Nifty

:

15808.10

Sensex

:

52718.45

29.65 (0.19%)
65.38 (0.12%)

Login

Nifty
Sensex

:
:

15808.10
52718.45

29.65 (0.19%)
65.38 (0.12%)

Murudeshwar Ceramics Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

42/99

BSE: 515037 | NSE: MURUDCERA

Watchlist

NSE BSE

31.00

29-Jul-2021

Open
High
Low
Previous Close

28.85
31.25
28.45
28.35

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

562109
170.69
33.45
13.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

161.97
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

236.05
N/A
0.49

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-5.03
-2.15
-4.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-8.96
-5.35
-8.10

PAT CAGR (%)

10 Years
5 Years
3 Years

-10.49
2.19
-29.15

P:E (Median)

8 Years
5 Years
3 Years

46.86
24.67
10.06

P:BV (Average)

8 Years
5 Years
3 Years

0.28
0.28
0.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-30.09
-51.70
-91.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 28.60 27.24 4.99% 28.02 27.51 1.85% 14.72 22.93 -35.80% 8.85 25.49 -65.28%
Expenses 20.31 27.39 -25.85% 20.09 21.05 -4.56% 16.76 14.84 12.94% 14.36 19.18 -25.13%
EBITDA 8.30 -0.14 - 7.93 6.46 22.76% -2.04 8.10 - -5.52 6.31 -
EBIDTM 29.01% -0.53% 28.29% 23.48% -13.88% 35.31% -62.37% 24.77%
Other Income 1.00 0.53 88.68% 0.18 0.21 -14.29% 0.35 7.56 -95.37% 0.04 0.22 -81.82%
Interest 5.02 3.72 34.95% 3.67 3.83 -4.18% 4.01 5.30 -24.34% 3.22 3.14 2.55%
Depreciation 2.99 2.50 19.60% 2.42 2.52 -3.97% 2.41 2.46 -2.03% 2.43 2.46 -1.22%
PBT 1.28 -5.83 - 2.01 0.31 548.39% -8.12 7.90 - -11.13 0.93 -
Tax -4.07 -0.35 - 0.00 0.07 -100.00% 0.00 1.65 -100.00% 0.00 0.19 -100.00%
PAT 5.36 -5.48 - 2.01 0.25 704.00% -8.12 6.24 - -11.13 0.73 -
PATM 18.73% -20.11% 7.18% 0.90% -55.14% 27.22% -125.81% 2.88%
EPS 1.02 -1.05 - 0.38 0.05 660.00% -1.55 1.19 - -2.13 0.14 -

