Nifty

:

26216.05

Sensex

:

85836.12

211.90 (0.81%)
666.25 (0.78%)

Login

Nifty
Sensex

:
:

26216.05
85836.12

211.90 (0.81%)
666.25 (0.78%)

Multibase India Ltd.

Petrochemicals

Rating :

N/A

BSE: 526169 | NSE: Not Listed

Watchlist

NSE BSE

273.3

26-Sep-2024

Open
High
Low
Previous Close

276.45
279.6
272
276.45

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

5534
1518677
337.45
211.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

344.90
27.61
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

234.19
1.10%
2.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.49
1.61
1.19

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-2.23
4.97
4.40

PAT CAGR (%)

10 Years
5 Years
3 Years

4.44
8.14
20.71

P:E (Median)

8 Years
5 Years
3 Years

32.73
33.34
32.73

P:BV (Average)

8 Years
5 Years
3 Years

2.18
2.18
2.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.48
14.26
14.46

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 19.23 18.08 6.36% 14.65 18.04 -18.79% 15.74 16.99 -7.36% 16.26 18.98 -14.33%
Expenses 15.64 16.16 -3.22% 11.48 12.82 -10.45% 13.59 15.08 -9.88% 15.17 17.72 -14.39%
EBITDA 3.59 1.92 86.98% 3.17 5.23 -39.39% 2.15 1.91 12.57% 1.10 1.26 -12.70%
EBIDTM 18.68% 10.62% 21.64% 28.98% 13.63% 11.23% 6.74% 6.65%
Other Income 1.93 1.67 15.57% 2.45 1.65 48.48% 1.88 0.88 113.64% 1.78 1.18 50.85%
Interest 0.00 0.02 -100.00% 0.08 0.05 60.00% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.27 0.31 -12.90% 0.26 0.16 62.50% 0.25 0.29 -13.79% 0.20 0.27 -25.93%
PBT 5.26 3.26 61.35% 5.28 6.67 -20.84% 3.77 2.50 50.80% 2.67 2.17 23.04%
Tax 1.34 0.83 61.45% 1.34 1.70 -21.18% 1.02 0.63 61.90% 0.66 0.59 11.86%
PAT 3.92 2.44 60.66% 3.95 4.96 -20.36% 2.76 1.87 47.59% 2.01 1.58 27.22%
PATM 20.41% 13.47% 26.93% 27.51% 17.52% 11.02% 12.36% 8.33%
EPS 3.11 1.93 61.14% 3.13 3.94 -20.56% 2.19 1.49 46.98% 1.60 1.26 26.98%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 65.88 64.74 72.22 62.48 53.45 59.78 109.94 108.55 86.48 70.31 61.65 Net Sales Growth -8.61% -10.36% 15.59% 16.89% -10.59% -45.62% 1.28% 25.52% 23.00% 14.05% Cost Of Goods Sold 44.29 45.28 50.41 44.45 36.00 39.50 75.26 65.95 54.74 44.23 40.80 Gross Profit 21.59 19.46 21.80 18.04 17.46 20.28 34.68 42.60 31.74 26.09 20.85 GP Margin 32.77% 30.06% 30.19% 28.87% 32.67% 33.92% 31.54% 39.24% 36.70% 37.11% 33.82% Total Expenditure 55.88 56.38 62.54 55.74 46.70 53.22 90.32 79.95 67.63 56.40 51.17 Power & Fuel Cost - 0.58 0.57 0.52 0.56 0.68 0.82 0.75 0.70 0.74 0.83 % Of Sales - 0.90% 0.79% 0.83% 1.05% 1.14% 0.75% 0.69% 0.81% 1.05% 1.35% Employee Cost - 5.02 4.96 4.61 3.90 5.11 3.96 4.04 4.05 3.26 3.09 % Of Sales - 7.75% 6.87% 7.38% 7.30% 8.55% 3.60% 3.72% 4.68% 4.64% 5.01% Manufacturing Exp. - 0.55 0.31 0.33 0.99 0.92 2.20 1.84 2.14 2.16 0.88 % Of Sales - 0.85% 0.43% 0.53% 1.85% 1.54% 2.00% 1.70% 2.47% 3.07% 1.43% General & Admin Exp. - 3.27 3.63 3.49 3.41 3.54 4.21 5.14 3.54 3.20 3.40 % Of Sales - 5.05% 5.03% 5.59% 6.38% 5.92% 3.83% 4.74% 4.09% 4.55% 5.52% Selling & Distn. Exp. - 1.33 1.45 1.44 1.23 2.08 1.69 1.80 2.23 2.07 1.80 % Of Sales - 2.05% 2.01% 2.30% 2.30% 3.48% 1.54% 1.66% 2.58% 2.94% 2.92% Miscellaneous Exp. - 0.36 1.20 0.91 0.62 1.39 2.19 0.43 0.22 0.74 1.80 % Of Sales - 0.56% 1.66% 1.46% 1.16% 2.33% 1.99% 0.40% 0.25% 1.05% 0.62% EBITDA 10.01 8.36 9.68 6.74 6.75 6.56 19.62 28.60 18.85 13.91 10.48 EBITDA Margin 15.19% 12.91% 13.40% 10.79% 12.63% 10.97% 17.85% 26.35% 21.80% 19.78% 17.00% Other Income 8.04 7.77 4.59 2.91 4.09 4.37 3.08 2.12 2.21 1.88 1.23 Interest 0.08 0.12 0.10 0.08 0.02 0.01 0.05 0.03 0.08 0.08 0.06 Depreciation 0.98 1.01 1.00 0.95 0.99 0.96 0.88 0.81 0.68 0.60 0.71 PBT 16.98 14.99 13.16 8.63 9.83 9.96 21.78 29.87 20.31 15.12 10.94 Tax 4.36 3.84 3.38 2.29 3.12 2.42 6.42 10.32 7.02 5.24 3.71 Tax Rate 25.68% 25.62% 25.68% 26.54% 31.74% 24.30% 29.48% 34.55% 34.56% 34.66% 33.91% PAT 12.64 11.15 9.79 6.34 6.72 7.54 15.36 19.55 13.28 9.88 7.22 PAT before Minority Interest 12.64 11.15 9.79 6.34 6.72 7.54 15.36 19.55 13.28 9.88 7.22 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 19.19% 17.22% 13.56% 10.15% 12.57% 12.61% 13.97% 18.01% 15.36% 14.05% 11.71% PAT Growth 16.50% 13.89% 54.42% -5.65% -10.88% -50.91% -21.43% 47.21% 34.41% 36.84% EPS 10.03 8.85 7.77 5.03 5.33 5.98 12.19 15.52 10.54 7.84 5.73

