Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Metro Brands Ltd.

Retailing

Rating :
N/A

BSE: 543426 | NSE: METROBRAND

NSE BSE
1217.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1246.40
  •  1252.95
  •  1213.00
  •  1249.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  71691
  •  877.38
  •  1441.20
  •  990.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,624.37
  • 78.75
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,390.82
  • 0.42%
  • 16.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.96%
  • 0.22%
  • 17.08%
  • FII
  • DII
  • Others
  • 3.39%
  • 6.65%
  • 0.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.40
  • 12.89
  • 20.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.23
  • 14.67
  • 11.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.70
  • 21.31
  • 24.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 85.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 15.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 42.03

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
585.45
555.70
5.35%
576.08
582.52
-1.11%
582.98
544.13
7.14%
635.50
598.71
6.14%
Expenses
430.63
400.33
7.57%
395.71
395.93
-0.06%
424.35
400.57
5.94%
436.52
393.54
10.92%
EBITDA
154.82
155.37
-0.35%
180.37
186.59
-3.33%
158.63
143.56
10.50%
198.98
205.17
-3.02%
EBIDTM
26.44%
27.96%
31.31%
32.03%
27.21%
26.38%
31.31%
34.27%
Other Income
23.36
16.15
44.64%
23.37
14.37
62.63%
24.35
18.74
29.94%
15.95
14.63
9.02%
Interest
21.82
19.71
10.71%
20.78
18.50
12.32%
20.31
17.51
15.99%
20.37
17.27
17.95%
Depreciation
62.42
57.16
9.20%
60.01
54.25
10.62%
59.07
50.20
17.67%
58.64
50.42
16.30%
PBT
93.94
94.65
-0.75%
122.95
128.21
-4.10%
103.60
94.59
9.53%
135.92
152.11
-10.64%
Tax
22.48
27.54
-18.37%
30.88
35.32
-12.57%
-50.79
26.65
-
37.86
39.35
-3.79%
PAT
71.46
67.11
6.48%
92.07
92.89
-0.88%
154.39
67.94
127.24%
98.06
112.76
-13.04%
PATM
12.21%
12.08%
15.98%
15.95%
26.48%
12.49%
15.43%
18.83%
EPS
2.56
2.45
4.49%
3.37
3.42
-1.46%
5.71
2.52
126.59%
3.60
4.12
-12.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,380.01
2,356.70
2,127.10
1,342.93
800.03
1,285.16
803.09
732.32
668.03
586.05
485.33
Net Sales Growth
4.34%
10.79%
58.39%
67.86%
-37.75%
60.03%
9.66%
9.62%
13.99%
20.75%
 
