Murae Organisor, 542724, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

198.91
26.45
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

365.09
N/A
0.95

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-45.96
-50.58

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-23.87

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-51.27
-71.76

P:E (Median)

8 Years
5 Years
3 Years

-
19.95
20.49

P:BV (Average)

8 Years
5 Years
3 Years

-
1.64
0.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
79.81
89.63

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 515.53 0.00 0 281.05 0.40 70,162.50% 58.01 0.43 13,390.70% 0.23 1.71 -86.55%
Expenses 511.64 -0.43 - 275.79 0.35 78,697.14% 56.88 1.38 4,021.74% 0.48 2.38 -79.83%
EBITDA 3.89 0.43 804.65% 5.26 0.06 8,666.67% 1.13 -0.95 - -0.24 -0.66 -
EBIDTM 0.76% 0.00% 1.87% 14.18% 1.94% -220.98% -104.74% -38.70%
Other Income 0.00 0.86 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.66 -100.00%
Interest 0.00 -0.01 - 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.26 -100.00%
Depreciation 0.00 0.00 0 0.00 0.02 -100.00% 0.00 0.02 -100.00% 0.00 0.02 -100.00%
PBT 3.89 1.30 199.23% 5.26 0.04 13,050.00% 1.12 -0.98 - -0.24 -0.28 -
Tax 1.04 0.13 700.00% 1.25 0.00 0 0.22 -0.11 - 0.00 0.00 0
PAT 2.85 1.17 143.59% 4.01 0.04 9,925.00% 0.90 -0.87 - -0.24 -0.28 -
PATM 0.55% 0.00% 1.43% 9.20% 1.55% -203.03% -104.74% -16.40%
EPS 0.03 0.01 200.00% 0.04 0.00 0 0.01 -0.01 - 0.00 0.00 0

