Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Martin Burn Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 523566 | NSE: Not Listed

Watchlist

NSE BSE

107.44

21-Nov-2024

Open
High
Low
Previous Close

115.35
118.38
107.44
113.09

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

23398
2526492
118.38
40.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

55.37
37.11
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

64.47
N/A
1.29

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
25.47
45.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
9.29
2.92

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-7.26
-10.21

P:E (Median)

8 Years
5 Years
3 Years

17.51
18.82
19.89

P:BV (Average)

8 Years
5 Years
3 Years

0.53
0.53
0.58

EV:EBITDA (Average)

8 Years
5 Years
3 Years

47.66
18.32
12.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.08 0.20 -60.00% 0.08 0.08 0.00% 1.64 0.07 2,242.86% 0.08 0.07 14.29%
Expenses 0.51 0.74 -31.08% 0.58 0.39 48.72% 4.23 0.88 380.68% 0.60 0.55 9.09%
EBITDA -0.43 -0.54 - -0.50 -0.32 - -2.59 -0.81 - -0.52 -0.48 -
EBIDTM -533.75% -275.13% -628.75% -420.00% -157.87% -1,154.29% -648.75% -690.00%
Other Income 1.65 1.23 34.15% 1.46 1.22 19.67% 2.75 1.28 114.84% 1.33 1.25 6.40%
Interest 0.23 0.25 -8.00% 0.22 0.22 0.00% 0.22 0.23 -4.35% 0.23 0.23 0.00%
Depreciation 0.06 0.05 20.00% 0.06 0.04 50.00% 0.06 0.05 20.00% 0.07 0.05 40.00%
PBT 0.93 0.39 138.46% 0.67 0.64 4.69% -0.11 0.23 - 0.52 0.49 6.12%
Tax 0.26 0.00 0 0.19 0.18 5.56% 0.07 0.01 600.00% 0.00 0.14 -100.00%
PAT 0.67 0.39 71.79% 0.48 0.46 4.35% -0.18 0.22 - 0.52 0.35 48.57%
PATM 841.25% 196.95% 600.00% 612.00% -11.04% 315.71% 650.00% 501.43%
EPS 1.29 0.75 72.00% 0.92 0.88 4.55% -0.35 0.43 - 1.00 0.68 47.06%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14
Net Sales 1.88 1.99 0.29 0.64 0.27 0.64 0.53 1.69 0.97 3.79 0.38 Net Sales Growth 347.62% 586.21% -54.69% 137.04% -57.81% 20.75% -68.64% 74.23% -74.41% 897.37% Cost Of Goods Sold 2.90 3.00 0.02 0.02 0.10 0.33 -0.68 0.99 0.64 3.39 0.21 Gross Profit -1.02 -1.00 0.27 0.62 0.17 0.31 1.21 0.69 0.33 0.40 0.16 GP Margin -54.47% -50.25% 93.10% 96.88% 62.96% 48.44% 228.30% 40.83% 34.02% 10.55% 42.11% Total Expenditure 5.92 5.95 3.01 4.07 3.43 3.18 4.94 3.54 3.86 6.52 1.63 Power & Fuel Cost - 0.03 0.03 0.01 0.02 0.08 0.09 0.06 0.08 0.12 0.06 % Of Sales - 1.51% 10.34% 1.56% 7.41% 12.50% 16.98% 3.55% 8.25% 3.17% 15.79% Employee Cost - 1.25 1.28 1.30 1.41 1.39 0.99 0.69 0.62 0.78 0.56 % Of Sales - 62.81% 441.38% 203.12% 522.22% 217.19% 186.79% 40.83% 63.92% 20.58% 147.37% Manufacturing Exp. - 0.15 0.24 0.58 0.49 0.33 0.08 0.02 0.03 0.03 0.05 % Of Sales - 7.54% 82.76% 90.62% 181.48% 51.56% 15.09% 1.18% 3.09% 0.79% 13.16% General & Admin Exp. - 0.71 0.92 1.08 0.83 0.70 2.75 0.80 0.42 0.61 0.52 % Of Sales - 35.68% 317.24% 168.75% 307.41% 109.38% 518.87% 47.34% 43.30% 16.09% 136.84% Selling & Distn. Exp. - 0.07 0.14 0.20 0.13 0.08 0.12 0.01 0.08 0.03 0.01 % Of Sales - 3.52% 48.28% 31.25% 48.15% 12.50% 22.64% 0.59% 8.25% 0.79% 2.63% Miscellaneous Exp. - 0.73 0.37 0.89 0.45 0.27 1.59 0.96 2.00 1.55 0.01 % Of Sales - 36.68% 127.59% 139.06% 166.67% 42.19% 300% 56.80% 206.19% 40.90% 55.26% EBITDA -4.04 -3.96 -2.72 -3.43 -3.16 -2.54 -4.41 -1.85 -2.89 -2.73 -1.25 EBITDA Margin -214.89% -198.99% -937.93% -535.94% -1170.37% -396.88% -832.08% -109.47% -297.94% -72.03% -328.95% Other Income 7.19 6.54 5.14 6.69 3.69 5.97 8.73 5.05 6.40 5.39 4.85 Interest 0.90 0.93 0.94 0.82 0.88 1.03 2.29 0.82 0.78 1.32 1.08 Depreciation 0.25 0.22 0.20 0.24 0.24 0.25 0.21 0.30 0.24 0.42 0.30 PBT 2.01 1.43 1.27 2.20 -0.60 2.15 1.82 2.08 2.48 0.92 2.22 Tax 0.52 0.25 0.31 0.67 -0.03 0.47 0.41 0.38 0.41 0.35 0.08 Tax Rate 25.87% 17.48% 23.85% 29.13% -50.00% 21.46% 21.93% 18.18% 16.53% 25.93% -6.02% PAT 1.49 1.18 1.00 1.63 0.10 1.72 1.45 1.70 2.07 1.00 -1.41 PAT before Minority Interest 1.49 1.18 1.00 1.63 0.10 1.72 1.45 1.70 2.07 1.00 -1.41 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 79.26% 59.30% 344.83% 254.69% 37.04% 268.75% 273.58% 100.59% 213.40% 26.39% -371.05% PAT Growth 4.93% 18.00% -38.65% 1,530.00% -94.19% 18.62% -14.71% -17.87% 107.00% - EPS 2.87 2.27 1.92 3.13 0.19 3.31 2.79 3.27 3.98 1.92 -2.71