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 80.19 103.17 125.78 119.39 105.25 115.02 138.07 145.04 144.14 179.07 172.93 Net Sales Growth -22.27% -17.98% 5.35% 13.43% -8.49% -16.69% -4.81% 0.62% -19.51% 3.55% Cost Of Goods Sold 30.75 46.05 47.01 28.84 23.68 26.95 47.01 51.13 38.55 54.83 31.74 Gross Profit 49.44 57.13 78.77 90.55 81.56 88.07 91.06 93.91 105.59 124.24 141.19 GP Margin 61.65% 55.37% 62.63% 75.84% 77.49% 76.57% 65.95% 64.75% 73.26% 69.38% 81.65% Total Expenditure 71.52 82.45 97.05 87.78 78.94 87.75 107.09 114.51 113.29 136.92 119.97 Power & Fuel Cost - 10.60 15.91 21.26 17.17 19.52 19.80 21.92 24.03 30.35 37.32 % Of Sales - 10.27% 12.65% 17.81% 16.31% 16.97% 14.34% 15.11% 16.67% 16.95% 21.58% Employee Cost - 12.36 13.41 16.43 13.79 15.23 13.02 13.25 14.36 16.55 14.87 % Of Sales - 11.98% 10.66% 13.76% 13.10% 13.24% 9.43% 9.14% 9.96% 9.24% 8.60% Manufacturing Exp. - 3.37 9.40 9.51 10.82 11.86 11.53 12.05 17.64 14.19 12.45 % Of Sales - 3.27% 7.47% 7.97% 10.28% 10.31% 8.35% 8.31% 12.24% 7.92% 7.20% General & Admin Exp. - 6.03 7.16 7.92 7.56 7.58 7.14 7.82 8.49 9.21 8.32 % Of Sales - 5.84% 5.69% 6.63% 7.18% 6.59% 5.17% 5.39% 5.89% 5.14% 4.81% Selling & Distn. Exp. - 3.81 3.96 3.38 4.97 6.17 7.65 7.51 9.23 11.36 14.95 % Of Sales - 3.69% 3.15% 2.83% 4.72% 5.36% 5.54% 5.18% 6.40% 6.34% 8.65% Miscellaneous Exp. - 0.23 0.19 0.45 0.95 0.44 0.94 0.84 0.99 0.43 14.95 % Of Sales - 0.22% 0.15% 0.38% 0.90% 0.38% 0.68% 0.58% 0.69% 0.24% 0.19% EBITDA 8.67 20.72 28.73 31.61 26.31 27.27 30.98 30.53 30.85 42.15 52.96 EBITDA Margin 10.81% 20.08% 22.84% 26.48% 25.00% 23.71% 22.44% 21.05% 21.40% 23.54% 30.63% Other Income 1.57 8.51 1.66 1.23 0.94 1.34 1.51 1.01 0.62 0.97 0.38 Interest 15.92 16.00 16.18 18.71 16.85 19.78 21.22 21.00 21.56 23.56 22.83 Depreciation 10.25 9.93 8.96 9.03 7.93 7.14 9.26 9.05 9.03 16.91 25.40 PBT -15.96 3.31 5.25 5.10 2.47 1.69 2.02 1.50 0.88 2.65 5.11 Tax -4.07 1.56 0.46 0.18 1.15 0.12 0.30 0.33 0.05 -1.12 -0.19 Tax Rate 25.50% 47.13% 8.76% 3.53% 46.56% 7.10% 14.85% 22.00% 5.68% -42.26% -3.72% PAT -11.88 1.75 4.79 4.92 1.32 1.57 1.72 1.17 0.84 3.77 5.30 PAT before Minority Interest -11.88 1.75 4.79 4.92 1.32 1.57 1.72 1.17 0.84 3.77 5.30 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 -14.81% 1.70% 3.81% 4.12% 1.25% 1.36% 1.25% 0.81% 0.58% 2.11% 3.06% PAT Growth -782.76% -63.47% -2.64% 272.73% -15.92% -8.72% 47.01% 39.29% -77.72% -28.87% EPS -2.27 0.33 0.92 0.94 0.25 0.30 0.33 0.22 0.16 0.72 1.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 334.30 333.07 322.31 327.68 314.91 309.57 307.85 304.08 300.78 292.19 Share Capital 47.58 47.58 45.21 42.96 40.82 40.82 40.82 38.79 36.85 35.01 Total Reserves 286.71 285.49 275.14 280.90 274.09 268.74 267.03 264.43 262.24 257.18 Non-Current Liabilities 29.92 39.96 49.73 40.04 41.81 38.17 52.41 60.84 65.47 67.84 Secured Loans 5.58 16.23 25.84 20.08 20.76 26.50 41.35 51.34 56.45 57.98 Unsecured Loans 2.27 6.79 6.39 6.86 5.52 5.08 4.77 3.54 3.12 2.86 Long Term Provisions 0.00 0.00 0.18 0.09 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 108.30 100.48 103.42 109.65 109.89 108.55 102.79 113.87 112.44 116.46 Trade Payables 23.53 14.85 19.58 21.36 23.61 23.05 15.68 25.11 24.00 24.96 Other Current Liabilities 14.25 14.59 82.07 88.10 9.56 8.31 8.72 10.17 12.10 10.68 Short Term Borrowings 69.50 69.60 0.00 0.00 76.55 77.08 78.26 78.45 76.17 80.19 Short Term Provisions 1.02 1.45 1.77 0.19 0.18 0.11 0.12 0.14 0.17 0.63 Total Liabilities 472.52 473.51 475.46 477.37 466.61 456.29 463.05 478.79 478.69 476.49 Net Block 306.02 298.31 301.69 308.70 277.54 277.65 279.80 276.98 279.37 290.16 Gross Block 341.50 323.86 318.53 316.63 560.25 553.22 548.00 536.50 535.92 529.83 Accumulated Depreciation 35.48 25.56 16.85 7.93 282.71 275.57 268.20 259.52 256.55 239.66 Non Current Assets 314.61 305.54 313.01 321.03 305.82 283.11 286.33 283.56 285.12 294.92 Capital Work in Progress 2.05 0.68 4.53 1.69 19.13 0.40 1.99 2.10 2.04 1.60 Non Current Investment 3.90 3.90 3.90 3.90 3.90 3.77 3.66 3.66 3.00 3.00 Long Term Loans & Adv. 2.34 2.30 2.57 6.74 5.24 1.29 0.89 0.82 0.70 0.15 Other Non Current Assets 0.31 0.36 0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 157.90 167.97 162.45 156.33 160.79 173.18 176.71 195.23 193.57 181.58 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 99.72 101.02 111.80 103.60 103.29 102.11 117.85 136.24 136.37 143.10 Sundry Debtors 41.07 45.98 32.56 30.75 33.43 49.53 37.00 38.31 37.47 21.34 Cash & Bank 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 5.24 5.44 Other Current Assets 13.84 1.42 1.28 1.75 16.92 16.14 15.89 15.53 14.49 11.70 Short Term Loans & Adv. 12.41 16.53 12.44 14.23 12.53 12.42 11.45 11.87 11.52 10.37 Net Current Assets 49.60 67.49 59.03 46.68 50.90 64.63 73.93 81.36 81.13 65.12 Total Assets 472.51 473.51 475.46 477.36 466.61 456.29 463.04 478.79 478.69 476.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 47.46 14.61 4.93 22.77 45.80 35.55 35.64 27.22 30.03 31.79 PBT 1.75 4.79 5.10 2.47 1.69 2.02 1.50 0.88 2.65 5.11 Adjustment 22.21 21.09 20.16 17.72 19.45 24.15 25.82 29.11 40.23 46.54 Changes in Working Capital 23.10 -11.68 -21.26 1.77 25.70 10.23 9.08 -2.23 -11.45 -19.49 Cash after chg. in Working capital 47.05 14.21 4.00 21.96 46.84 36.40 36.40 27.77 31.43 32.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.41 0.40 0.92 0.80 -1.04 -0.86 -0.76 -0.55 -1.39 -0.38 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 -18.00 -0.96 -3.68 -20.13 -24.68 -4.16 -10.78 -7.14 -6.20 -9.75 Net Fixed Assets -19.01 -1.48 -4.74 261.06 -25.76 -3.63 -11.39 -0.64 -6.53 -10.01 Net Investments 0.00 0.00 0.00 0.00 -0.13 -0.11 0.00 -0.66 0.00 0.00 Others 1.01 0.52 1.06 -281.19 1.21 -0.42 0.61 -5.84 0.33 0.26 Cash from Financing Activity -29.22 -14.99 -2.87 -3.79 -19.37 -31.97 -24.04 -20.17 -24.03 -21.30 Net Cash Inflow / Outflow 0.24 -1.34 -1.62 -1.16 1.75 -0.58 0.82 -0.08 -0.20 0.74 Opening Cash & Equivalents 3.03 4.37 5.99 7.15 5.39 5.98 5.16 5.24 5.44 4.70 Closing Cash & Equivalent 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 5.24 5.44

