Nifty

:

24834.85

Sensex

:

81332.72

428.75 (1.76%)
1292.92 (1.62%)

Login

Nifty
Sensex

:
:

24834.85
81332.72

428.75 (1.76%)
1292.92 (1.62%)

Murudeshwar Ceramics Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

48/99

BSE: 515037 | NSE: MURUDCERA

Watchlist

NSE BSE

50.75

05-Jul-2024

Open
High
Low
Previous Close

49.95
51.10
49.95
50.02

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

45085
22.83
71.90
39.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

349.95
66.81
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

442.76
0.87%
0.96

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.74
6.51
28.91

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.10
1.42
28.01

PAT CAGR (%)

10 Years
5 Years
3 Years

18.89
6.62
-

P:E (Median)

8 Years
5 Years
3 Years

47.78
48.98
48.98

P:BV (Average)

8 Years
5 Years
3 Years

0.68
0.74
0.74

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.98
10.97
10.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 51.66 57.15 -9.61% 51.04 43.85 16.40% 45.71 39.83 14.76% 37.90 31.57 20.05%
Expenses 43.66 47.63 -8.34% 43.62 36.68 18.92% 38.56 32.13 20.01% 30.38 25.14 20.84%
EBITDA 8.00 9.52 -15.97% 7.42 7.17 3.49% 7.15 7.70 -7.14% 7.51 6.43 16.80%
EBIDTM 15.49% 16.66% 14.54% 16.36% 15.64% 19.33% 19.83% 20.38%
Other Income 4.27 0.76 461.84% 0.03 0.09 -66.67% 0.08 0.09 -11.11% 0.07 0.06 16.67%
Interest 3.21 4.07 -21.13% 2.34 2.89 -19.03% 2.53 3.65 -30.68% 2.96 2.76 7.25%
Depreciation 3.72 3.38 10.06% 2.75 2.61 5.36% 2.77 2.59 6.95% 2.76 2.52 9.52%
PBT 5.35 2.84 88.38% 2.36 1.77 33.33% 1.93 1.55 24.52% 1.85 1.20 54.17%
Tax 4.17 0.14 2,878.57% 0.73 0.30 143.33% 0.73 0.12 508.33% 0.73 0.20 265.00%
PAT 1.18 2.70 -56.30% 1.63 1.47 10.88% 1.20 1.43 -16.08% 1.12 1.00 12.00%
PATM 2.27% 4.73% 3.20% 3.35% 2.62% 3.59% 2.97% 3.16%
EPS 0.19 0.45 -57.78% 0.27 0.24 12.50% 0.20 0.24 -16.67% 0.19 0.17 11.76%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 51.66 57.15 -9.61% 51.04 43.85 16.40% 45.71 39.83 14.76% 37.90 31.57 20.05%
Expenses 43.66 47.63 -8.34% 43.62 36.68 18.92% 38.56 32.13 20.01% 30.38 25.14 20.84%
EBITDA 8.00 9.52 -15.97% 7.42 7.17 3.49% 7.15 7.70 -7.14% 7.51 6.43 16.80%
EBIDTM 15.49% 16.66% 14.54% 16.36% 15.64% 19.33% 19.82% 20.38%
Other Income 4.27 0.76 461.84% 0.03 0.09 -66.67% 0.08 0.09 -11.11% 0.07 0.06 16.67%
Interest 3.21 4.07 -21.13% 2.34 2.89 -19.03% 2.53 3.65 -30.68% 2.96 2.76 7.25%
Depreciation 3.72 3.38 10.06% 2.75 2.61 5.36% 2.77 2.59 6.95% 2.76 2.52 9.52%
PBT 5.35 2.84 88.38% 2.36 1.77 33.33% 1.93 1.55 24.52% 1.85 1.20 54.17%
Tax 4.17 0.14 2,878.57% 0.73 0.30 143.33% 0.73 0.12 508.33% 0.73 0.20 265.00%