Cost Of Goods Sold
1,005.77
987.52
891.96
565.90
360.48
570.66
376.76
345.82
329.56
297.12
244.57
Gross Profit
1,374.24
1,369.18
1,235.14
777.03
439.55
714.50
426.33
386.49
338.47
288.93
240.76
GP Margin
57.74%
58.10%
58.07%
57.86%
54.94%
55.60%
53.09%
52.78%
50.67%
49.30%
49.61%
Total Expenditure
1,687.21
1,657.12
1,448.35
933.77
627.34
932.32
660.76
601.27
547.91
491.09
395.77
Power & Fuel Cost
-
34.23
26.88
19.61
14.68
20.17
16.25
14.31
12.42
10.40
7.60
% Of Sales
-
1.45%
1.26%
1.46%
1.83%
1.57%
2.02%
1.95%
1.86%
1.77%
1.57%
Employee Cost
-
227.95
184.35
121.24
102.60
126.76
69.49
62.84
42.13
32.92
21.18
% Of Sales
-
9.67%
8.67%
9.03%
12.82%
9.86%
8.65%
8.58%
6.31%
5.62%
4.36%
Manufacturing Exp.
-
56.93
46.70
0.85
0.71
10.04
26.00
24.50
0.48
0.41
0.29
% Of Sales
-
2.42%
2.20%
0.06%
0.09%
0.78%
3.24%
3.35%
0.07%
0.07%
0.06%
General & Admin Exp.
-
105.83
90.62
84.47
55.44
73.89
78.00
67.90
74.08
61.66
47.45
% Of Sales
-
4.49%
4.26%
6.29%
6.93%
5.75%
9.71%
9.27%
11.09%
10.52%
9.78%
Selling & Distn. Exp.
-
213.09
184.38
124.31
78.31
115.12
87.91
81.40
74.58
71.90
66.18
% Of Sales
-
9.04%
8.67%
9.26%
9.79%
8.96%
10.95%
11.12%
11.16%
12.27%
13.64%
Miscellaneous Exp.
-
31.57
23.46
17.38
15.12
15.68
6.34
4.50
14.66
16.68
66.18
% Of Sales
-
1.34%
1.10%
1.29%
1.89%
1.22%
0.79%
0.61%
2.19%
2.85%
1.75%
EBITDA
692.80
699.58
678.75
409.16
172.69
352.84
142.33
131.05
120.12
94.96
89.56
EBITDA Margin
29.11%
29.68%
31.91%
30.47%
21.59%
27.45%
17.72%
17.90%
17.98%
16.20%
18.45%
Other Income
87.03
70.82
54.41
58.64
78.48
25.91
4.57
6.86
4.37
3.00
2.88
Interest
83.28
78.89
63.06
50.43
44.81
39.73
0.71
1.18
0.84
0.67
0.38
Depreciation
240.14
229.13
181.01
134.24
121.84
120.61
13.01
11.99
11.07
7.72
4.03
PBT
456.41
462.38
489.09
283.14
84.51
218.42
133.19
124.74
112.58
89.57
88.04
Tax
40.43
49.93
125.74
70.19
19.29
58.69
45.77
42.54
38.05
28.77
28.30
Tax Rate
8.86%
10.80%
25.71%
24.79%
22.83%
26.87%
34.36%
34.10%
33.80%
32.12%
32.14%
PAT
415.98
409.49
359.41
210.34
68.80
155.88
84.93
80.28
72.87
59.87
59.05
PAT before Minority Interest
411.86
412.45
363.35
212.95
65.22
159.73
87.41
82.19
74.53
60.80
59.73
Minority Interest
-4.12
-2.96
-3.94
-2.61
3.58
-3.85
-2.48
-1.91
-1.66
-0.93
-0.68
PAT Margin
17.48%
17.38%
16.90%
15.66%
8.60%
12.13%
10.58%
10.96%
10.91%
10.22%
12.17%
PAT Growth
22.10%
13.93%
70.87%
205.73%
-55.86%
83.54%
5.79%
10.17%
21.71%
1.39%
 
