Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Finance - NBFC

Rating :
N/A

BSE: 511768 | NSE: MASTERTR

134.98
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  137.88
  •  137.88
  •  133.01
  •  135.73
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17564
  •  23.74
  •  197.00
  •  106.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,495.38
  • 10.34
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 154.68
  • N/A
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.49%
  • 16.56%
  • 9.37%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 1.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.84
  • 29.70
  • 14.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.76
  • 43.82
  • 13.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.69
  • 54.42
  • 25.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.72
  • 5.72
  • 9.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 1.46
  • 2.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.91
  • -1.45
  • -0.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
147.88
123.66
19.59%
153.72
120.29
27.79%
160.36
92.43
73.49%
164.14
91.05
80.27%
Expenses
83.70
71.10
17.72%
89.56
74.75
19.81%
98.45
55.36
77.84%
95.40
58.39
63.38%
EBITDA
64.18
52.56
22.11%
64.16
45.54
40.89%
61.91
37.07
67.01%
68.74
32.66
110.47%
EBIDTM
43.40%
42.50%
41.74%
37.86%
38.61%
40.11%
41.88%
35.87%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.01
0.01
0.00%
Interest
15.81
14.94
5.82%
14.55
13.98
4.08%
15.44
11.55
33.68%
16.03
10.23
56.70%
Depreciation
1.10
0.98
12.24%
1.05
1.02
2.94%
1.00
0.66
51.52%
0.93
0.85
9.41%
PBT
47.27
36.64
29.01%
48.56
30.54
59.00%
45.47
24.86
82.90%
51.79
21.59
139.88%
Tax
12.12
8.90
36.18%
11.67
7.21
61.86%
10.82
5.72
89.16%
13.92
4.94
181.78%
PAT
35.15
27.74
26.71%
36.89
23.33
58.12%
34.65
19.14
81.03%
37.87
16.65
127.45%
PATM
23.77%
22.43%
24.00%
19.39%
21.61%
20.71%
23.07%
18.29%
EPS
3.13
2.54
23.23%
0.65
2.11
-69.19%
3.14
1.76
78.41%
3.47
1.52
128.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
626.10
498.62
336.93
331.37
224.80
135.86
134.46
160.05
110.98
103.62
114.61
Net Sales Growth
46.48%
47.99%
1.68%
47.41%
65.46%
1.04%
-15.99%
44.22%
7.10%
-9.59%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
626.10
498.62
336.93
331.37
224.80
135.86
134.46
160.05
110.98
103.62
114.61
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
367.11
296.61
219.40
222.31
162.36
103.03
101.22
126.96
84.89
82.05
81.32
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
86.21
56.44
69.40
53.31
37.32
33.58
28.50
20.52
17.36
19.35
% Of Sales
-
17.29%
16.75%
20.94%
23.71%
27.47%
24.97%
17.81%
18.49%
16.75%
16.88%
Manufacturing Exp.
-
108.18
81.19
75.80
50.38
36.58
39.15
45.59
38.43
34.50
36.98
% Of Sales
-
21.70%
24.10%
22.87%
22.41%
26.92%
29.12%
28.48%
34.63%
33.29%
32.27%
General & Admin Exp.
-
97.01
80.80
75.83
47.63
28.56
28.44
30.59
22.96
21.10
20.70
% Of Sales
-
19.46%
23.98%
22.88%
21.19%
21.02%
21.15%
19.11%
20.69%
20.36%
18.06%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.20
0.97
1.28
11.04
0.57
0.04
22.27
2.98
9.09
0.00
% Of Sales
-
1.04%
0.29%
0.39%
4.91%
0.42%
0.03%
13.91%
2.69%
8.77%
3.75%
EBITDA
258.99
202.01
117.53
109.06
62.44
32.83
33.24
33.09
26.09
21.57
33.29
EBITDA Margin
41.37%
40.51%
34.88%
32.91%
27.78%
24.16%
24.72%
20.67%
23.51%
20.82%
29.05%
Other Income
0.01
1.91
2.52
0.00
0.95
0.00
1.00
1.85
0.00
0.00
0.00
Interest
61.83
56.50
32.72
35.16
19.16
17.79
13.23
19.12
15.40
14.46
19.11
Depreciation
4.08
3.59
2.62
1.97
1.31
1.60
1.48
2.81
1.91
1.82
4.46
PBT
193.09
143.83
84.70
71.93
42.90
13.44
19.53
13.01
8.78
5.30
9.72
Tax
48.53
35.75
18.81
16.75
8.53
1.13
2.79
2.93
2.94
1.71
0.28
Tax Rate
25.13%
24.86%
22.21%
23.29%
19.88%
8.41%
14.29%
22.52%
33.49%
32.26%
2.88%
PAT
144.56
108.08
65.89
55.17
34.37
12.31
16.62
10.05
5.82
3.56
9.38
PAT before Minority Interest
144.56
108.08
65.89
55.17
34.37
12.31
16.74
10.08
5.83
3.59
9.44
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.12
-0.03
-0.01
-0.03
-0.06
PAT Margin
23.09%
21.68%
19.56%
16.65%
15.29%
9.06%
12.36%
6.28%
5.24%
3.44%
8.18%
PAT Growth
66.43%
64.03%
19.43%
60.52%
179.20%
-25.93%
65.37%
72.68%
63.48%
-62.05%
 