PAT 1.18 2.70 -56.30% 1.63 1.47 10.88% 1.20 1.43 -16.08% 1.12 1.00 12.00%
PATM 2.27% 4.73% 3.20% 3.35% 2.62% 3.59% 2.96% 3.16%
EPS 0.19 0.45 -57.78% 0.29 0.26 11.54% 0.22 0.29 -24.14% 0.20 0.19 5.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 186.31 172.41 122.92 80.49 103.17 125.78 119.39 105.25 115.02 138.07 145.04 Net Sales Growth 8.07% 40.26% 52.71% -21.98% -17.98% 5.35% 13.43% -8.49% -16.69% -4.81% Cost Of Goods Sold 44.32 40.40 31.25 29.49 46.05 47.01 28.84 23.68 26.95 47.01 51.13 Gross Profit 141.99 132.01 91.67 51.00 57.13 78.77 90.55 81.56 88.07 91.06 93.91 GP Margin 76.21% 76.57% 74.58% 63.36% 55.37% 62.63% 75.84% 77.49% 76.57% 65.95% 64.75% Total Expenditure 156.22 141.58 97.04 71.52 82.45 97.05 87.78 78.94 87.75 107.09 114.51 Power & Fuel Cost - 47.27 27.20 13.86 10.60 15.91 21.26 17.17 19.52 19.80 21.92 % Of Sales - 27.42% 22.13% 17.22% 10.27% 12.65% 17.81% 16.31% 16.97% 14.34% 15.11% Employee Cost - 25.15 15.44 12.18 12.36 13.41 16.43 13.79 15.23 13.02 13.25 % Of Sales - 14.59% 12.56% 15.13% 11.98% 10.66% 13.76% 13.10% 13.24% 9.43% 9.14% Manufacturing Exp. - 10.40 7.59 4.88 3.37 9.40 9.51 10.82 11.86 11.53 12.05 % Of Sales - 6.03% 6.17% 6.06% 3.27% 7.47% 7.97% 10.28% 10.31% 8.35% 8.31% General & Admin Exp. - 8.50 7.97 6.48 6.03 7.16 7.92 7.56 7.58 7.14 7.82 % Of Sales - 4.93% 6.48% 8.05% 5.84% 5.69% 6.63% 7.18% 6.59% 5.17% 5.39% Selling & Distn. Exp. - 9.56 7.16 4.31 3.81 3.96 3.38 4.97 6.17 7.65 7.51 % Of Sales - 5.54% 5.82% 5.35% 3.69% 3.15% 2.83% 4.72% 5.36% 5.54% 5.18% Miscellaneous Exp. - 0.29 0.43 0.32 0.23 0.19 0.45 0.95 0.44 0.94 7.51 % Of Sales - 0.17% 0.35% 0.40% 0.22% 0.15% 0.38% 0.90% 0.38% 0.68% 0.58% EBITDA 30.08 30.83 25.88 8.97 20.72 28.73 31.61 26.31 27.27 30.98 30.53 EBITDA Margin 16.15% 17.88% 21.05% 11.14% 20.08% 22.84% 26.48% 25.00% 23.71% 22.44% 21.05% Other Income 4.45 1.00 1.42 1.26 8.51 1.66 1.23 0.94 1.34 1.51 1.01 Interest 11.04 13.36 13.30 15.93 16.00 16.18 18.71 16.85 19.78 21.22 21.00 Depreciation 12.00 11.10 10.28 10.25 9.93 8.96 9.03 7.93 7.14 9.26 9.05 PBT 11.49 7.37 3.72 -15.95 3.31 5.25 5.10 2.47 1.69 2.02 1.50 Tax 6.36 0.77 1.57 -4.07 1.56 0.46 0.18 1.15 0.12 0.30 0.33 Tax Rate 55.35% 10.45% 42.20% 25.52% 47.13% 8.76% 3.53% 46.56% 7.10% 14.85% 22.00% PAT 5.13 6.60 2.15 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 1.17 PAT before Minority Interest 5.13 6.60 2.15 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 1.17 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 2.75% 3.83% 1.75% -14.75% 1.70% 3.81% 4.12% 1.25% 1.36% 1.25% 0.81% PAT Growth -22.27% 206.98% - - -63.47% -2.64% 272.73% -15.92% -8.72% 47.01% EPS 0.85 1.09 0.36 -1.96 0.29 0.79 0.81 0.22 0.26 0.28 0.19

