Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

MRC Agrotech Ltd.

Trading

Rating :

N/A

BSE: 540809 | NSE: Not Listed

Watchlist

NSE BSE

16.24

20-Dec-2024

Open
High
Low
Previous Close

17.45
17.45
16.20
16.99

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

81770
13.91
20.50
10.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

33.27
100.82
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

32.30
N/A
1.11

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-5.98
6.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
7.63
25.06

PAT CAGR (%)

10 Years
5 Years
3 Years

-
66.29
37.82

P:E (Median)

8 Years
5 Years
3 Years

-
65.35
88.45

P:BV (Average)

8 Years
5 Years
3 Years

-
2.30
2.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-192.08
-280.22

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 3.70 3.71 -0.27% 2.58 2.84 -9.15% 2.56 4.28 -40.19% 5.55 0.05 11,000.00%
Expenses 3.69 3.37 9.50% 2.66 2.90 -8.28% 2.94 4.13 -28.81% 5.97 0.34 1,655.88%
EBITDA 0.01 0.34 -97.06% -0.07 -0.06 - -0.38 0.15 - -0.42 -0.29 -
EBIDTM 0.24% 9.14% -2.83% -2.11% -14.93% 3.50% -7.53% -595.92%
Other Income 0.14 0.20 -30.00% 0.15 0.45 -66.67% -0.55 0.18 - 0.43 0.36 19.44%
Interest 0.01 0.00 0 0.01 0.00 0 0.01 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 0.15 0.54 -72.22% 0.07 0.33 -78.79% 0.22 0.33 -33.33% 0.01 0.07 -85.71%
Tax 0.06 0.12 -50.00% 0.00 0.13 -100.00% 0.06 0.13 -53.85% 0.00 0.00 0
PAT 0.09 0.42 -78.57% 0.07 0.20 -65.00% 0.16 0.20 -20.00% 0.01 0.07 -85.71%
PATM 2.35% 11.33% 2.75% 7.04% 6.29% 4.67% 0.20% 132.65%
EPS 0.04 0.20 -80.00% 0.03 0.10 -70.00% 0.08 0.10 -20.00% 0.01 0.03 -66.67%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 2.71 2.84 -4.58% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 2.70 2.91 -7.22% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.01 -0.07 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.48% -2.46% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.15 0.45 -66.67% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.01 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 0.16 0.33 -51.52% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.02 0.13 -84.62% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.14 0.20 -30.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 5.02% 7.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.05 0.19 -73.68% 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
Net Sales 14.39 14.66 6.65 12.28 5.79 19.95 14.55 23.65 16.12 3.93 Net Sales Growth 32.26% 120.45% -45.85% 112.09% -70.98% 37.11% -38.48% 46.71% 310.18% Cost Of Goods Sold 14.35 14.41 5.95 11.94 5.60 19.79 14.10 23.13 15.92 3.91 Gross Profit 0.04 0.25 0.70 0.34 0.19 0.16 0.45 0.52 0.20 0.02 GP Margin 0.28% 1.71% 10.53% 2.77% 3.28% 0.80% 3.09% 2.20% 1.24% 0.51% Total Expenditure 15.26 15.18 6.72 12.45 6.18 20.31 15.01 24.10 16.48 4.07 Power & Fuel Cost - 0.00 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 % Of Sales - 0% 0.15% 0.08% 0.17% 0.05% 0.07% 0% 0% 0% Employee Cost - 0.10 0.21 0.16 0.26 0.25 0.34 0.38 0.28 0.03 % Of Sales - 0.68% 3.16% 1.30% 4.49% 1.25% 2.34% 1.61% 1.74% 0.76% Manufacturing Exp. - 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% General & Admin Exp. - 0.63 0.46 0.26 0.18 0.13 0.21 0.30 0.20 0.09 % Of Sales - 4.30% 6.92% 2.12% 3.11% 0.65% 1.44% 1.27% 1.24% 2.29% Selling & Distn. Exp. - 0.03 0.09 0.08 0.12 0.14 0.37 0.28 0.09 0.00 % Of Sales - 0.20% 1.35% 0.65% 2.07% 0.70% 2.54% 1.18% 0.56% 0% Miscellaneous Exp. - 0.00 0.00 0.01 0.03 0.00 0.00 0.00 0.00 0.05 % Of Sales - 0% 0% 0.08% 0.52% 0% 0% 0% 0% 1.27% EBITDA -0.86 -0.52 -0.07 -0.17 -0.39 -0.36 -0.46 -0.45 -0.36 -0.14 EBITDA Margin -5.98% -3.55% -1.05% -1.38% -6.74% -1.80% -3.16% -1.90% -2.23% -3.56% Other Income 0.17 0.53 0.54 0.64 0.58 0.58 0.69 0.76 0.58 0.17 Interest 0.03 0.02 0.00 0.00 0.02 0.03 0.06 0.05 0.03 0.00 Depreciation 0.00 0.00 0.00 0.01 0.03 0.09 0.01 0.02 0.02 0.01 PBT 0.45 -0.01 0.47 0.45 0.14 0.11 0.15 0.24 0.17 0.02 Tax 0.12 0.26 0.13 0.11 0.04 0.04 0.00 0.10 0.05 0.01 Tax Rate 26.67% 22.41% 27.66% 24.44% 28.57% 36.36% 0.00% 200.00% 29.41% 50.00% PAT 0.33 0.89 0.34 0.34 0.10 0.07 0.14 -0.04 0.12 0.01 PAT before Minority Interest 0.33 0.89 0.34 0.34 0.10 0.07 0.14 -0.04 0.12 0.01 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.29% 6.07% 5.11% 2.77% 1.73% 0.35% 0.96% -0.17% 0.74% 0.25% PAT Growth -62.92% 161.76% 0.00% 240.00% 42.86% -50.00% - - 1,100.00% EPS 0.16 0.43 0.17 0.17 0.05 0.03 0.07 -0.02 0.06 0.00

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
Shareholder's Funds 13.67 12.76 12.39 12.05 12.15 12.08 11.93 7.48 5.16 Share Capital 10.42 10.42 10.42 10.42 10.42 10.42 10.42 2.97 2.09 Total Reserves 3.25 2.34 1.97 1.63 1.73 1.66 1.51 4.51 3.07 Non-Current Liabilities 0.01 0.32 0.76 0.01 0.01 0.01 0.04 0.78 0.16 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.31 0.75 0.00 0.00 0.00 0.00 0.78 0.17 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 8.77 5.08 2.16 7.14 2.21 3.14 3.38 5.66 3.95 Trade Payables 6.69 2.73 1.75 6.82 1.67 0.65 1.12 5.46 3.64 Other Current Liabilities 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 1.60 0.00 0.00 0.13 0.43 2.37 1.69 0.00 0.31 Short Term Provisions 0.42 2.35 0.41 0.20 0.10 0.11 0.57 0.21 0.01 Total Liabilities 22.45 18.16 15.31 19.20 14.37 15.23 15.35 13.92 9.27 Net Block 0.00 0.00 0.01 0.02 0.05 0.14 0.02 0.02 0.02 Gross Block 0.19 0.19 0.19 0.19 0.19 0.19 0.06 0.04 0.03 Accumulated Depreciation 0.19 0.19 0.19 0.17 0.14 0.05 0.04 0.02 0.01 Non Current Assets 0.14 0.13 0.13 0.14 1.18 1.27 3.53 1.47 0.32 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.14 0.13 0.13 0.13 1.13 1.13 3.51 1.45 0.30 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 22.31 18.03 15.18 19.06 13.19 13.95 11.82 12.45 8.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.32 0.00 0.00 0.00 0.00 0.00 0.08 0.00 0.00 Sundry Debtors 12.27 7.25 5.61 10.35 4.69 5.59 4.33 5.04 3.93 Cash & Bank 0.89 0.28 0.20 0.08 0.30 0.01 0.04 0.00 0.00 Other Current Assets 7.83 0.00 0.00 0.00 8.20 8.35 7.37 7.40 5.02 Short Term Loans & Adv. 7.52 10.50 9.36 8.64 6.55 8.35 7.37 7.40 5.02 Net Current Assets 13.54 12.96 13.02 11.92 10.98 10.82 8.44 6.78 4.99 Total Assets 22.45 18.16 15.31 19.20 14.37 15.22 15.35 13.92 9.26

