Nifty

:

17799.10

Sensex

:

60086.01

136.95 (0.78%)
536.11 (0.90%)

Login

Nifty
Sensex

:
:

17799.10
60086.01

136.95 (0.78%)
536.11 (0.90%)

Murudeshwar Ceramics Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

47/99

BSE: 515037 | NSE: MURUDCERA

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

218.09
53.92
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

293.08
N/A
0.64

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.58
0.58
6.01

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.74
-3.92
4.55

PAT CAGR (%)

10 Years
5 Years
3 Years

9.85
-15.26
7.10

P:E (Median)

8 Years
5 Years
3 Years

-
56.68
56.68

P:BV (Average)

8 Years
5 Years
3 Years

0.13
0.63
0.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

2.00
9.63
9.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 39.83 30.73 29.61% 31.57 17.12 84.40% 37.29 28.60 30.38% 37.77 28.02 34.80%
Expenses 32.13 23.13 38.91% 25.14 13.63 84.45% 28.93 20.87 38.62% 31.35 20.09 56.05%
EBITDA 7.70 7.60 1.32% 6.43 3.49 84.24% 8.37 7.74 8.14% 6.42 7.93 -19.04%
EBIDTM 19.33% 24.73% 20.38% 20.42% 22.43% 27.04% 16.99% 28.29%
Other Income 0.09 0.12 -25.00% 0.06 0.08 -25.00% 0.75 1.00 -25.00% 0.47 0.18 161.11%
Interest 3.65 3.68 -0.82% 2.76 2.65 4.15% 4.02 5.02 -19.92% 2.94 3.67 -19.89%
Depreciation 2.59 2.45 5.71% 2.52 2.40 5.00% 2.98 2.43 22.63% 2.44 2.42 0.83%
PBT 1.55 1.58 -1.90% 1.20 -1.48 - 2.11 1.29 63.57% 1.51 2.01 -24.88%
Tax 0.12 0.02 500.00% 0.20 0.00 0 1.30 -4.07 - 0.26 0.00 0
PAT 1.43 1.56 -8.33% 1.00 -1.48 - 0.81 5.36 -84.89% 1.25 2.01 -37.81%
PATM 3.59% 5.09% 3.16% -8.64% 2.17% 18.73% 3.31% 7.18%
EPS 0.25 0.27 -7.41% 0.17 -0.26 - 0.14 0.93 -84.95% 0.22 0.35 -37.14%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 39.83 30.73 29.61% 31.57 17.12 84.40% 37.29 28.60 30.38% 37.77 28.02 34.80%
Expenses 32.13 23.13 38.91% 25.14 13.63 84.45% 28.93 20.87 38.62% 31.35 20.09 56.05%
EBITDA 7.70 7.60 1.32% 6.43 3.49 84.24% 8.37 7.74 8.14% 6.42 7.93 -19.04%
EBIDTM 19.33% 24.73% 20.38% 20.42% 22.43% 27.04% 16.99% 28.29%
Other Income 0.09 0.12 -25.00% 0.06 0.08 -25.00% 0.75 1.00 -25.00% 0.47 0.18 161.11%
Interest 3.65 3.68 -0.82% 2.76 2.65 4.15% 4.02 5.02 -19.92% 2.94 3.67 -19.89%
Depreciation 2.59 2.45 5.71% 2.52 2.40 5.00% 2.98 2.43 22.63% 2.44 2.42 0.83%
PBT 1.55 1.58 -1.90% 1.20 -1.48 - 2.11 1.29 63.57% 1.51 2.01 -24.88%
Tax 0.12 0.02 500.00% 0.20 0.00 0 1.30 -4.07 - 0.26 0.00 0
PAT 1.43 1.57 -8.92% 1.00 -1.48 - 0.81 5.36 -84.89% 1.25 2.01 -37.81%
PATM 3.59% 5.10% 3.16% -8.64% 2.17% 18.73% 3.31% 7.18%