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 854.82 2.54 14.95 21.04 41.08 55.11 50.70 35.44 23.34 18.57 Net Sales Growth 33,554.33% -83.01% -28.94% -48.78% -25.46% 8.70% 43.06% 51.84% 25.69% Cost Of Goods Sold 841.29 3.09 12.23 25.04 46.27 50.36 46.22 33.18 22.01 16.92 Gross Profit 13.53 -0.55 2.72 -4.00 -5.19 4.75 4.48 2.26 1.33 1.65 GP Margin 1.58% -21.65% 18.19% -19.01% -12.63% 8.62% 8.84% 6.38% 5.70% 8.89% Total Expenditure 844.79 3.67 13.17 25.46 48.84 53.87 47.40 33.88 22.94 18.05 Power & Fuel Cost - 0.01 0.05 0.02 0.01 0.04 0.02 0.02 0.03 0.02 % Of Sales - 0.39% 0.33% 0.10% 0.02% 0.07% 0.04% 0.06% 0.13% 0.11% Employee Cost - 0.05 0.08 0.04 0.29 0.30 0.19 0.10 0.30 0.40 % Of Sales - 1.97% 0.54% 0.19% 0.71% 0.54% 0.37% 0.28% 1.29% 2.15% Manufacturing Exp. - 0.00 0.07 0.01 0.02 0.29 0.07 0.06 0.05 0.03 % Of Sales - 0% 0.47% 0.05% 0.05% 0.53% 0.14% 0.17% 0.21% 0.16% General & Admin Exp. - 0.37 0.15 0.15 0.28 0.80 0.56 0.46 0.17 0.25 % Of Sales - 14.57% 1.00% 0.71% 0.68% 1.45% 1.10% 1.30% 0.73% 1.35% Selling & Distn. Exp. - 0.16 0.60 0.19 1.98 2.07 0.31 0.06 0.35 0.42 % Of Sales - 6.30% 4.01% 0.90% 4.82% 3.76% 0.61% 0.17% 1.50% 2.26% Miscellaneous Exp. - 0.00 0.00 0.01 0.00 0.01 0.02 0.00 0.02 0.01 % Of Sales - 0% 0% 0.05% 0% 0.02% 0.04% 0% 0.09% 0.05% EBITDA 10.04 -1.13 1.78 -4.42 -7.76 1.24 3.30 1.56 0.40 0.52 EBITDA Margin 1.17% -44.49% 11.91% -21.01% -18.89% 2.25% 6.51% 4.40% 1.71% 2.80% Other Income 0.00 1.52 1.41 7.70 8.93 2.27 0.05 0.43 0.38 0.06 Interest 0.00 0.26 0.29 0.08 0.93 0.97 1.04 0.72 0.52 0.40 Depreciation 0.00 0.06 0.10 0.12 0.12 0.10 0.04 0.02 0.02 0.02 PBT 10.03 0.07 2.80 3.08 0.12 2.45 2.28 1.24 0.24 0.16 Tax 2.51 0.02 0.81 0.86 0.03 0.63 0.62 0.33 0.08 0.06 Tax Rate 25.02% 28.57% 28.93% 27.92% 25.00% 25.71% 27.19% 26.61% 33.33% 37.50% PAT 7.52 0.05 1.98 2.22 0.09 1.82 1.66 0.91 0.16 0.10 PAT before Minority Interest 7.52 0.05 1.98 2.22 0.09 1.82 1.66 0.91 0.16 0.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.88% 1.97% 13.24% 10.55% 0.22% 3.30% 3.27% 2.57% 0.69% 0.54% PAT Growth 12,433.33% -97.47% -10.81% 2,366.67% -95.05% 9.64% 82.42% 468.75% 60.00% EPS 0.08 0.00 0.02 0.02 0.00 0.02 0.02 0.01 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 55.85 18.71 16.73 14.50 14.41 5.94 4.91 1.53 1.37 Share Capital 49.42 12.34 12.34 6.17 6.17 0.31 0.31 0.11 0.11 Total Reserves 6.42 6.37 4.39 8.33 8.25 5.64 4.08 1.42 1.26 Non-Current Liabilities 0.00 0.01 0.01 2.39 1.38 2.60 1.50 0.57 0.40 Secured Loans 0.00 0.00 0.00 0.00 0.23 0.06 0.04 0.07 0.13 Unsecured Loans 0.00 0.00 0.00 2.38 1.14 2.53 1.44 0.49 0.26 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 64.02 9.87 12.06 10.98 20.36 14.71 13.10 8.99 7.02 Trade Payables 0.06 -0.93 1.21 1.29 11.51 6.82 7.01 4.99 4.97 Other Current Liabilities 62.41 0.16 1.08 0.35 1.15 1.25 0.72 2.37 0.44 Short Term Borrowings 0.00 8.74 8.74 8.95 7.07 5.74 5.04 1.50 1.51 Short Term Provisions 1.55 1.90 1.03 0.38 0.64 0.89 0.33 0.14 0.11 Total Liabilities 119.87 28.59 28.80 27.87 36.15 23.25 19.51 11.09 8.79 Net Block 0.00 0.48 0.58 0.76 0.80 0.48 0.20 0.16 0.17 Gross Block 0.54 0.95 0.95 1.02 1.00 0.58 0.26 0.21 0.19 Accumulated Depreciation 0.54 0.48 0.37 0.26 0.21 0.11 0.07 0.05 0.02 Non Current Assets 0.00 0.48 0.58 0.76 3.82 0.48 0.20 0.16 0.17 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 3.03 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 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 Current Assets 119.86 28.11 28.21 27.11 32.33 22.78 19.31 10.92 8.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 12.18 13.13 12.25 15.46 13.39 10.93 8.29 6.54 3.61 Sundry Debtors 10.74 8.39 15.04 10.67 16.95 10.85 10.79 3.58 4.45 Cash & Bank 11.71 0.03 0.05 0.06 0.03 0.16 0.02 0.18 0.36 Other Current Assets 85.23 0.00 0.00 0.00 1.96 0.84 0.21 0.62 0.20 Short Term Loans & Adv. 85.23 6.56 0.87 0.91 1.96 0.84 0.21 0.62 0.20 Net Current Assets 55.85 18.24 16.16 16.13 11.97 8.07 6.21 1.93 1.60 Total Assets 119.86 28.59 28.79 27.87 36.15 23.26 19.51 11.08 8.79