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
Cash From Operating Activity 0.41 -0.02 -1.13 -1.31 1.64 0.00 -3.89 -1.38 -5.46 PBT 2.33 0.34 0.34 0.14 0.11 0.00 0.24 0.17 0.02 Adjustment -0.50 -0.53 -0.63 -0.55 0.68 0.00 -0.74 -0.56 -0.16 Changes in Working Capital 0.02 0.17 -0.84 -0.86 0.90 0.00 -3.31 -0.94 -5.30 Cash after chg. in Working capital 1.85 -0.02 -1.13 -1.27 1.68 0.00 -3.81 -1.33 -5.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.26 0.00 0.00 -0.04 -0.04 0.00 -0.08 -0.05 -0.02 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 -1.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.49 0.54 0.51 1.08 -1.35 0.00 -0.74 -1.13 -0.16 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 -0.13 -0.02 -0.01 Net Investments -0.01 0.00 0.00 1.00 0.00 2.38 -2.06 -1.15 Others 0.50 0.54 0.51 0.08 -1.35 -2.25 1.34 0.03 Cash from Financing Activity -0.30 -0.43 0.75 0.00 0.00 0.00 4.67 2.82 5.62 Net Cash Inflow / Outflow 0.61 0.08 0.13 -0.23 0.29 0.00 0.04 0.31 0.00 Opening Cash & Equivalents 0.28 0.20 0.08 0.30 0.01 0.00 0.00 -0.31 0.00 Closing Cash & Equivalent 0.89 0.28 0.20 0.08 0.30 0.00 0.04 0.00 0.00

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
Book Value (Rs.) 13.12 12.24 11.89 11.57 11.66 11.59 11.45 25.19 24.70 ROA 4.39% 2.04% 1.96% 0.61% 0.48% 0.95% -0.30% 1.03% 0.13% ROE 6.75% 2.71% 2.77% 0.85% 0.59% 1.21% -0.45% 1.89% 0.24% ROCE 8.29% 3.57% 3.59% 1.26% 1.01% 1.46% 0.94% 2.85% 0.33% Fixed Asset Turnover 75.38 34.21 63.13 34.12 102.61 115.25 472.62 452.84 134.95 Receivable days 243.02 352.82 237.22 413.64 94.07 124.56 72.35 101.51 365.00 Inventory Days 32.84 0.00 0.00 0.00 0.00 0.00 1.19 0.00 0.00 Payable days 119.24 137.31 130.93 277.00 20.93 21.88 50.10 101.19 334.75 Cash Conversion Cycle 156.62 215.51 106.29 136.64 73.14 102.69 23.44 0.32 30.25 Total Debt/Equity 0.12 0.02 0.06 0.01 0.04 0.20 0.14 0.10 0.09 Interest Cover 61.85 0.00 387.19 9.28 5.38 3.50 2.18 7.83 62.00

Top Investors:

shweta ashok singh

firstcall india equity advisors private limited

vijay radhavinod agrawal

shivendra pratap singh

kiran kumar kantibhai sheth

shailendra singh

ajaykumar amar singh

Annual Reports:

News Update:

MRC Agrotech inks MoU with Executive Strategies
6th Dec 2024, 15:18 PM

The MoU is to introduce U.S.-based agricultural technologies and solutions into the Indian market through pilot projects, joint ventures, and other initiatives
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