Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Textile

Rating :
N/A

BSE: 522249 | NSE: MAYURUNIQ

611.45
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  606.75
  •  625.05
  •  605.00
  •  606.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  156005
  •  956.01
  •  700.00
  •  455.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,651.91
  • 19.39
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,597.19
  • 0.49%
  • 3.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.59%
  • 3.87%
  • 25.70%
  • FII
  • DII
  • Others
  • 3.18%
  • 2.69%
  • 5.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.20
  • 8.75
  • 6.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.64
  • 8.87
  • 4.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.14
  • 8.95
  • 9.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.73
  • 19.72
  • 19.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.25
  • 2.72
  • 2.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.94
  • 12.18
  • 12.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
208.01
202.89
2.52%
213.19
200.94
6.10%
220.89
193.24
14.31%
178.26
177.90
0.20%
Expenses
164.86
160.14
2.95%
165.02
161.52
2.17%
179.58
158.00
13.66%
142.90
143.80
-0.63%
EBITDA
43.15
42.75
0.94%
48.16
39.42
22.17%
41.30
35.24
17.20%
35.37
34.09
3.75%
EBIDTM
20.74%
21.07%
22.59%
19.62%
18.70%
18.23%
19.84%
19.17%
Other Income
15.08
7.93
90.16%
10.86
8.09
34.24%
6.69
1.83
265.57%
9.14
5.19
76.11%
Interest
0.50
0.65
-23.08%
0.49
0.69
-28.99%
0.68
1.01
-32.67%
0.59
0.59
0.00%
Depreciation
7.17
7.32
-2.05%
7.17
7.09
1.13%
7.38
6.76
9.17%
7.47
5.28
41.48%
PBT
50.56
42.71
18.38%
51.37
39.73
29.30%
39.93
29.30
36.28%
36.45
33.42
9.07%
Tax
10.72
10.29
4.18%
13.99
9.19
52.23%
7.72
5.92
30.41%
9.15
6.86
33.38%
PAT
39.84
32.42
22.89%
37.38
30.54
22.40%
32.22
23.38
37.81%
27.30
26.56
2.79%
PATM
19.15%
15.98%
17.53%
15.20%
14.58%
12.10%
15.31%
14.93%
EPS
9.17
7.38
24.25%
8.50
6.95
22.30%
7.33
5.32
37.78%
6.21
6.04
2.81%

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
Net Sales
820.35
802.98
775.63
656.46
512.71
528.00
591.26
569.97
473.51
495.60
Net Sales Growth
5.86%
3.53%
18.15%
28.04%
-2.90%
-10.70%
3.74%
20.37%
-4.46%
 