Description TTM Mar 23 Mar 22
Net Sales 186.31 172.41 122.92 Net Sales Growth 8.07% 40.26% Cost Of Goods Sold 44.32 40.40 31.25 Gross Profit 141.99 132.01 91.67 GP Margin 76.21% 76.57% 74.58% Total Expenditure 156.22 141.58 97.04 Power & Fuel Cost - 47.27 27.20 % Of Sales - 27.42% 22.13% Employee Cost - 25.15 15.44 % Of Sales - 14.59% 12.56% Manufacturing Exp. - 10.40 7.59 % Of Sales - 6.03% 6.17% General & Admin Exp. - 8.50 7.97 % Of Sales - 4.93% 6.48% Selling & Distn. Exp. - 9.56 7.16 % Of Sales - 5.54% 5.82% Miscellaneous Exp. - 0.29 0.43 % Of Sales - 0.17% 0.35% EBITDA 30.08 30.83 25.88 EBITDA Margin 16.15% 17.88% 21.05% Other Income 4.45 1.00 1.42 Interest 11.04 13.36 13.30 Depreciation 12.00 11.10 10.28 PBT 11.49 7.37 3.72 Tax 6.36 0.77 1.57 Tax Rate 55.35% 10.45% 42.20% PAT 5.13 6.60 2.15 PAT before Minority Interest 5.13 6.60 2.15 Minority Interest 0.00 0.00 0.00 PAT Margin 2.75% 3.83% 1.75% PAT Growth -22.27% 206.98% EPS 0.85 1.09 0.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 353.36 339.38 333.14 334.30 333.07 322.31 327.68 314.91 309.57 307.85 Share Capital 57.70 54.95 52.34 47.58 47.58 45.21 42.96 40.82 40.82 40.82 Total Reserves 291.65 283.20 278.38 286.71 285.49 275.14 280.90 274.09 268.74 267.03 Non-Current Liabilities 71.77 33.10 31.64 29.92 39.96 49.73 40.04 41.81 38.17 52.41 Secured Loans 51.34 12.72 11.51 5.58 16.23 25.84 20.08 20.76 26.50 41.35 Unsecured Loans 3.14 3.20 3.20 2.27 6.79 6.39 6.86 5.52 5.08 4.77 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.18 0.09 0.00 0.00 0.00 Current Liabilities 115.18 102.84 107.23 108.30 100.48 103.42 109.65 109.89 108.55 102.79 Trade Payables 27.55 18.92 18.79 23.53 14.85 19.58 21.36 23.61 23.05 15.68 Other Current Liabilities 22.13 18.03 19.32 14.25 14.59 82.07 88.10 9.56 8.31 8.72 Short Term Borrowings 63.62 65.11 68.47 69.50 69.60 0.00 0.00 76.55 77.08 78.26 Short Term Provisions 1.89 0.78 0.65 1.02 1.45 1.77 0.19 0.18 0.11 0.12 Total Liabilities 540.31 475.32 472.01 472.52 473.51 475.46 477.37 466.61 456.29 463.05 Net Block 295.43 296.39 295.64 306.02 298.31 301.69 308.70 277.54 277.65 279.80 Gross Block 361.39 351.28 340.45 341.50 323.86 318.53 316.63 560.25 553.22 548.00 Accumulated Depreciation 65.96 54.89 44.81 35.48 25.56 16.85 7.93 282.71 275.57 268.20 Non Current Assets 386.83 315.75 316.67 314.61 305.54 313.01 321.03 305.82 283.11 286.33 Capital Work in Progress 78.33 6.07 7.69 2.05 0.68 4.53 1.69 19.13 0.40 1.99 Non Current Investment 9.24 9.24 5.54 3.90 3.90 3.90 3.90 3.90 3.77 3.66 Long Term Loans & Adv. 2.42 2.55 7.50 2.34 2.30 2.57 6.74 5.24 1.29 0.89 Other Non Current Assets 0.24 0.31 0.31 0.31 0.36 0.32 0.00 0.00 0.00 0.00 Current Assets 153.48 159.57 155.34 157.90 167.97 162.45 156.33 160.79 173.18 176.71 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 118.00 112.14 104.50 99.72 101.02 111.80 103.60 103.29 102.11 117.85 Sundry Debtors 16.46 22.09 31.65 41.07 45.98 32.56 30.75 33.43 49.53 37.00 Cash & Bank 1.74 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 Other Current Assets 17.28 1.51 1.28 1.43 17.95 13.72 15.98 16.92 16.14 15.89 Short Term Loans & Adv. 15.77 17.79 14.52 12.41 16.53 12.44 14.23 12.53 12.42 11.45 Net Current Assets 38.30 56.73 48.11 49.60 67.49 59.03 46.68 50.90 64.63 73.93 Total Assets 540.31 475.32 472.01 472.51 473.51 475.46 477.36 466.61 456.29 463.04