Description TTM Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 10.62 20.86 20.54 10.79 Net Sales Growth - -49.09% 1.56% 90.36% Cost Of Goods Sold - 7.83 16.10 14.47 2.76 Gross Profit - 2.79 4.76 6.07 8.03 GP Margin - 26.27% 22.82% 29.55% 74.42% Total Expenditure - 14.18 22.28 20.91 12.05 Power & Fuel Cost - 2.07 2.05 1.77 1.95 % Of Sales - 19.49% 9.83% 8.62% 18.07% Employee Cost - 0.65 0.57 0.72 0.62 % Of Sales - 6.12% 2.73% 3.51% 5.75% Manufacturing Exp. - 1.14 1.32 1.52 2.61 % Of Sales - 10.73% 6.33% 7.40% 24.19% General & Admin Exp. - 1.49 1.34 1.34 2.37 % Of Sales - 14.03% 6.42% 6.52% 21.96% Selling & Distn. Exp. - 0.12 0.32 0.30 0.45 % Of Sales - 1.13% 1.53% 1.46% 4.17% Miscellaneous Exp. - 0.88 0.57 0.80 1.29 % Of Sales - 8.29% 2.73% 3.89% 11.96% EBITDA - -3.56 -1.42 -0.37 -1.26 EBITDA Margin - -33.52% -6.81% -1.80% -11.68% Other Income - 10.21 8.42 6.62 5.94 Interest - 1.25 1.10 1.00 1.21 Depreciation - 0.32 0.34 0.35 0.39 PBT - 5.08 5.55 4.89 3.09 Tax - 1.58 0.50 0.38 0.40 Tax Rate - 31.10% 9.01% 7.77% 12.94% PAT - 3.51 5.05 4.51 2.69 PAT before Minority Interest - 3.51 5.05 4.51 2.69 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 33.05% 24.21% 21.96% 24.93% PAT Growth - -30.50% 11.97% 67.66% EPS - 6.75 9.71 8.67 5.17