Cost Of Goods Sold
460.57
464.05
462.77
391.38
275.91
307.67
358.12
324.36
260.82
277.38
Gross Profit
359.78
338.93
312.87
265.08
236.80
220.34
233.14
245.61
212.69
218.22
GP Margin
43.86%
42.21%
40.34%
40.38%
46.19%
41.73%
39.43%
43.09%
44.92%
44.03%
Total Expenditure
652.36
644.15
637.37
530.77
391.11
424.15
462.15
420.04
347.28
366.70
Power & Fuel Cost
-
28.71
32.73
21.89
16.58
19.05
20.67
18.54
15.99
16.85
% Of Sales
-
3.58%
4.22%
3.33%
3.23%
3.61%
3.50%
3.25%
3.38%
3.40%
Employee Cost
-
45.27
40.48
40.63
35.17
33.64
29.61
27.86
26.44
25.10
% Of Sales
-
5.64%
5.22%
6.19%
6.86%
6.37%
5.01%
4.89%
5.58%
5.06%
Manufacturing Exp.
-
41.13
34.48
27.09
24.60
22.50
22.39
17.26
14.04
14.17
% Of Sales
-
5.12%
4.45%
4.13%
4.80%
4.26%
3.79%
3.03%
2.97%
2.86%
General & Admin Exp.
-
22.03
20.72
17.02
15.54
18.18
14.26
12.72
10.82
12.07
% Of Sales
-
2.74%
2.67%
2.59%
3.03%
3.44%
2.41%
2.23%
2.29%
2.44%
Selling & Distn. Exp.
-
34.72
39.55
26.95
15.15
16.50
15.30
14.46
14.59
19.62
% Of Sales
-
4.32%
5.10%
4.11%
2.95%
3.12%
2.59%
2.54%
3.08%
3.96%
Miscellaneous Exp.
-
8.23
6.63
5.79
8.16
6.61
1.80
4.83
4.58
1.52
% Of Sales
-
1.02%
0.85%
0.88%
1.59%
1.25%
0.30%
0.85%
0.97%
0.31%
EBITDA
167.98
158.83
138.26
125.69
121.60
103.85
129.11
149.93
126.23
128.90
EBITDA Margin
20.48%
19.78%
17.83%
19.15%
23.72%
19.67%
21.84%
26.30%
26.66%
26.01%
Other Income
41.77
31.85
18.19
20.36
19.87
19.88
21.89
13.49
11.49
7.50
Interest
2.26
2.61
2.49
2.40
3.52
1.74
0.87
1.37
1.40
3.40
Depreciation
29.19
29.26
22.26
20.46
18.44
18.44
18.03
17.12
16.70
16.12
PBT
178.31
158.82
131.70
123.19
119.50
103.56
132.10
144.93
119.61
116.87
Tax
41.58
36.35
27.50
28.82
29.75
23.78
42.51
48.01
38.10
39.68
Tax Rate
23.32%
22.89%
20.88%
23.39%
24.90%
22.96%
32.18%
33.13%
31.85%
33.95%
PAT
136.74
122.47
104.21
94.37
89.75
79.78
89.59
96.92
81.51
77.19
PAT before Minority Interest
136.74
122.47
104.21
94.37
89.75
79.78
89.59
96.92
81.51
77.19
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.67%
15.25%
13.44%
14.38%
17.51%
15.11%
15.15%
17.00%
17.21%
15.58%
PAT Growth
21.12%
17.52%
10.43%
5.15%
12.50%
-10.95%
-7.56%
18.91%
5.60%
 
EPS
31.43
28.15
23.96
21.69
20.63
18.34
20.60
22.28
18.74
17.74

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
Shareholder's Funds
867.10
753.62
707.16
623.21
577.37
517.97
449.65
386.78
335.63
Share Capital
21.98
21.98
22.29
22.29
22.66
22.66
22.66
22.89
23.14
Total Reserves
845.12
731.64
684.87
600.92
554.70
495.31
426.98
363.89
312.49
Non-Current Liabilities
10.47
15.45
22.05
15.89
17.80
61.38
7.30
9.07
14.37
Secured Loans
7.45
13.60
19.94
14.32
16.14
13.16
1.88
3.93
9.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.24
2.60
1.05
0.92
1.28
44.93
0.03
0.00
0.33
Current Liabilities
82.42
99.61
126.00
139.75
124.57
86.54
123.18
124.74
186.79
Trade Payables
57.47
72.87
54.96
60.02
61.03
59.17
61.02
58.81
37.53
Other Current Liabilities
20.26
23.59
28.11
23.36
22.18
17.32
11.65
14.21
25.77
Short Term Borrowings
0.00
0.00
0.13
19.45
10.00
6.06
0.00
2.77
11.15
Short Term Provisions
4.68
3.16
42.80
36.91
31.36
3.98
50.51
48.95
112.35
Total Liabilities
959.99
868.68
855.21
778.85
719.74
665.89
580.13
520.59
536.79
Net Block
232.47
242.04
219.75
194.35
164.78
128.01
132.16
128.24
134.63
Gross Block
389.77
370.45
327.32
281.67
233.82
178.93
165.91
144.93
194.06
Accumulated Depreciation
157.30
128.40
107.56
87.32
69.04
50.92
33.75
16.69
59.43
Non Current Assets
295.20
297.59
299.69
275.34
271.84
237.92
139.32
139.33
143.87
Capital Work in Progress
1.05
1.19
11.83
14.96
39.34
39.28
1.93
3.91
7.86
Non Current Investment
37.60
25.16
55.37
56.25
27.96
16.38
1.19
1.19
0.04
Long Term Loans & Adv.
11.36
13.57
9.97
7.33
5.85
54.24
4.03
5.95
1.33
Other Non Current Assets
12.71
15.62
2.76
2.45
33.91
0.00
0.00
0.05
0.00
Current Assets
664.79
571.10
555.52
503.51
447.89
427.96
440.82
381.26
392.92
Current Investments
147.99
106.51
98.19
148.88
137.26
170.52
155.02
122.87
96.94
Inventories
205.24
230.66
222.11
160.23
135.11
122.91
96.46
83.48
64.91
Sundry Debtors
158.31
133.61
122.25
113.85
97.00
88.97
103.05
95.24
98.71
Cash & Bank
69.31
70.38
29.69
21.00
24.73
20.28
28.25
22.03
19.29
Other Current Assets
83.95
4.85
5.13
8.39
53.78
25.29
58.03
57.65
113.07
Short Term Loans & Adv.
78.11
25.10
78.15
51.16
46.14
17.58
51.68
51.19
104.83
Net Current Assets
582.37
471.48
429.52
363.76
323.32
341.43
317.63
256.51
206.13
Total Assets
959.99
868.69
855.21
778.85
719.73
665.88
580.14
520.59
536.79