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 134.57 125.94 117.44 113.64 106.91 99.22 83.89 64.34 51.04 41.16 Share Capital 12.62 12.62 12.62 12.62 12.62 12.62 12.62 12.62 12.62 12.62 Total Reserves 121.95 113.32 104.82 101.02 94.29 86.60 71.27 51.72 38.42 28.54 Non-Current Liabilities 6.11 5.52 4.17 4.10 16.55 30.01 1.39 1.05 5.15 4.95 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 5.62 4.98 3.56 3.52 15.90 29.33 0.73 0.49 4.78 4.77 Current Liabilities 11.44 12.29 12.90 12.85 8.24 10.26 30.23 11.41 7.20 8.52 Trade Payables 6.74 7.66 9.66 9.97 7.78 8.91 28.30 9.87 6.34 3.98 Other Current Liabilities 0.77 1.11 0.51 0.34 0.44 1.32 1.89 1.51 0.80 0.79 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 3.94 3.51 2.73 2.54 0.02 0.03 0.04 0.03 0.06 3.76 Total Liabilities 152.12 143.75 134.51 130.59 131.70 139.49 115.51 76.80 63.39 54.63 Net Block 11.58 11.09 11.11 10.37 10.76 9.78 9.72 8.84 7.80 5.01 Gross Block 16.84 16.12 15.23 13.57 13.52 11.60 11.00 9.30 19.20 15.86 Accumulated Depreciation 5.26 5.03 4.12 3.20 2.76 1.81 1.27 0.46 11.40 10.85 Non Current Assets 16.25 14.85 13.90 13.27 27.80 40.66 11.41 9.43 13.28 10.65 Capital Work in Progress 0.00 0.04 0.02 0.00 0.30 0.06 0.11 0.06 0.08 0.26 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.66 3.70 2.69 2.82 16.70 30.82 1.58 0.52 5.40 5.38 Other Non Current Assets 0.00 0.01 0.07 0.08 0.05 0.00 0.00 0.00 0.00 0.00 Current Assets 135.87 128.91 120.61 117.32 103.90 98.83 104.10 67.37 50.10 43.98 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.78 8.49 12.53 12.09 11.50 17.08 23.85 19.24 12.81 9.35 Sundry Debtors 9.01 11.41 10.96 11.24 11.65 18.43 23.84 19.23 12.86 10.07 Cash & Bank 110.71 104.36 94.37 91.34 79.53 48.99 52.55 27.39 23.07 17.76 Other Current Assets 4.36 1.28 0.03 0.02 1.23 14.33 3.87 1.50 1.36 6.80 Short Term Loans & Adv. 4.26 3.36 2.71 2.63 0.90 14.21 3.45 1.29 0.37 5.27 Net Current Assets 124.43 116.62 107.71 104.47 95.66 88.57 73.88 55.96 42.90 35.46 Total Assets 152.12 143.76 134.51 130.59 131.70 139.49 115.51 76.80 63.38 54.63

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 4.55 8.72 4.79 9.72 20.38 5.17 25.14 4.56 7.08 7.38 PBT 14.99 13.16 8.63 9.83 9.96 21.78 29.87 20.31 15.12 10.94 Adjustment -5.17 -2.82 -1.43 -1.46 -1.62 -2.41 -1.03 -0.87 -0.54 -0.36 Changes in Working Capital -0.96 2.01 -0.40 2.90 14.42 -7.75 7.63 -8.57 -2.13 0.40 Cash after chg. in Working capital 8.86 12.36 6.80 11.28 22.76 11.62 36.46 10.87 12.46 10.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.32 -3.63 -2.00 -1.55 -2.38 -6.45 -11.32 -6.31 -5.37 -3.60 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 4.26 2.74 0.57 1.86 -0.34 31.77 -29.99 3.81 7.18 -8.73 Net Fixed Assets -0.68 -0.91 -1.68 0.25 -2.16 -0.55 -1.75 9.92 -3.16 -1.08 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 4.94 3.65 2.25 1.61 1.82 32.32 -28.24 -6.11 10.34 -7.65 Cash from Financing Activity -2.52 -1.22 -2.49 0.00 10.50 -10.50 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 6.28 10.24 2.87 11.58 30.54 26.44 -4.84 8.37 14.26 -1.36 Opening Cash & Equivalents 104.22 93.98 91.11 79.53 48.99 22.55 27.39 19.02 4.76 6.12 Closing Cash & Equivalent 110.51 104.22 93.98 91.11 79.53 48.99 22.55 27.39 19.02 4.76

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 106.63 99.80 93.06 90.05 84.71 78.62 66.48 50.98 40.44 32.62 ROA 7.54% 7.04% 4.78% 5.12% 5.56% 12.04% 20.33% 18.95% 16.74% 14.14% ROE 8.56% 8.04% 5.49% 6.09% 7.32% 16.77% 26.38% 23.03% 21.42% 19.21% ROCE 11.61% 10.90% 7.53% 8.93% 9.68% 23.84% 40.35% 35.34% 32.97% 29.25% Fixed Asset Turnover 3.93 4.61 4.34 3.95 4.76 9.73 10.99 6.77 4.46 4.43 Receivable days 57.57 56.54 64.86 78.15 91.82 70.16 70.48 60.70 53.49 55.31 Inventory Days 57.15 53.13 71.93 80.55 87.25 67.94 70.52 60.62 51.68 54.80 Payable days 58.06 62.71 80.61 90.00 77.09 78.51 92.21 43.91 34.94 35.34 Cash Conversion Cycle 56.66 46.96 56.18 68.71 101.97 59.59 48.79 77.41 70.23 74.77 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 121.92 127.71 113.34 627.43 738.72 482.79 866.81 247.97 200.18 183.92

Top Investors:

dipak kanayalal shah

Annual Reports:

News Update:

Multibase India - Quarterly Results
8th Aug 2024, 17:57 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