EPS
15.30
15.06
13.22
7.74
2.53
5.73
3.12
2.95
2.68
2.20
2.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,863.71
1,547.72
1,264.69
827.57
807.29
274.41
220.38
176.90
131.35
Share Capital
135.95
135.87
135.75
132.77
132.77
14.72
14.71
4.90
4.89
Total Reserves
1,707.33
1,401.04
1,125.65
694.81
674.49
259.37
205.11
171.69
126.46
Non-Current Liabilities
917.35
812.42
576.52
472.62
446.20
1.15
4.96
6.72
5.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.10
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.59
2.59
1.78
Long Term Provisions
0.72
1.11
0.63
0.63
0.56
0.00
1.17
0.65
0.77
Current Liabilities
505.99
514.92
418.88
322.62
328.08
117.97
70.76
71.20
52.99
Trade Payables
257.04
294.70
211.36
204.65
201.46
75.95
58.32
53.51
36.98
Other Current Liabilities
239.07
208.33
194.73
111.39
112.61
31.50
6.88
6.28
7.75
Short Term Borrowings
0.00
1.52
0.00
1.41
11.52
6.85
2.38
2.08
0.00
Short Term Provisions
9.88
10.37
12.79
5.18
2.48
3.67
3.18
9.33
8.25
Total Liabilities
3,316.43
2,901.46
2,282.53
1,642.67
1,605.04
397.79
298.70
256.49
190.34
Net Block
1,482.30
1,302.10
847.77
723.58
708.04
67.55
58.61
56.19
39.07
Gross Block
2,141.24
1,790.43
1,276.50
1,039.37
979.79
101.01
82.89
68.85
48.25
Accumulated Depreciation
658.94
488.33
428.73
315.78
271.75
33.46
24.28
12.66
9.18
Non Current Assets
1,624.71
1,398.68
923.85
784.77
773.36
92.28
80.18
76.03
53.43
Capital Work in Progress
9.30
17.84
6.19
4.54
13.03
1.64
0.00
0.00
2.10
Non Current Investment
14.85
11.83
8.49
7.30
7.89
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
82.48
65.81
49.88
40.69
42.74
22.82
21.57
19.84
12.04
Other Non Current Assets
35.78
1.10
11.52
8.66
1.65
0.27
0.00
0.00
0.22
Current Assets
1,691.63
1,502.78
1,358.69
857.90
831.68
305.50
218.53
180.46
136.90
Current Investments
735.10
465.79
392.55
392.37
340.46
78.50
35.47
7.08
21.40
Inventories
710.15
645.76
424.19
289.75
376.13
188.32
145.86
145.73
100.20
Sundry Debtors
75.67
105.27
48.38
50.55
70.13
19.04
15.90
11.12
7.40
Cash & Bank
112.26
198.50
396.46
87.92
10.88
7.83
11.01
6.15
2.90
Other Current Assets
58.45
13.27
29.19
4.03
34.07
11.81
10.29
10.38
5.00
Short Term Loans & Adv.
45.23
74.19
67.91
33.27
30.60
11.25
9.00
9.71
3.62
Net Current Assets
1,185.64
987.86
939.81
535.28
503.60
187.54
147.77
109.26
83.92
Total Assets
3,316.34
2,901.46
2,282.54
1,642.67
1,605.04
397.78
298.71
256.49
190.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
590.08
380.67
219.70
265.28
273.08
56.72
70.13
19.57
18.25
PBT
462.38
489.09
283.14
84.51
218.42
112.58
89.57
88.04
65.81
Adjustment
260.66
205.44
134.15
92.53
139.79
15.95
15.09
3.85
2.53
Changes in Working Capital
-48.96
-172.65
-126.13
108.60
-24.30
-32.66
-2.96
-44.57
-29.39
Cash after chg. in Working capital
674.08
521.88
291.16
285.63
333.91
95.87
101.71
47.31
38.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.00
-141.21
-71.46
-20.36
-60.83
-39.14
-31.58
-27.74
0.00
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
-251.32
-51.56
-300.93
-122.38
-162.62
-60.96
-40.75
-3.55
-3.39
Net Fixed Assets
-349.93
-508.26
-239.52
-123.08
-814.78
-19.59
-14.01
-18.24
Net Investments
-269.24
-97.96
-0.18
-51.91
-266.87
-43.03
-28.39
14.32
Others
367.85
554.66
-61.23
52.61
919.03
1.66
1.65
0.37
Cash from Financing Activity
-322.67
-358.82
116.46
-127.08
-111.50
0.98
-24.52
-12.77
-9.31
Net Cash Inflow / Outflow
16.09
-29.71
35.22
15.82
-1.03
-3.26
4.86
3.25
5.55
Opening Cash & Equivalents
31.83
61.54
26.32
10.50
11.53
11.02
6.15
2.90
1.56
Closing Cash & Equivalent
47.92
31.83
61.54
26.32
10.49
7.76
11.01
6.15
2.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
67.79
56.56
46.46
31.17
60.80
186.20
149.43
360.53
268.77
ROA
13.27%
14.02%
10.85%
4.02%
12.52%
21.40%
21.90%
26.74%
23.23%
ROE
24.40%
25.97%
20.39%
7.98%
21.38%
30.18%
30.68%
38.79%
33.66%
ROCE
31.72%
39.24%
31.86%
15.70%
34.06%
44.77%
44.34%
56.03%
49.34%
Fixed Asset Turnover
1.41
1.63
1.16
0.79
1.98
8.68
9.16
9.72
7.96
Receivable days
11.90
11.23
13.45
27.53
17.33
7.99
7.10
5.94
7.03
Inventory Days
89.19
78.23
97.02
151.89
105.19
76.43
76.61
78.89
95.19
Payable days
101.97
103.54
134.16
205.60
73.73
47.02
47.44
41.95
45.69
Cash Conversion Cycle
-0.87
-14.08
-23.69
-26.18
48.79
37.40
36.27
42.88
56.52
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.02
0.02
0.03
0.02
Interest Cover
6.86
8.76
6.61
2.89
6.50
134.72
134.53
234.89
251.05

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Metro Brands - Quarterly Results
    23rd Oct 2024, 17:29 PM

    Read More
  • Metro Brands enters into Distribution Agreement with New Era
    7th Aug 2024, 09:41 AM

    The agreement is for distribution and sale of New Era’s Products in India through Kiosks, brick and mortar stores and other channels of trade

    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.