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -15.92 0.26 2.61 -7.10 -3.45 -0.48 -7.09 0.09 -0.26 PBT 0.07 2.80 3.08 0.12 2.45 2.28 1.24 0.24 0.16 Adjustment 0.32 0.39 0.20 1.05 1.07 1.08 0.01 0.43 0.41 Changes in Working Capital -17.13 -2.11 0.18 -7.31 -5.36 -2.18 -8.02 -0.51 -0.77 Cash after chg. in Working capital -16.73 1.08 3.46 -6.14 -1.85 1.18 -6.76 0.16 -0.20 Interest Paid 0.00 0.00 0.00 -0.93 -0.97 -1.04 0.00 0.00 0.00 Tax Paid 0.81 -0.81 -0.86 -0.03 -0.63 -0.62 -0.32 -0.08 -0.06 Other Direct Exp. Paid 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 Cash From Investing Activity -0.48 0.00 0.06 2.94 -3.45 -0.32 -0.05 -0.02 -0.15 Net Fixed Assets 0.41 0.00 0.07 -0.02 -0.42 -0.32 -0.05 -0.02 Net Investments 0.00 0.00 0.00 3.03 -3.03 0.00 0.00 0.00 Others -0.89 0.00 -0.01 -0.07 0.00 0.00 0.00 0.00 Cash from Financing Activity 28.08 -0.29 -2.67 2.90 6.76 0.94 6.98 -0.25 0.77 Net Cash Inflow / Outflow 11.69 -0.03 -0.01 -1.26 -0.14 0.14 -0.16 -0.18 0.35 Opening Cash & Equivalents 0.03 0.05 0.06 0.03 0.16 0.02 0.18 0.36 0.00 Closing Cash & Equivalent 11.71 0.03 0.05 -1.24 0.03 0.16 0.02 0.18 0.36

Financial Ratios

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.10 2.50 2.29 2.35 2.34 192.66 142.06 142.07 127.18 ROA 0.07% 6.91% 7.85% 0.28% 6.11% 7.77% 5.98% 1.61% 1.11% ROE 0.14% 11.18% 14.24% 0.61% 17.83% 32.17% 30.94% 11.05% 7.15% ROCE 0.81% 11.66% 12.34% 4.23% 17.40% 23.99% 24.94% 21.97% 17.10% Fixed Asset Turnover 3.42 15.67 21.25 40.52 69.51 119.69 150.00 117.43 97.98 Receivable days 1372.66 286.11 223.10 122.72 92.06 77.87 74.01 62.82 87.52 Inventory Days 1816.61 309.92 240.43 128.19 80.57 69.21 76.38 79.34 70.92 Payable days -51.79 4.09 18.22 50.51 66.45 50.77 61.78 70.70 90.97 Cash Conversion Cycle 3241.06 591.93 445.31 200.40 106.18 96.31 88.61 71.46 67.47 Total Debt/Equity 0.00 0.47 0.52 0.78 0.64 1.61 1.65 1.36 1.39 Interest Cover 1.28 10.63 38.44 1.13 3.53 3.19 2.72 1.46 1.40

Top Investors:

ifl enterprises limited

banke tradelink private limited

balmukund tradelink private limited

mithlesh consultancy llp

someshwara tradelink private limited

satvat agro llp

Annual Reports:

News Update:

Murae Organisor secures supply orders worth Rs 297 crore
10th Jun 2025, 12:27 PM

The orders cover a wide basket of essential agricultural commodities including mustard seeds, groundnuts, chickpeas, and other oilseeds and pulses
Read More
Murae Organisor gets nod to acquire agricultural land located in Kutch, Gujarat
12th May 2025, 14:59 PM

The company plans to establish a distillery facility on this site, enhancing operational efficiency and enabling entry into value-added segments
Read More

Murae Organisor Ltd.

Trading

BSE: 542724 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Murae Organisor Ltd.

Trading

BSE: 542724 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: