Nifty

:

16352.45

Sensex

:

54884.66

182.30 (1.13%)
632.13 (1.17%)

Login

Nifty
Sensex

:
:

16352.45
54884.66

182.30 (1.13%)
632.13 (1.17%)

Murudeshwar Ceramics Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

35/99

BSE: 515037 | NSE: MURUDCERA

Watchlist

NSE BSE

23.95

27-May-2022

Open
High
Low
Previous Close

23.75
24.25
23.75
23.35

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

14707
3.53
35.80
21.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

127.20
19.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

206.98
N/A
0.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-7.69
-5.22
-13.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-14.34
-19.36
-20.77

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

44.22
19.62
7.91

P:BV (Average)

8 Years
5 Years
3 Years

0.33
0.33
0.33

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-29.14
-50.75
-88.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 37.77 28.02 34.80% 30.73 14.72 108.76% 17.12 8.85 93.45% 28.60 27.24 4.99%
Expenses 31.35 20.09 56.05% 23.13 16.76 38.01% 13.63 14.36 -5.08% 20.31 27.39 -25.85%
EBITDA 6.42 7.93 -19.04% 7.60 -2.04 - 3.49 -5.52 - 8.30 -0.14 -
EBIDTM 16.99% 28.29% 24.73% -13.88% 20.42% -62.37% 29.01% -0.53%
Other Income 0.47 0.18 161.11% 0.12 0.35 -65.71% 0.08 0.04 100.00% 1.00 0.53 88.68%
Interest 2.94 3.67 -19.89% 3.68 4.01 -8.23% 2.65 3.22 -17.70% 5.02 3.72 34.95%
Depreciation 2.44 2.42 0.83% 2.45 2.41 1.66% 2.40 2.43 -1.23% 2.99 2.50 19.60%
PBT 1.51 2.01 -24.88% 1.58 -8.12 - -1.48 -11.13 - 1.28 -5.83 -
Tax 0.26 0.00 0 0.02 0.00 0 0.00 0.00 0 -4.07 -0.35 -
PAT 1.25 2.01 -37.81% 1.56 -8.12 - -1.48 -11.13 - 5.36 -5.48 -
PATM 3.31% 7.18% 5.09% -55.14% -8.64% -125.81% 18.73% -20.11%
EPS 0.23 0.37 -37.84% 0.29 -1.48 - -0.27 -2.03 - 0.98 -1.00 -

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 37.77 28.02 34.80% 30.73 14.72 108.76% 17.12 8.85 93.45% 0.00 0.00 0
Expenses 31.35 20.09 56.05% 23.13 16.76 38.01% 13.63 14.36 -5.08% 0.00 0.00 0
EBITDA 6.42 7.93 -19.04% 7.60 -2.04 - 3.49 -5.52 - 0.00 0.00 0
EBIDTM 16.99% 28.29% 24.73% -13.88% 20.42% -62.37% 0.00% 0.00%
Other Income 0.47 0.18 161.11% 0.12 0.35 -65.71% 0.08 0.04 100.00% 0.00 0.00 0
Interest 2.94 3.67 -19.89% 3.68 4.01 -8.23% 2.65 3.22 -17.70% 0.00 0.00 0
Depreciation 2.44 2.42 0.83% 2.45 2.41 1.66% 2.40 2.43 -1.23% 0.00 0.00 0
PBT 1.51 2.01 -24.88% 1.58 -8.12 - -1.48 -11.13 - 0.00 0.00 0
Tax 0.26 0.00 0 0.02 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 1.25 2.01 -37.81% 1.57 -8.12 - -1.48 -11.13 - 0.00 0.00 0
PATM 3.31% 7.18% 5.10% -55.14% -8.64% -125.81% 0.00% 0.00%
EPS 0.30 0.42 -28.57% 0.34 -1.71 - -0.28 -2.34 - 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 114.22 80.49 103.17 125.78 119.39 105.25 115.02 138.07 145.04 144.14 179.07 Net Sales Growth 44.89% -21.98% -17.98% 5.35% 13.43% -8.49% -16.69% -4.81% 0.62% -19.51% Cost Of Goods Sold 35.09 29.49 46.05 47.01 28.84 23.68 26.95 47.01 51.13 38.55 54.83 Gross Profit 79.13 51.00 57.13 78.77 90.55 81.56 88.07 91.06 93.91 105.59 124.24 GP Margin 69.28% 63.36% 55.37% 62.63% 75.84% 77.49% 76.57% 65.95% 64.75% 73.26% 69.38% Total Expenditure 88.42 71.52 82.45 97.05 87.78 78.94 87.75 107.09 114.51 113.29 136.92 Power & Fuel Cost - 13.86 10.60 15.91 21.26 17.17 19.52 19.80 21.92 24.03 30.35 % Of Sales - 17.22% 10.27% 12.65% 17.81% 16.31% 16.97% 14.34% 15.11% 16.67% 16.95% Employee Cost - 12.18 12.36 13.41 16.43 13.79 15.23 13.02 13.25 14.36 16.55 % Of Sales - 15.13% 11.98% 10.66% 13.76% 13.10% 13.24% 9.43% 9.14% 9.96% 9.24% Manufacturing Exp. - 4.88 3.37 9.40 9.51 10.82 11.86 11.53 12.05 17.64 14.19 % Of Sales - 6.06% 3.27% 7.47% 7.97% 10.28% 10.31% 8.35% 8.31% 12.24% 7.92% General & Admin Exp. - 6.48 6.03 7.16 7.92 7.56 7.58 7.14 7.82 8.49 9.21 % Of Sales - 8.05% 5.84% 5.69% 6.63% 7.18% 6.59% 5.17% 5.39% 5.89% 5.14% Selling & Distn. Exp. - 4.31 3.81 3.96 3.38 4.97 6.17 7.65 7.51 9.23 11.36 % Of Sales - 5.35% 3.69% 3.15% 2.83% 4.72% 5.36% 5.54% 5.18% 6.40% 6.34% Miscellaneous Exp. - 0.32 0.23 0.19 0.45 0.95 0.44 0.94 0.84 0.99 11.36 % Of Sales - 0.40% 0.22% 0.15% 0.38% 0.90% 0.38% 0.68% 0.58% 0.69% 0.24% EBITDA 25.81 8.97 20.72 28.73 31.61 26.31 27.27 30.98 30.53 30.85 42.15 EBITDA Margin 22.60% 11.14% 20.08% 22.84% 26.48% 25.00% 23.71% 22.44% 21.05% 21.40% 23.54% Other Income 1.67 1.26 8.51 1.66 1.23 0.94 1.34 1.51 1.01 0.62 0.97 Interest 14.29 15.93 16.00 16.18 18.71 16.85 19.78 21.22 21.00 21.56 23.56 Depreciation 10.28 10.25 9.93 8.96 9.03 7.93 7.14 9.26 9.05 9.03 16.91 PBT 2.89 -15.95 3.31 5.25 5.10 2.47 1.69 2.02 1.50 0.88 2.65 Tax -3.79 -4.07 1.56 0.46 0.18 1.15 0.12 0.30 0.33 0.05 -1.12 Tax Rate -131.14% 25.52% 47.13% 8.76% 3.53% 46.56% 7.10% 14.85% 22.00% 5.68% -42.26% PAT 6.69 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 1.17 0.84 3.77 PAT before Minority Interest 6.69 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 1.17 0.84 3.77 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 5.86% -14.75% 1.70% 3.81% 4.12% 1.25% 1.36% 1.25% 0.81% 0.58% 2.11% PAT Growth 129.45% - -63.47% -2.64% 272.73% -15.92% -8.72% 47.01% 39.29% -77.72% EPS 1.22 -2.16 0.32 0.87 0.90 0.24 0.29 0.31 0.21 0.15 0.69

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 333.14 334.30 333.07 322.31 327.68 314.91 309.57 307.85 304.08 300.78 Share Capital 52.34 47.58 47.58 45.21 42.96 40.82 40.82 40.82 38.79 36.85 Total Reserves 278.38 286.71 285.49 275.14 280.90 274.09 268.74 267.03 264.43 262.24 Non-Current Liabilities 31.64 29.92 39.96 49.73 40.04 41.81 38.17 52.41 60.84 65.47 Secured Loans 11.51 5.58 16.23 25.84 20.08 20.76 26.50 41.35 51.34 56.45 Unsecured Loans 3.20 2.27 6.79 6.39 6.86 5.52 5.08 4.77 3.54 3.12 Long Term Provisions 0.00 0.00 0.00 0.18 0.09 0.00 0.00 0.00 0.00 0.00 Current Liabilities 107.23 108.30 100.48 103.42 109.65 109.89 108.55 102.79 113.87 112.44 Trade Payables 18.79 23.53 14.85 19.58 21.36 23.61 23.05 15.68 25.11 24.00 Other Current Liabilities 19.32 14.25 14.59 82.07 88.10 9.56 8.31 8.72 10.17 12.10 Short Term Borrowings 68.47 69.50 69.60 0.00 0.00 76.55 77.08 78.26 78.45 76.17 Short Term Provisions 0.65 1.02 1.45 1.77 0.19 0.18 0.11 0.12 0.14 0.17 Total Liabilities 472.01 472.52 473.51 475.46 477.37 466.61 456.29 463.05 478.79 478.69 Net Block 297.27 306.02 298.31 301.69 308.70 277.54 277.65 279.80 276.98 279.37 Gross Block 342.44 341.50 323.86 318.53 316.63 560.25 553.22 548.00 536.50 535.92 Accumulated Depreciation 45.17 35.48 25.56 16.85 7.93 282.71 275.57 268.20 259.52 256.55 Non Current Assets 316.67 314.61 305.54 313.01 321.03 305.82 283.11 286.33 283.56 285.12 Capital Work in Progress 7.69 2.05 0.68 4.53 1.69 19.13 0.40 1.99 2.10 2.04 Non Current Investment 3.90 3.90 3.90 3.90 3.90 3.90 3.77 3.66 3.66 3.00 Long Term Loans & Adv. 7.50 2.34 2.30 2.57 6.74 5.24 1.29 0.89 0.82 0.70 Other Non Current Assets 0.31 0.31 0.36 0.32 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 155.34 157.90 167.97 162.45 156.33 160.79 173.18 176.71 195.23 193.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 104.50 99.72 101.02 111.80 103.60 103.29 102.11 117.85 136.24 136.37 Sundry Debtors 31.65 41.07 45.98 32.56 30.75 33.43 49.53 37.00 38.31 37.47 Cash & Bank 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 5.24 Other Current Assets 15.80 1.43 1.42 1.28 15.98 16.92 16.14 15.89 15.53 14.49 Short Term Loans & Adv. 14.52 12.41 16.53 12.44 14.23 12.53 12.42 11.45 11.87 11.52 Net Current Assets 48.11 49.60 67.49 59.03 46.68 50.90 64.63 73.93 81.36 81.13 Total Assets 472.01 472.51 473.51 475.46 477.36 466.61 456.29 463.04 478.79 478.69