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 70.27 70.01 70.87 75.40 77.11 75.81 75.39 78.15 81.13 83.42 ROA 0.37% 1.01% 1.03% 0.28% 0.34% 0.37% 0.25% 0.17% 0.79% 1.12% ROE 0.52% 1.47% 1.53% 0.41% 0.50% 0.56% 0.38% 0.28% 1.28% 1.95% ROCE 4.61% 5.03% 5.58% 4.57% 5.14% 5.46% 5.17% 5.14% 6.03% 6.49% Fixed Asset Turnover 0.31 0.39 0.38 0.25 0.22 0.27 0.28 0.29 0.36 0.35 Receivable days 153.97 113.95 95.66 105.95 123.85 107.75 89.75 89.59 56.37 43.07 Inventory Days 355.09 308.79 325.48 341.53 306.61 273.90 302.80 322.28 267.91 259.17 Payable days 77.16 50.74 60.09 73.43 57.05 41.61 59.89 77.94 0.00 0.00 Cash Conversion Cycle 431.89 371.99 361.05 374.05 373.40 340.04 332.65 333.93 324.29 302.24 Total Debt/Equity 0.23 0.28 0.32 0.31 0.33 0.35 0.40 0.44 0.45 0.48 Interest Cover 1.21 1.32 1.27 1.15 1.09 1.09 1.07 1.04 1.11 1.22

Top Investors:

Annual Reports:

News Update:

Murudeshwar Ceramics gets approval to purchase stake in RNS Power
30th Jun 2021, 12:38 PM

RNSPL will be considered as an Associate Company of MCL in term of section 2(6) of the Companies Act, 2013
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