EPS
12.87
9.62
5.87
4.91
3.06
1.10
1.48
0.89
0.52
0.32
0.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
504.26
365.01
299.84
255.56
214.23
206.67
185.42
176.68
170.86
167.31
Share Capital
10.92
10.92
10.92
10.92
10.92
10.92
10.92
10.92
10.92
10.92
Total Reserves
468.40
354.09
288.92
244.64
203.31
195.75
174.50
165.76
159.94
156.38
Non-Current Liabilities
77.32
68.98
64.71
58.21
46.24
38.25
46.13
59.92
46.01
43.30
Secured Loans
1.26
1.74
1.75
0.63
0.92
1.10
0.49
0.25
0.14
0.21
Unsecured Loans
78.48
71.55
63.45
55.86
47.28
39.74
45.91
59.67
45.68
42.63
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,199.10
792.84
662.70
471.87
293.76
325.44
258.48
226.59
209.86
206.30
Trade Payables
1,032.98
666.55
601.88
400.67
196.96
250.09
213.21
198.80
138.58
80.15
Other Current Liabilities
49.48
36.40
28.41
29.89
30.63
33.83
20.63
11.54
30.12
27.91
Short Term Borrowings
107.68
88.94
31.50
38.57
55.38
28.25
22.16
14.54
39.12
96.37
Short Term Provisions
8.96
0.95
0.90
2.74
10.79
13.27
2.48
1.71
2.04
1.88
Total Liabilities
1,782.31
1,228.46
1,027.25
785.64
555.48
571.61
491.16
464.29
427.82
417.97
Net Block
15.30
13.82
11.88
9.95
10.22
10.34
8.21
8.98
10.03
11.39
Gross Block
47.66
43.18
39.06
35.70
35.45
34.32
30.72
28.88
28.04
27.63
Accumulated Depreciation
32.36
29.36
27.19
25.75
25.22
23.98
22.50
19.90
18.02
16.24
Non Current Assets
48.81
40.32
38.49
41.72
48.20
56.38
34.90
41.66
41.34
42.19
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
14.62
6.09
6.69
22.68
26.78
39.58
20.70
24.83
22.52
18.20
Long Term Loans & Adv.
12.41
12.04
10.93
9.10
11.20
6.47
5.99
7.86
8.79
12.60
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
1,733.50
1,188.14
988.77
743.92
507.27
515.23
456.26
422.62
386.48
375.78
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
22.81
16.89
31.58
12.06
19.46
26.91
21.53
13.78
15.89
33.70
Sundry Debtors
124.97
49.61
55.71
65.92
35.13
91.44
114.30
86.16
86.81
100.67
Cash & Bank
1,492.70
1,014.90
835.53
576.27
328.23
295.17
232.72
228.05
174.33
120.05
Other Current Assets
93.02
25.63
10.93
20.15
124.45
101.71
87.71
94.64
109.45
121.36
Short Term Loans & Adv.
72.81
81.11
55.02
69.50
74.97
80.11
87.08
93.80
108.41
120.60
Net Current Assets
534.40
395.30
326.07
272.05
213.51
189.79
197.78
