outflow
0.23
0.04
0.05
-0.01
0.00
-0.12
-0.88
0.29
0.01
-0.18
Opening Cash & Equivalents
0.14
0.10
0.05
0.06
0.06
0.18
1.06
2.12
2.11
2.30
Closing Cash & Equivalent
0.37
0.14
0.10
0.05
0.06
0.06
0.18
2.41
2.12
2.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
0.21
0.20
-2.42
-5.81
-5.60
-4.37
4.21
12.34
24.36
29.16
ROA
0.30%
4.23%
-4.80%
-14.14%
-14.53%
-79.34%
-9.89%
-22.17%
0.32%
-7.64%
ROE
5.40%
0.00%
0.00%
0.00%
0.00%
0.00%
-23.45%
-44.83%
0.61%
-14.03%
ROCE
1.42%
9.37%
-23.88%
-243.78%
-103.18%
-83.46%
-1.16%
-37.31%
1.43%
-11.33%
Fixed Asset Turnover
0.15
0.29
0.01
0.01
0.03
1.10
1.58
1.33
0.93
0.53
Receivable days
33.15
21.54
2255.51
2842.33
2006.52
75.36
93.41
162.65
222.03
389.39
Inventory Days
188.23
39.62
8611.59
9762.16
3788.68
182.56
137.41
214.78
425.36
695.98
Payable days
13.16
12.77
0.00
0.00
1394.89
112.55
50.71
135.27
168.27
276.65
Cash Conversion Cycle
208.22
48.40
10867.10
12604.50
4400.31
145.37
180.11
242.16
479.12
808.72
Total Debt/Equity
3.57
1.80
-0.62
-1.05
-0.95
-1.22
1.12
0.76
0.56
0.53
Interest Cover
1.33
2.48
-59.72
-72.12
-54.75
-4.38
-0.12
-334.56
1.00
-5.83

News Update:


  • MIC Electronics receives LoA worth Rs 1.47 crore
    14th May 2024, 14:08 PM

    The company has received LoA from the Malda Division of the Eastern Railway Zone

    Read More
  • MIC Electronics receives LoA from Mysuru Division of South - Western Railway Zone
    6th Mar 2024, 11:12 AM

    The aggregate value of the said Work-Order is Rs 1.77 crore

    Read More
  • MIC Electronics develops EV battery charger for e-cycles, two-wheelers
    16th Feb 2024, 12:29 PM

    The EV battery chargers will be launched shortly and commercial operations will begin in the month of March 2024

    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.