Nifty

:

22604.85

Sensex

:

74482.78

-38.55 (-0.17%)
-188.50 (-0.25%)

Login

Nifty
Sensex

:
:

22604.85
74482.78

-38.55 (-0.17%)
-188.50 (-0.25%)

Murae Organisor Ltd.

Trading

Rating :

33/99

BSE: 542724 | NSE: Not Listed

Watchlist

NSE BSE

1.57

30-Apr-2024

Open
High
Low
Previous Close

1.57
1.57
1.57
1.60

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

212
3.02
3.10
0.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

38.80
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

41.29
N/A
0.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-22.59
-30.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-22.54
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
3.59
180.20

P:E (Median)

8 Years
5 Years
3 Years

-
18.95
17.64

P:BV (Average)

8 Years
5 Years
3 Years

-
1.95
1.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
36.74
43.41

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 0.40 1.17 -65.81% 0.43 7.11 -93.95% 1.71 4.28 -60.05% 1.53 4.74 -67.72%
Expenses 0.35 1.03 -66.02% 1.38 7.05 -80.43% 2.38 4.76 -50.00% 0.33 10.02 -96.71%
EBITDA 0.06 0.14 -57.14% -0.95 0.06 - -0.66 -0.48 - 1.21 -5.28 -
EBIDTM 14.18% 12.00% -220.98% 0.87% -38.70% -11.22% 78.60% -111.38%
Other Income 0.00 1.40 -100.00% 0.00 0.00 0 0.66 0.87 -24.14% 0.00 5.42 -100.00%
Interest 0.00 0.14 -100.00% 0.01 0.00 0 0.26 0.00 0 0.15 0.00 0
Depreciation 0.02 0.03 -33.33% 0.02 0.03 -33.33% 0.02 0.02 0.00% 0.03 0.00 0
PBT 0.04 1.37 -97.08% -0.98 0.04 - -0.28 0.36 - 1.03 0.14 635.71%
Tax 0.00 0.00 0 -0.11 0.00 - 0.00 0.00 0 0.77 0.86 -10.47%
PAT 0.04 1.37 -97.08% -0.87 0.04 - -0.28 0.36 - 0.26 -0.72 -
PATM 9.20% 117.31% -203.03% 0.52% -16.40% 8.46% 17.09% -15.13%
EPS 0.00 0.06 -100.00% -0.04 0.00 - -0.01 0.01 - 0.01 -0.03 -

