Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Murudeshwar Ceramics Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

N/A

BSE: 515037 | NSE: MURUDCERA

Watchlist

NSE BSE

50.75

05-Jul-2024

Open
High
Low
Previous Close

49.95
51.10
49.95
50.02

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

45085
22.83
70.50
39.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

283.90
36.58
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

381.22
1.07%
0.77

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.04
12.55
14.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.29
7.75
3.06

PAT CAGR (%)

10 Years
5 Years
3 Years

11.55
24.00
33.63

P:E (Median)

8 Years
5 Years
3 Years

50.31
50.31
50.31

P:BV (Average)

8 Years
5 Years
3 Years

0.77
0.77
0.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.16
11.16
11.16

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 42.85 45.71 -6.26% 43.47 37.90 14.70% 51.66 57.15 -9.61% 51.04 43.85 16.40%
Expenses 35.46 38.56 -8.04% 35.28 30.38 16.13% 43.66 47.63 -8.34% 43.62 36.68 18.92%
EBITDA 7.39 7.15 3.36% 8.19 7.51 9.05% 8.00 9.52 -15.97% 7.42 7.17 3.49%
EBIDTM 17.24% 15.64% 18.85% 19.82% 15.49% 16.66% 14.54% 16.36%
Other Income 1.77 0.08 2,112.50% 0.19 0.07 171.43% 4.27 0.76 461.84% 0.03 0.09 -66.67%
Interest 3.08 2.53 21.74% 3.08 2.96 4.05% 3.21 4.07 -21.13% 2.34 2.89 -19.03%
Depreciation 3.37 2.77 21.66% 3.37 2.76 22.10% 3.72 3.38 10.06% 2.75 2.61 5.36%
PBT 2.71 1.93 40.41% 1.94 1.85 4.86% 5.35 2.84 88.38% 2.36 1.77 33.33%
Tax 0.02 0.73 -97.26% 0.02 0.73 -97.26% 4.17 0.14 2,878.57% 0.73 0.30 143.33%
PAT 2.70 1.20 125.00% 1.92 1.12 71.43% 1.18 2.70 -56.30% 1.63 1.47 10.88%
PATM 6.29% 2.62% 4.41% 2.96% 2.27% 4.73% 3.20% 3.35%
EPS 0.45 0.20 125.00% 0.32 0.19 68.42% 0.19 0.45 -57.78% 0.27 0.24 12.50%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 42.85 45.71 -6.26% 43.47 37.90 14.70% 51.66 57.15 -9.61% 51.04 43.85 16.40%
Expenses 35.46 38.56 -8.04% 35.28 30.38 16.13% 43.66 47.63 -8.34% 43.62 36.68 18.92%
EBITDA 7.39 7.15 3.36% 8.19 7.51 9.05% 8.00 9.52 -15.97% 7.42 7.17 3.49%
EBIDTM 17.24% 15.64% 18.84% 19.82% 15.49% 16.66% 14.54% 16.36%
Other Income 1.77 0.08 2,112.50% 0.19 0.07 171.43% 4.27 0.76 461.84% 0.03 0.09 -66.67%
Interest 3.08 2.53 21.74% 3.08 2.96 4.05% 3.21 4.07 -21.13% 2.34 2.89 -19.03%
Depreciation 3.37 2.77 21.66% 3.37 2.76 22.10% 3.72 3.38 10.06% 2.75 2.61 5.36%
PBT 2.71 1.93 40.41% 1.94 1.85 4.86% 5.35 2.84 88.38% 2.36 1.77 33.33%
Tax 0.02 0.73 -97.26% 0.02 0.73 -97.26% 4.17 0.14 2,878.57% 0.73 0.30 143.33%
PAT 2.69 1.20 124.17% 1.92 1.12 71.43% 1.18 2.70 -56.30% 1.63 1.47 10.88%
PATM 6.29% 2.62% 4.41% 2.96% 2.27% 4.73% 3.20% 3.35%
EPS 0.48 0.22 118.18% 0.33 0.20 65.00% 0.19 0.45 -57.78% 0.29 0.26 11.54%