EPS 0.29 0.34 -14.71% 0.19 -0.28 - -0.04 1.02 - 0.30 0.42 -28.57%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 146.46 122.92 80.49 103.17 125.78 119.39 105.25 115.02 138.07 145.04 144.14 Net Sales Growth 40.19% 52.71% -21.98% -17.98% 5.35% 13.43% -8.49% -16.69% -4.81% 0.62% Cost Of Goods Sold 40.66 31.25 29.49 46.05 47.01 28.84 23.68 26.95 47.01 51.13 38.55 Gross Profit 105.80 91.67 51.00 57.13 78.77 90.55 81.56 88.07 91.06 93.91 105.59 GP Margin 72.24% 74.58% 63.36% 55.37% 62.63% 75.84% 77.49% 76.57% 65.95% 64.75% 73.26% Total Expenditure 117.55 97.04 71.52 82.45 97.05 87.78 78.94 87.75 107.09 114.51 113.29 Power & Fuel Cost - 27.20 13.86 10.60 15.91 21.26 17.17 19.52 19.80 21.92 24.03 % Of Sales - 22.13% 17.22% 10.27% 12.65% 17.81% 16.31% 16.97% 14.34% 15.11% 16.67% Employee Cost - 15.44 12.18 12.36 13.41 16.43 13.79 15.23 13.02 13.25 14.36 % Of Sales - 12.56% 15.13% 11.98% 10.66% 13.76% 13.10% 13.24% 9.43% 9.14% 9.96% Manufacturing Exp. - 7.59 4.88 3.37 9.40 9.51 10.82 11.86 11.53 12.05 17.64 % Of Sales - 6.17% 6.06% 3.27% 7.47% 7.97% 10.28% 10.31% 8.35% 8.31% 12.24% General & Admin Exp. - 7.97 6.48 6.03 7.16 7.92 7.56 7.58 7.14 7.82 8.49 % Of Sales - 6.48% 8.05% 5.84% 5.69% 6.63% 7.18% 6.59% 5.17% 5.39% 5.89% Selling & Distn. Exp. - 7.16 4.31 3.81 3.96 3.38 4.97 6.17 7.65 7.51 9.23 % Of Sales - 5.82% 5.35% 3.69% 3.15% 2.83% 4.72% 5.36% 5.54% 5.18% 6.40% Miscellaneous Exp. - 0.43 0.32 0.23 0.19 0.45 0.95 0.44 0.94 0.84 9.23 % Of Sales - 0.35% 0.40% 0.22% 0.15% 0.38% 0.90% 0.38% 0.68% 0.58% 0.69% EBITDA 28.92 25.88 8.97 20.72 28.73 31.61 26.31 27.27 30.98 30.53 30.85 EBITDA Margin 19.75% 21.05% 11.14% 20.08% 22.84% 26.48% 25.00% 23.71% 22.44% 21.05% 21.40% Other Income 1.37 1.42 1.26 8.51 1.66 1.23 0.94 1.34 1.51 1.01 0.62 Interest 13.37 13.30 15.93 16.00 16.18 18.71 16.85 19.78 21.22 21.00 21.56 Depreciation 10.53 10.28 10.25 9.93 8.96 9.03 7.93 7.14 9.26 9.05 9.03 PBT 6.37 3.72 -15.95 3.31 5.25 5.10 2.47 1.69 2.02 1.50 0.88 Tax 1.88 1.57 -4.07 1.56 0.46 0.18 1.15 0.12 0.30 0.33 0.05 Tax Rate 29.51% 42.20% 25.52% 47.13% 8.76% 3.53% 46.56% 7.10% 14.85% 22.00% 5.68% PAT 4.49 2.15 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 1.17 0.84 PAT before Minority Interest 4.49 2.15 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 1.17 0.84 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 3.07% 1.75% -14.75% 1.70% 3.81% 4.12% 1.25% 1.36% 1.25% 0.81% 0.58% PAT Growth -39.73% - - -63.47% -2.64% 272.73% -15.92% -8.72% 47.01% 39.29% EPS 0.78 0.37 -2.06 0.30 0.83 0.85 0.23 0.27 0.30 0.20 0.15