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14
Shareholder's Funds 50.45 49.27 48.38 46.79 47.18 45.77 44.14 42.52 40.52 39.59 Share Capital 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 Total Reserves 45.04 43.87 42.98 41.39 41.77 40.36 38.73 37.12 35.11 34.19 Non-Current Liabilities 49.41 50.24 49.26 52.12 51.34 48.27 48.28 44.88 7.88 6.61 Secured Loans 9.73 9.80 8.78 9.72 9.63 9.74 9.80 7.31 0.08 5.95 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.65 0.54 Long Term Provisions 0.41 0.44 0.38 0.46 0.46 0.48 0.52 0.54 0.00 0.00 Current Liabilities 0.98 0.69 2.10 1.50 2.52 2.86 7.79 6.81 41.99 42.91 Trade Payables 0.00 0.00 0.00 0.04 0.06 0.24 0.07 0.07 0.04 0.26 Other Current Liabilities 0.35 0.31 0.97 0.91 0.83 1.47 6.97 6.49 36.91 37.91 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 0.63 0.38 1.13 0.55 1.64 1.14 0.75 0.25 5.04 4.75 Total Liabilities 100.84 100.20 99.74 100.41 101.04 96.90 100.21 94.21 90.39 89.11 Net Block 20.48 20.39 20.67 20.95 21.12 21.34 21.33 21.64 21.94 21.98 Gross Block 31.66 31.31 31.34 31.47 32.54 32.47 32.18 32.26 32.25 31.91 Accumulated Depreciation 11.18 10.91 10.67 10.52 11.43 11.12 10.85 10.62 10.31 9.93 Non Current Assets 71.74 65.16 62.16 55.31 51.09 53.14 53.66 61.53 64.19 59.92 Capital Work in Progress 10.94 10.92 10.47 10.45 8.45 8.24 8.21 0.57 0.53 0.41 Non Current Investment 2.41 1.59 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.00 Long Term Loans & Adv. 37.91 32.26 31.02 23.91 21.52 23.56 24.12 39.33 41.63 37.52 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 29.10 35.05 37.58 45.11 49.95 43.76 46.56 32.67 26.20 29.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 2.89 2.89 2.88 2.78 1.88 0.02 0.04 0.07 2.19 Sundry Debtors 0.34 0.31 0.29 0.39 0.48 0.40 0.77 0.86 0.87 1.54 Cash & Bank 1.28 1.27 2.36 1.50 2.40 2.11 0.28 0.33 0.37 0.17 Other Current Assets 27.48 1.63 1.77 1.68 44.29 39.38 45.49 31.45 24.89 25.30 Short Term Loans & Adv. 25.57 28.95 30.26 38.65 42.45 37.68 34.84 25.13 18.94 19.01 Net Current Assets 28.12 34.36 35.48 43.60 47.43 40.90 38.77 25.87 -15.79 -13.72 Total Assets 100.84 100.21 99.74 100.42 101.04 96.90 100.22 94.20 90.39 89.11

Description Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 33.56 30.28 25.22 20.84 Share Capital 4.40 4.40 4.52 4.52 Total Reserves 29.16 25.88 20.70 16.32 Non-Current Liabilities 15.46 13.07 12.22 12.60 Secured Loans 13.75 11.00 10.63 11.10 Unsecured Loans 1.03 1.35 0.72 0.56 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 33.17 39.45 51.19 59.70 Trade Payables 8.58 10.91 11.32 16.13 Other Current Liabilities 21.20 26.70 38.61 42.82 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 3.40 1.83 1.26 0.76 Total Liabilities 82.19 82.80 88.63 93.14 Net Block 24.60 24.60 21.87 21.90 Gross Block 35.95 35.53 32.62 32.24 Accumulated Depreciation 11.35 10.93 10.74 10.33 Non Current Assets 27.79 27.51 21.99 21.97 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 3.18 2.91 0.12 0.06 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 54.34 55.19 66.50 71.01 Current Investments 0.00 0.00 0.00 0.00 Inventories 4.22 8.98 22.86 33.41 Sundry Debtors 3.61 4.09 5.77 5.59 Cash & Bank 12.06 11.81 6.51 2.08 Other Current Assets 34.46 1.21 1.19 1.12 Short Term Loans & Adv. 32.31 29.10 30.16 28.81 Net Current Assets 21.17 15.74 15.31 11.30 Total Assets 82.20 82.80 88.62 93.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14
Cash From Operating Activity 3.77 -1.27 6.50 0.23 -4.66 -11.87 3.75 0.80 0.59 0.25 PBT 1.43 1.30 2.30 0.06 2.14 1.86 2.09 0.84 1.35 -1.32 Adjustment -3.92 -2.62 -4.00 -1.77 -3.56 -3.67 -1.84 -0.54 -0.92 1.64 Changes in Working Capital 5.92 -0.09 8.17 1.93 -2.48 -8.73 4.04 0.52 0.21 -1.09 Cash after chg. in Working capital 3.43 -1.41 6.47 0.23 -3.90 -10.53 4.28 0.82 0.64 -0.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.34 0.14 0.03 0.00 -0.76 -1.33 -0.54 -0.02 -0.05 1.03 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 -2.83 0.71 -3.94 -0.42 3.86 2.45 -0.07 0.00 -0.39 -0.48 Net Fixed Assets -0.37 -0.42 0.11 -0.93 -0.28 -0.32 -7.56 -0.05 -0.46 -0.73 Net Investments -0.82 -1.59 0.00 0.00 0.00 0.00 0.00 0.08 -0.08 0.00 Others -1.64 2.72 -4.05 0.51 4.14 2.77 7.49 -0.03 0.15 0.25 Cash from Financing Activity -0.93 -0.53 -1.69 -0.71 1.09 11.24 -3.72 -0.92 0.08 0.04 Net Cash Inflow / Outflow 0.01 -1.09 0.87 -0.90 0.29 1.83 -0.04 -0.12 0.28 -0.19 Opening Cash & Equivalents 1.27 2.36 1.50 2.40 2.11 0.28 0.33 0.45 0.17 0.35 Closing Cash & Equivalent 1.28 1.27 2.36 1.50 2.40 2.11 0.28 0.33 0.45 0.17