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
Cash From Operating Activity
112.58
121.18
13.15
54.52
63.25
62.71
86.82
75.14
70.41
PBT
158.82
131.70
123.19
119.50
103.56
132.10
144.93
119.61
116.87
Adjustment
7.56
17.44
7.21
6.00
6.30
2.15
6.54
10.70
11.57
Changes in Working Capital
-16.51
9.45
-85.88
-48.42
-21.86
-23.30
-16.97
-8.44
-25.24
Cash after chg. in Working capital
149.87
158.60
44.53
77.08
88.00
110.95
134.50
121.86
103.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.30
-37.42
-31.38
-22.57
-24.75
-48.24
-47.68
-46.72
-32.80
Other Direct Exp. Paid
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
Cash From Investing Activity
-78.16
-32.00
16.86
-20.19
-47.87
-67.54
-29.94
-26.45
-33.39
Net Fixed Assets
-18.96
-31.80
-42.51
-27.05
-54.75
-46.93
-18.98
53.22
Net Investments
-53.92
16.89
51.57
-39.91
21.67
-37.54
-32.15
-27.08
Others
-5.28
-17.09
7.80
46.77
-14.79
16.93
21.19
-52.59
Cash from Financing Activity
-20.87
-66.62
-21.19
-37.73
-6.69
-3.42
-49.65
-45.99
-43.78
Net Cash Inflow / Outflow
13.55
22.56
8.82
-3.40
8.69
-8.25
7.23
2.70
-6.76
Opening Cash & Equivalents
50.54
28.03
19.24
22.63
13.85
22.10
14.88
12.22
20.49
Closing Cash & Equivalent
64.15
50.54
28.03
19.24
22.63
13.85
22.10
14.88
13.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
197.28
171.46
158.63
139.80
127.38
114.27
99.20
84.49
72.53
ROA
13.39%
12.09%
11.55%
11.98%
11.51%
14.38%
17.61%
15.42%
14.38%
ROE
15.11%
14.27%
14.19%
14.95%
14.57%
18.52%
23.17%
22.57%
23.00%
ROCE
19.47%
17.73%
17.96%
19.34%
18.32%
26.72%
34.25%
31.83%
33.27%
Fixed Asset Turnover
2.17
2.29
2.17
2.00
2.59
3.47
3.74
3.07
2.82
Receivable days
64.63
58.52
65.07
74.71
63.58
58.52
62.24
68.03
65.91
Inventory Days
96.51
103.56
105.37
104.65
88.22
66.86
56.48
52.05
43.34
Payable days
51.26
50.41
53.62
80.07
52.37
47.22
51.85
49.06
35.44
Cash Conversion Cycle
109.88
111.67
116.83
99.29
99.44
78.17
66.87
71.02
73.81
Total Debt/Equity
0.02
0.03
0.04
0.06
0.06
0.04
0.01
0.03
0.08
Interest Cover
61.97
53.98
52.29
34.95
60.49
153.57
106.63
86.32
35.33

News Update:


  • Mayur Uniquoters’ arm acquires Wholly Owned Subsidiary in Lithuania
    27th Sep 2024, 09:42 AM

    The main object of the company for which the company is incorporated is trading of Artificial Synthetic Leather

    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.