Description TTM Mar 22
Net Sales 146.46 122.92 Net Sales Growth 40.19% Cost Of Goods Sold 40.66 31.25 Gross Profit 105.80 91.67 GP Margin 72.24% 74.58% Total Expenditure 117.55 97.04 Power & Fuel Cost - 27.20 % Of Sales - 22.13% Employee Cost - 15.44 % Of Sales - 12.56% Manufacturing Exp. - 7.59 % Of Sales - 6.17% General & Admin Exp. - 7.97 % Of Sales - 6.48% Selling & Distn. Exp. - 7.16 % Of Sales - 5.82% Miscellaneous Exp. - 0.43 % Of Sales - 0.35% EBITDA 28.92 25.88 EBITDA Margin 19.75% 21.05% Other Income 1.37 1.42 Interest 13.37 13.30 Depreciation 10.53 10.28 PBT 6.37 3.72 Tax 1.88 1.57 Tax Rate 29.51% 42.20% PAT 4.49 2.15 PAT before Minority Interest 4.49 2.15 Minority Interest 0.00 0.00 PAT Margin 3.07% 1.75% PAT Growth -39.81% EPS 0.78 0.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 339.38 333.14 334.30 333.07 322.31 327.68 314.91 309.57 307.85 304.08 Share Capital 54.95 52.34 47.58 47.58 45.21 42.96 40.82 40.82 40.82 38.79 Total Reserves 283.20 278.38 286.71 285.49 275.14 280.90 274.09 268.74 267.03 264.43 Non-Current Liabilities 33.10 31.64 29.92 39.96 49.73 40.04 41.81 38.17 52.41 60.84 Secured Loans 12.72 11.51 5.58 16.23 25.84 20.08 20.76 26.50 41.35 51.34 Unsecured Loans 3.20 3.20 2.27 6.79 6.39 6.86 5.52 5.08 4.77 3.54 Long Term Provisions 0.00 0.00 0.00 0.00 0.18 0.09 0.00 0.00 0.00 0.00 Current Liabilities 102.84 107.23 108.30 100.48 103.42 109.65 109.89 108.55 102.79 113.87 Trade Payables 18.92 18.79 23.53 14.85 19.58 21.36 23.61 23.05 15.68 25.11 Other Current Liabilities 18.03 19.32 14.25 14.59 82.07 88.10 9.56 8.31 8.72 10.17 Short Term Borrowings 65.11 68.47 69.50 69.60 0.00 0.00 76.55 77.08 78.26 78.45 Short Term Provisions 0.78 0.65 1.02 1.45 1.77 0.19 0.18 0.11 0.12 0.14 Total Liabilities 475.32 472.01 472.52 473.51 475.46 477.37 466.61 456.29 463.05 478.79 Net Block 296.39 295.64 306.02 298.31 301.69 308.70 277.54 277.65 279.80 276.98 Gross Block 351.28 340.45 341.50 323.86 318.53 316.63 560.25 553.22 548.00 536.50 Accumulated Depreciation 54.89 44.81 35.48 25.56 16.85 7.93 282.71 275.57 268.20 259.52 Non Current Assets 315.75 316.67 314.61 305.54 313.01 321.03 305.82 283.11 286.33 283.56 Capital Work in Progress 6.07 7.69 2.05 0.68 4.53 1.69 19.13 0.40 1.99 2.10 Non Current Investment 10.44 5.54 3.90 3.90 3.90 3.90 3.90 3.77 3.66 3.66 Long Term Loans & Adv. 2.55 7.50 2.34 2.30 2.57 6.74 5.24 1.29 0.89 0.82 Other Non Current Assets 0.31 0.31 0.31 0.36 0.32 0.00 0.00 0.00 0.00 0.00 Current Assets 159.57 155.34 157.90 167.97 162.45 156.33 160.79 173.18 176.71 195.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 112.14 104.50 99.72 101.02 111.80 103.60 103.29 102.11 117.85 136.24 Sundry Debtors 22.09 31.65 41.07 45.98 32.56 30.75 33.43 49.53 37.00 38.31 Cash & Bank 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 Other Current Assets 19.30 1.28 1.43 1.42 13.72 15.98 16.92 16.14 15.89 15.53 Short Term Loans & Adv. 16.91 14.52 12.41 16.53 12.44 14.23 12.53 12.42 11.45 11.87 Net Current Assets 56.73 48.11 49.60 67.49 59.03 46.68 50.90 64.63 73.93 81.36 Total Assets 475.32 472.01 472.51 473.51 475.46 477.36 466.61 456.29 463.04 478.79

Description Mar 22
Shareholder's Funds 339.80 Share Capital 54.95 Total Reserves 283.62 Non-Current Liabilities 33.10 Secured Loans 12.72 Unsecured Loans 3.20 Long Term Provisions 0.00 Current Liabilities 102.84 Trade Payables 18.92 Other Current Liabilities 18.03 Short Term Borrowings 65.11 Short Term Provisions 0.78 Total Liabilities 475.74 Net Block 296.39 Gross Block 351.28 Accumulated Depreciation 54.89 Non Current Assets 316.17 Capital Work in Progress 6.07 Non Current Investment 10.86 Long Term Loans & Adv. 2.55 Other Non Current Assets 0.31 Current Assets 159.57 Current Investments 0.00 Inventories 112.14 Sundry Debtors 22.09 Cash & Bank 6.05 Other Current Assets 19.30 Short Term Loans & Adv. 16.91 Net Current Assets 56.73 Total Assets 475.74

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 23.63 0.49 47.46 14.61 4.93 22.77 45.80 35.55 35.64 27.22 PBT 2.15 -11.87 1.75 4.79 5.10 2.47 1.69 2.02 1.50 0.88 Adjustment 18.91 19.65 22.21 21.09 20.16 17.72 19.45 24.15 25.82 29.11 Changes in Working Capital 3.55 -6.89 23.10 -11.68 -21.26 1.77 25.70 10.23 9.08 -2.23 Cash after chg. in Working capital 24.61 0.88 47.05 14.21 4.00 21.96 46.84 36.40 36.40 27.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.98 -0.39 0.41 0.40 0.92 0.80 -1.04 -0.86 -0.76 -0.55 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 -12.50 -5.80 -18.00 -0.96 -3.68 -20.13 -24.68 -4.16 -10.78 -7.14 Net Fixed Assets -9.21 -4.59 -19.01 -1.48 -4.74 261.06 -25.76 -3.63 -11.39 -0.64 Net Investments -4.90 -1.64 0.00 0.00 0.00 0.00 -0.13 -0.11 0.00 -0.66 Others 1.61 0.43 1.01 0.52 1.06 -281.19 1.21 -0.42 0.61 -5.84 Cash from Financing Activity -8.49 5.44 -29.22 -14.99 -2.87 -3.79 -19.37 -31.97 -24.04 -20.17 Net Cash Inflow / Outflow 2.64 0.13 0.24 -1.34 -1.62 -1.16 1.75 -0.58 0.82 -0.08 Opening Cash & Equivalents 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16 5.24 Closing Cash & Equivalent 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 5.16

Description Mar 22
Cash From Operating Activity 23.14 PBT 2.15 Adjustment 18.42 Changes in Working Capital 3.55 Cash after chg. in Working capital 24.12 Interest Paid 0.00 Tax Paid -0.98 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -12.92 Net Fixed Assets Net Investments Others Cash from Financing Activity -7.58 Net Cash Inflow / Outflow 2.64 Opening Cash & Equivalents 3.40 Closing Cash & Equivalent 6.05

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 61.54 63.20 70.27 70.01 70.87 75.40 77.11 75.81 75.39 78.15 ROA 0.45% -2.51% 0.37% 1.01% 1.03% 0.28% 0.34% 0.37% 0.25% 0.17% ROE 0.64% -3.57% 0.52% 1.47% 1.53% 0.41% 0.50% 0.56% 0.38% 0.28% ROCE 4.07% -0.01% 4.61% 5.03% 5.58% 4.57% 5.14% 5.46% 5.17% 5.14% Fixed Asset Turnover 0.36 0.24 0.31 0.39 0.38 0.25 0.22 0.27 0.28 0.29 Receivable days 79.78 164.87 153.97 113.95 95.66 105.95 123.85 107.75 89.75 89.59 Inventory Days 321.65 463.04 355.09 308.79 325.48 341.53 306.61 273.90 302.80 322.28 Payable days 182.55 225.16 77.16 50.74 60.09 73.43 57.05 41.61 59.89 77.94 Cash Conversion Cycle 218.88 402.75 431.89 371.99 361.05 374.05 373.40 340.04 332.65 333.93 Total Debt/Equity 0.24 0.25 0.23 0.28 0.32 0.31 0.33 0.35 0.40 0.44 Interest Cover 1.28 0.00 1.21 1.32 1.27 1.15 1.09 1.09 1.07 1.04

Description Mar 22
Book Value (Rs.) 61.62 ROA 0.45% ROE 0.63% ROCE 4.04% Fixed Asset Turnover 0.35 Receivable days 65.59 Inventory Days 332.99 Payable days 191.25 Cash Conversion Cycle 207.33 Total Debt/Equity 0.24 Interest Cover 1.28

Top Investors:

Annual Reports:

News Update:

Murudeshwar Ceramics - Quarterly Results
31st Oct 2022, 12:58 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