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 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 4.07 14.09 21.04 41.08 55.11 50.70 35.44 23.34 18.57 Net Sales Growth -76.47% -33.03% -48.78% -25.46% 8.70% 43.06% 51.84% 25.69% Cost Of Goods Sold 3.03 12.23 25.04 46.27 50.36 46.22 33.18 22.01 16.92 Gross Profit 1.04 1.87 -4.00 -5.19 4.75 4.48 2.26 1.33 1.65 GP Margin 25.45% 13.27% -19.01% -12.63% 8.62% 8.84% 6.38% 5.70% 8.89% Total Expenditure 4.44 13.17 25.46 48.84 53.87 47.40 33.88 22.94 18.05 Power & Fuel Cost - 0.05 0.02 0.01 0.04 0.02 0.02 0.03 0.02 % Of Sales - 0.35% 0.10% 0.02% 0.07% 0.04% 0.06% 0.13% 0.11% Employee Cost - 0.08 0.04 0.29 0.30 0.19 0.10 0.30 0.40 % Of Sales - 0.57% 0.19% 0.71% 0.54% 0.37% 0.28% 1.29% 2.15% Manufacturing Exp. - 0.07 0.01 0.02 0.29 0.07 0.06 0.05 0.03 % Of Sales - 0.50% 0.05% 0.05% 0.53% 0.14% 0.17% 0.21% 0.16% General & Admin Exp. - 0.15 0.15 0.28 0.80 0.56 0.46 0.17 0.25 % Of Sales - 1.06% 0.71% 0.68% 1.45% 1.10% 1.30% 0.73% 1.35% Selling & Distn. Exp. - 0.60 0.19 1.98 2.07 0.31 0.06 0.35 0.42 % Of Sales - 4.26% 0.90% 4.82% 3.76% 0.61% 0.17% 1.50% 2.26% Miscellaneous Exp. - 0.00 0.01 0.00 0.01 0.02 0.00 0.02 0.01 % Of Sales - 0% 0.05% 0% 0.02% 0.04% 0% 0.09% 0.05% EBITDA -0.34 0.92 -4.42 -7.76 1.24 3.30 1.56 0.40 0.52 EBITDA Margin -8.35% 6.53% -21.01% -18.89% 2.25% 6.51% 4.40% 1.71% 2.80% Other Income 0.66 2.26 7.70 8.93 2.27 0.05 0.43 0.38 0.06 Interest 0.42 0.29 0.08 0.93 0.97 1.04 0.72 0.52 0.40 Depreciation 0.09 0.10 0.12 0.12 0.10 0.04 0.02 0.02 0.02 PBT -0.19 2.80 3.08 0.12 2.45 2.28 1.24 0.24 0.16 Tax 0.66 0.81 0.86 0.03 0.63 0.62 0.33 0.08 0.06 Tax Rate -347.37% 28.93% 27.92% 25.00% 25.71% 27.19% 26.61% 33.33% 37.50% PAT -0.85 1.98 2.22 0.09 1.82 1.66 0.91 0.16 0.10 PAT before Minority Interest -0.85 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 PAT Margin -20.88% 14.05% 10.55% 0.22% 3.30% 3.27% 2.57% 0.69% 0.54% PAT Growth -180.95% -10.81% 2,366.67% -95.05% 9.64% 82.42% 468.75% 60.00% EPS -0.03 0.08 0.09 0.00 0.07 0.07 0.04 0.01 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 18.71 16.73 14.50 14.41 5.94 4.91 1.53 1.37 Share Capital 12.34 12.34 6.17 6.17 0.31 0.31 0.11 0.11 Total Reserves 6.37 4.39 8.33 8.25 5.64 4.08 1.42 1.26 Non-Current Liabilities 0.01 0.01 2.39 1.38 2.60 1.50 0.57 0.40 Secured Loans 0.00 0.00 0.00 0.23 0.06 0.04 0.07 0.13 Unsecured Loans 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 Current Liabilities 9.87 12.06 10.98 20.36 14.71 13.10 8.99 7.02 Trade Payables -0.85 1.21 1.29 11.51 6.82 7.01 4.99 4.97 Other Current Liabilities 0.08 1.08 0.35 1.15 1.25 0.72 2.37 0.44 Short Term Borrowings 8.74 8.74 8.95 7.07 5.74 5.04 1.50 1.51 Short Term Provisions 1.90 1.03 0.38 0.64 0.89 0.33 0.14 0.11 Total Liabilities 28.59 28.80 27.87 36.15 23.25 19.51 11.09 8.79 Net Block 0.48 0.58 0.76 0.80 0.48 0.20 0.16 0.17 Gross Block 0.95 0.95 1.02 1.00 0.58 0.26 0.21 0.19 Accumulated Depreciation 0.48 0.37 0.26 0.21 0.11 0.07 0.05 0.02 Non Current Assets 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 Non Current Investment 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 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 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 Inventories 13.13 12.25 15.46 13.39 10.93 8.29 6.54 3.61 Sundry Debtors 8.39 15.04 10.67 16.95 10.85 10.79 3.58 4.45 Cash & Bank 0.03 0.05 0.06 0.03 0.16 0.02 0.18 0.36 Other Current Assets 6.56 0.00 0.00 0.00 0.84 0.21 0.62 0.20 Short Term Loans & Adv. 6.56 0.87 0.91 1.96 0.84 0.21 0.62 0.20 Net Current Assets 18.24 16.16 16.13 11.97 8.07 6.21 1.93 1.60 Total Assets 28.59 28.79 27.87 36.15 23.26 19.51 11.08 8.79

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 2.56 2.29 2.35 2.34 192.66 142.06 142.07 127.18 ROA 6.91% 7.85% 0.28% 6.11% 7.77% 5.98% 1.61% 1.11% ROE 11.18% 14.24% 0.61% 17.83% 32.17% 30.94% 11.05% 7.15% ROCE 11.66% 12.34% 4.23% 17.40% 23.99% 24.94% 21.97% 17.10% Fixed Asset Turnover 14.76 21.25 40.52 69.51 119.69 150.00 117.43 97.98 Receivable days 303.46 223.10 122.72 92.06 77.87 74.01 62.82 87.52 Inventory Days 328.71 240.43 128.19 80.57 69.21 76.38 79.34 70.92 Payable days 5.28 18.22 50.51 66.45 50.77 61.78 70.70 90.97 Cash Conversion Cycle 626.89 445.31 200.40 106.18 96.31 88.61 71.46 67.47 Total Debt/Equity 0.47 0.52 0.78 0.64 1.61 1.65 1.36 1.39 Interest Cover 10.63 38.44 1.13 3.53 3.19 2.72 1.46 1.40

Top Investors:

ashok kumar chaudhary

tapan kumar sarkar

Annual Reports:

News Update:

Earum Pharmaceutical - Quarterly Results
14th Feb 2024, 18:05 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.

Feedback