Description Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity -0.66 6.38 5.99 1.89 PBT 5.08 5.55 4.89 3.09 Adjustment -2.51 -1.39 -0.12 0.98 Changes in Working Capital -2.96 2.37 1.38 -2.24 Cash after chg. in Working capital -0.39 6.54 6.14 1.83 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.27 -0.16 -0.15 0.07 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.80 -2.47 -0.08 0.90 Net Fixed Assets -0.42 -2.87 -0.43 Net Investments 0.01 -0.06 -0.06 Others -0.39 0.46 0.41 Cash from Financing Activity 1.71 1.39 -1.48 -2.11 Net Cash Inflow / Outflow 0.26 5.30 4.43 0.68 Opening Cash & Equivalents 11.80 6.51 2.08 1.39 Closing Cash & Equivalent 12.06 11.81 6.51 2.08

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14
Book Value (Rs.) 81.28 78.99 77.11 73.95 74.55 71.71 68.44 65.13 61.12 59.18 ROA 1.18% 1.00% 1.63% 0.09% 1.74% 1.47% 1.75% 2.24% 1.11% -1.52% ROE 2.87% 2.48% 4.18% 0.25% 4.56% 4.02% 4.95% 6.36% 3.22% -4.51% ROCE 4.58% 4.47% 6.32% 1.94% 6.71% 8.97% 6.72% 8.09% 6.97% -0.64% Fixed Asset Turnover 0.06 0.01 0.02 0.01 0.02 0.02 0.05 0.03 0.12 0.01 Receivable days 58.98 382.41 197.39 594.15 251.57 405.81 176.24 326.26 116.35 1691.25 Inventory Days 0.00 3668.68 1655.66 3844.82 1322.35 658.60 6.31 19.59 108.78 1726.96 Payable days 0.00 0.00 416.60 187.21 165.85 19.72 10.94 11.14 11.42 1361.31 Cash Conversion Cycle 58.98 4051.09 1436.45 4251.76 1408.07 1044.69 171.62 334.71 213.71 2056.90 Total Debt/Equity 0.24 0.24 0.24 0.27 0.26 0.26 0.28 0.22 0.24 0.21 Interest Cover 2.53 2.38 3.81 1.07 3.13 1.82 3.53 4.16 2.02 -0.23

Description Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 54.72 46.96 34.77 24.44 ROA 4.25% 5.90% 4.97% 2.89% ROE 15.66% 28.08% 34.62% 24.99% ROCE 17.62% 22.25% 23.90% 19.07% Fixed Asset Turnover 0.30 0.61 0.63 0.33 Receivable days 132.41 86.31 100.90 188.96 Inventory Days 226.80 278.56 499.93 1129.99 Payable days 302.34 325.92 390.76 195.51 Cash Conversion Cycle 56.87 38.95 210.07 1123.44 Total Debt/Equity 0.61 0.60 0.74 1.07 Interest Cover 5.07 6.05 5.87 3.55

Top Investors:

raiomond khodadad irani

mahendra girdharilal

Annual Reports:

News Update:

Martin Burn - Quarterly Results
24th Oct 2024, 12:00 AM

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