196.03
176.62
169.48
Total Assets
1,782.31
1,228.46
1,027.26
785.64
555.47
571.61
491.16
464.28
427.82
417.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
457.87
176.82
-15.34
-24.48
14.12
82.00
-2.35
51.63
53.63
-7.68
PBT
143.83
84.70
71.93
42.90
13.44
19.53
13.01
8.78
5.30
9.72
Adjustment
6.91
-2.01
-18.40
-6.77
-6.81
-0.20
-4.50
-3.56
-2.36
3.29
Changes in Working Capital
340.07
113.94
-52.29
-54.50
8.72
65.36
-7.65
49.54
52.77
-19.26
Cash after chg. in Working capital
490.81
196.63
1.24
-18.37
15.35
84.68
0.86
54.75
55.71
-6.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.94
-19.82
-16.57
-6.11
-1.23
-2.68
-3.21
-3.12
-2.08
-1.42
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
-492.59
-163.96
5.99
11.71
18.97
-18.25
7.02
2.08
0.65
29.49
Net Fixed Assets
0.00
0.07
0.09
0.00
0.15
0.00
-0.01
-0.02
-0.01
0.08
Net Investments
-80.73
-28.06
-19.12
-33.59
-7.85
-132.63
-13.55
1.15
0.98
2.50
Others
-411.86
-135.97
25.02
45.30
26.67
114.38
20.58
0.95
-0.32
26.91
Cash from Financing Activity
24.94
0.00
0.00
0.00
0.00
-1.31
0.00
0.00
0.00
-1.17
Net Cash Inflow / Outflow
-9.79
12.86
-9.35
-12.77
33.09
62.45
4.67
53.71
54.28
20.64
Opening Cash & Equivalents
19.48
6.62
15.97
28.73
295.06
232.61
228.05
174.33
120.05
99.41
Closing Cash & Equivalent
9.69
19.48
6.62
15.97
328.14
295.06
232.72
228.05
174.33
120.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
44.04
33.54
137.78
117.40
98.39
94.92
85.15
81.14
78.43
76.78
ROA
7.18%
5.84%
6.09%
5.13%
2.18%
3.15%
2.11%
1.31%
0.85%
2.18%
ROE
25.62%
19.83%
19.88%
14.65%
5.86%
8.55%
5.57%
3.36%
2.13%
5.82%
ROCE
32.88%
25.43%
28.68%
18.58%
10.53%
12.37%
12.72%
9.54%
7.03%
9.78%
Fixed Asset Turnover
10.98
8.19
8.86
6.32
3.89
4.14
5.37
3.90
3.72
4.31
Receivable days
63.90
57.05
66.99
82.05
170.02
279.25
228.59
284.43
330.20
311.38
Inventory Days
14.53
26.25
24.04
25.59
62.29
65.75
40.26
48.79
87.35
102.67
Payable days
0.00
0.00
0.00
0.00
0.00
1139.35
977.35
1011.29
743.65
581.66
Cash Conversion Cycle
78.43
83.30
91.03
107.63
232.31
-794.35
-708.50
-678.06
-326.10
-167.60
Total Debt/Equity
0.39
0.44
0.32
0.37
0.48
0.33
0.37
0.42
0.50
0.83
Interest Cover
3.55
3.59
3.05
3.24
1.76
2.48
1.68
1.57
1.37
1.51

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.