Description Mar 23 Mar 22
Shareholder's Funds 354.04 339.80 Share Capital 57.70 54.95 Total Reserves 292.32 283.62 Non-Current Liabilities 71.77 33.10 Secured Loans 51.34 12.72 Unsecured Loans 3.14 3.20 Long Term Provisions 0.00 0.00 Current Liabilities 115.18 102.84 Trade Payables 27.55 18.92 Other Current Liabilities 22.13 18.03 Short Term Borrowings 63.62 65.11 Short Term Provisions 1.89 0.78 Total Liabilities 540.99 475.74 Net Block 295.43 296.39 Gross Block 361.39 351.28 Accumulated Depreciation 65.96 54.89 Non Current Assets 387.51 316.17 Capital Work in Progress 78.33 6.07 Non Current Investment 9.91 9.66 Long Term Loans & Adv. 2.42 2.55 Other Non Current Assets 0.24 0.31 Current Assets 153.48 159.57 Current Investments 0.00 0.00 Inventories 118.00 112.14 Sundry Debtors 16.46 22.09 Cash & Bank 1.74 6.05 Other Current Assets 17.28 1.51 Short Term Loans & Adv. 15.77 17.79 Net Current Assets 38.30 56.73 Total Assets 540.99 475.74

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 42.40 23.63 0.49 47.46 14.61 4.93 22.77 45.80 35.55 35.64 PBT 7.37 3.72 -11.87 1.75 4.79 5.10 2.47 1.69 2.02 1.50 Adjustment 19.73 18.91 19.65 22.21 21.09 20.16 17.72 19.45 24.15 25.82 Changes in Working Capital 16.55 1.98 -6.89 23.10 -11.68 -21.26 1.77 25.70 10.23 9.08 Cash after chg. in Working capital 43.65 24.61 0.88 47.05 14.21 4.00 21.96 46.84 36.40 36.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.25 -0.98 -0.39 0.41 0.40 0.92 0.80 -1.04 -0.86 -0.76 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 -81.40 -12.50 -5.80 -18.00 -0.96 -3.68 -20.13 -24.68 -4.16 -10.78 Net Fixed Assets -82.37 -9.21 -4.59 -19.01 -1.48 -4.74 261.06 -25.76 -3.63 -11.39 Net Investments 0.00 -3.70 -1.64 0.00 0.00 0.00 0.00 -0.13 -0.11 0.00 Others 0.97 0.41 0.43 1.01 0.52 1.06 -281.19 1.21 -0.42 0.61 Cash from Financing Activity 34.69 -8.49 5.44 -29.22 -14.99 -2.87 -3.79 -19.37 -31.97 -24.04 Net Cash Inflow / Outflow -4.31 2.64 0.13 0.24 -1.34 -1.62 -1.16 1.75 -0.58 0.82 Opening Cash & Equivalents 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 Closing Cash & Equivalent 1.74 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98

Description Mar 23 Mar 22
Cash From Operating Activity 42.66 23.14 PBT 7.37 3.72 Adjustment 19.99 18.42 Changes in Working Capital 16.55 1.98 Cash after chg. in Working capital 43.91 24.12 Interest Paid 0.00 0.00 Tax Paid -1.25 -0.98 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -81.66 -12.92 Net Fixed Assets -82.37 Net Investments 0.00 Others 0.71 Cash from Financing Activity 34.69 -7.58 Net Cash Inflow / Outflow -4.31 2.64 Opening Cash & Equivalents 6.05 3.40 Closing Cash & Equivalent 1.74 6.05

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 60.55 61.54 63.20 70.27 70.01 70.87 75.40 77.11 75.81 75.39 ROA 1.30% 0.45% -2.51% 0.37% 1.01% 1.03% 0.28% 0.34% 0.37% 0.25% ROE 1.92% 0.64% -3.57% 0.52% 1.47% 1.53% 0.41% 0.50% 0.56% 0.38% ROCE 4.65% 4.07% -0.01% 4.61% 5.03% 5.58% 4.57% 5.14% 5.46% 5.17% Fixed Asset Turnover 0.48 0.36 0.24 0.31 0.39 0.38 0.25 0.22 0.27 0.28 Receivable days 40.81 79.78 164.87 153.97 113.95 95.66 105.95 123.85 107.75 89.75 Inventory Days 243.61 321.65 463.04 355.09 308.79 325.48 341.53 306.61 273.90 302.80 Payable days 195.69 182.55 225.16 77.16 50.74 60.09 73.43 57.05 41.61 59.89 Cash Conversion Cycle 88.72 218.88 402.75 431.89 371.99 361.05 374.05 373.40 340.04 332.65 Total Debt/Equity 0.34 0.24 0.25 0.23 0.28 0.32 0.31 0.33 0.35 0.40 Interest Cover 1.55 1.28 0.00 1.21 1.32 1.27 1.15 1.09 1.09 1.07

Description Mar 23 Mar 22
Book Value (Rs.) 60.67 61.62 ROA 1.30% 0.45% ROE 1.92% 0.63% ROCE 4.64% 4.04% Fixed Asset Turnover 0.48 0.35 Receivable days 40.81 65.59 Inventory Days 243.61 332.99 Payable days 186.66 191.25 Cash Conversion Cycle 97.75 207.33 Total Debt/Equity 0.34 0.24 Interest Cover 1.55 1.28

Top Investors:

Annual Reports:

News Update:

Murudeshwar Ceramics - Quarterly Results
29th May 2024, 14:36 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