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 0.49 47.46 14.61 4.93 22.77 45.80 35.55 35.64 27.22 30.03 PBT -11.87 1.75 4.79 5.10 2.47 1.69 2.02 1.50 0.88 2.65 Adjustment 19.65 22.21 21.09 20.16 17.72 19.45 24.15 25.82 29.11 40.23 Changes in Working Capital -6.89 23.10 -11.68 -21.26 1.77 25.70 10.23 9.08 -2.23 -11.45 Cash after chg. in Working capital 0.88 47.05 14.21 4.00 21.96 46.84 36.40 36.40 27.77 31.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.39 0.41 0.40 0.92 0.80 -1.04 -0.86 -0.76 -0.55 -1.39 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 0.00 0.00 0.00 Cash From Investing Activity -5.80 -18.00 -0.96 -3.68 -20.13 -24.68 -4.16 -10.78 -7.14 -6.20 Net Fixed Assets -6.58 -19.01 -1.48 -4.74 261.06 -25.76 -3.63 -11.39 -0.64 -6.53 Net Investments 0.00 0.00 0.00 0.00 0.00 -0.13 -0.11 0.00 -0.66 0.00 Others 0.78 1.01 0.52 1.06 -281.19 1.21 -0.42 0.61 -5.84 0.33 Cash from Financing Activity 5.44 -29.22 -14.99 -2.87 -3.79 -19.37 -31.97 -24.04 -20.17 -24.03 Net Cash Inflow / Outflow 0.13 0.24 -1.34 -1.62 -1.16 1.75 -0.58 0.82 -0.08 -0.20 Opening Cash & Equivalents 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 5.24 5.44 Closing Cash & Equivalent 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 5.24

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 63.20 70.27 70.01 70.87 75.40 77.11 75.81 75.39 78.15 81.13 ROA -2.51% 0.37% 1.01% 1.03% 0.28% 0.34% 0.37% 0.25% 0.17% 0.79% ROE -3.57% 0.52% 1.47% 1.53% 0.41% 0.50% 0.56% 0.38% 0.28% 1.28% ROCE -0.01% 4.61% 5.03% 5.58% 4.57% 5.14% 5.46% 5.17% 5.14% 6.03% Fixed Asset Turnover 0.24 0.31 0.39 0.38 0.25 0.22 0.27 0.28 0.29 0.36 Receivable days 164.87 153.97 113.95 95.66 105.95 123.85 107.75 89.75 89.59 56.37 Inventory Days 463.04 355.09 308.79 325.48 341.53 306.61 273.90 302.80 322.28 267.91 Payable days 225.16 77.16 50.74 60.09 73.43 57.05 41.61 59.89 77.94 0.00 Cash Conversion Cycle 402.75 431.89 371.99 361.05 374.05 373.40 340.04 332.65 333.93 324.29 Total Debt/Equity 0.25 0.23 0.28 0.32 0.31 0.33 0.35 0.40 0.44 0.45 Interest Cover 0.00 1.21 1.32 1.27 1.15 1.09 1.09 1.07 1.04 1.11

Top Investors:

updesh kumar kaushal

Annual Reports:

News Update:

No Latest News!

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