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 Mar 15
Net Sales 189.02 186.31 172.41 122.92 80.49 103.17 125.78 119.39 105.25 115.02 138.07 Net Sales Growth 2.39% 8.06% 40.26% 52.71% -21.98% -17.98% 5.35% 13.43% -8.49% -16.69% Cost Of Goods Sold 45.37 40.00 40.40 31.25 29.49 46.05 47.01 28.84 23.68 26.95 47.01 Gross Profit 143.65 146.32 132.01 91.67 51.00 57.13 78.77 90.55 81.56 88.07 91.06 GP Margin 76.00% 78.54% 76.57% 74.58% 63.36% 55.37% 62.63% 75.84% 77.49% 76.57% 65.95% Total Expenditure 158.02 156.22 141.58 97.04 71.52 82.45 97.05 87.78 78.94 87.75 107.09 Power & Fuel Cost - 49.67 47.27 27.20 13.86 10.60 15.91 21.26 17.17 19.52 19.80 % Of Sales - 26.66% 27.42% 22.13% 17.22% 10.27% 12.65% 17.81% 16.31% 16.97% 14.34% Employee Cost - 27.44 25.15 15.44 12.18 12.36 13.41 16.43 13.79 15.23 13.02 % Of Sales - 14.73% 14.59% 12.56% 15.13% 11.98% 10.66% 13.76% 13.10% 13.24% 9.43% Manufacturing Exp. - 17.99 10.40 7.59 4.88 3.37 9.40 9.51 10.82 11.86 11.53 % Of Sales - 9.66% 6.03% 6.17% 6.06% 3.27% 7.47% 7.97% 10.28% 10.31% 8.35% General & Admin Exp. - 10.22 8.50 7.97 6.48 6.03 7.16 7.92 7.56 7.58 7.14 % Of Sales - 5.49% 4.93% 6.48% 8.05% 5.84% 5.69% 6.63% 7.18% 6.59% 5.17% Selling & Distn. Exp. - 10.32 9.56 7.16 4.31 3.81 3.96 3.38 4.97 6.17 7.65 % Of Sales - 5.54% 5.54% 5.82% 5.35% 3.69% 3.15% 2.83% 4.72% 5.36% 5.54% Miscellaneous Exp. - 0.60 0.29 0.43 0.32 0.23 0.19 0.45 0.95 0.44 7.65 % Of Sales - 0.32% 0.17% 0.35% 0.40% 0.22% 0.15% 0.38% 0.90% 0.38% 0.68% EBITDA 31.00 30.09 30.83 25.88 8.97 20.72 28.73 31.61 26.31 27.27 30.98 EBITDA Margin 16.40% 16.15% 17.88% 21.05% 11.14% 20.08% 22.84% 26.48% 25.00% 23.71% 22.44% Other Income 6.26 4.44 1.00 1.42 1.26 8.51 1.66 1.23 0.94 1.34 1.51 Interest 11.71 11.04 13.36 13.30 15.93 16.00 16.18 18.71 16.85 19.78 21.22 Depreciation 13.21 12.00 11.10 10.28 10.25 9.93 8.96 9.03 7.93 7.14 9.26 PBT 12.36 11.49 7.37 3.72 -15.95 3.31 5.25 5.10 2.47 1.69 2.02 Tax 4.94 6.36 0.77 1.57 -4.07 1.56 0.46 0.18 1.15 0.12 0.30 Tax Rate 39.97% 55.35% 10.45% 42.20% 25.52% 47.13% 8.76% 3.53% 46.56% 7.10% 14.85% PAT 7.43 5.13 6.60 2.15 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 PAT before Minority Interest 7.43 5.13 6.60 2.15 -11.87 1.75 4.79 4.92 1.32 1.57 1.72 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 3.93% 2.75% 3.83% 1.75% -14.75% 1.70% 3.81% 4.12% 1.25% 1.36% 1.25% PAT Growth 14.48% -22.27% 206.98% - - -63.47% -2.64% 272.73% -15.92% -8.72% EPS 1.23 0.85 1.09 0.36 -1.96 0.29 0.79 0.81 0.22 0.26 0.28

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 189.02 186.31 172.41 122.92 Net Sales Growth 2.39% 8.06% 40.26% Cost Of Goods Sold 45.37 40.00 40.40 31.25 Gross Profit 143.65 146.32 132.01 91.67 GP Margin 76.00% 78.54% 76.57% 74.58% Total Expenditure 158.02 156.22 141.58 97.04 Power & Fuel Cost - 49.67 47.27 27.20 % Of Sales - 26.66% 27.42% 22.13% Employee Cost - 27.44 25.15 15.44 % Of Sales - 14.73% 14.59% 12.56% Manufacturing Exp. - 17.99 10.40 7.59 % Of Sales - 9.66% 6.03% 6.17% General & Admin Exp. - 10.22 8.50 7.97 % Of Sales - 5.49% 4.93% 6.48% Selling & Distn. Exp. - 10.32 9.56 7.16 % Of Sales - 5.54% 5.54% 5.82% Miscellaneous Exp. - 0.60 0.29 0.43 % Of Sales - 0.32% 0.17% 0.35% EBITDA 31.00 30.09 30.83 25.88 EBITDA Margin 16.40% 16.15% 17.88% 21.05% Other Income 6.26 4.44 1.00 1.42 Interest 11.71 11.04 13.36 13.30 Depreciation 13.21 12.00 11.10 10.28 PBT 12.36 11.49 7.37 3.72 Tax 4.94 6.36 0.77 1.57 Tax Rate 39.97% 55.35% 10.45% 42.20% PAT 7.42 5.13 6.60 2.15 PAT before Minority Interest 7.42 5.13 6.60 2.15 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 3.93% 2.75% 3.83% 1.75% PAT Growth 14.33% -22.27% 206.98% EPS 1.23 0.85 1.09 0.36

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 Mar 15
Shareholder's Funds 364.71 353.36 339.38 333.14 334.30 333.07 322.31 327.68 314.91 309.57 Share Capital 60.55 57.70 54.95 52.34 47.58 47.58 45.21 42.96 40.82 40.82 Total Reserves 304.17 291.65 283.20 278.38 286.71 285.49 275.14 280.90 274.09 268.74 Non-Current Liabilities 64.37 71.77 33.10 31.64 29.92 39.96 49.73 40.04 41.81 38.17 Secured Loans 38.76 51.34 12.72 11.51 5.58 16.23 25.84 20.08 20.76 26.50 Unsecured Loans 3.14 3.14 3.20 3.20 2.27 6.79 6.39 6.86 5.52 5.08 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.18 0.09 0.00 0.00 Current Liabilities 118.61 115.18 102.84 107.23 108.30 100.48 103.42 109.65 109.89 108.55 Trade Payables 24.95 27.55 18.92 18.79 23.53 14.85 19.58 21.36 23.61 23.05 Other Current Liabilities 25.63 22.13 18.03 19.32 14.25 14.59 82.07 88.10 9.56 8.31 Short Term Borrowings 65.29 63.62 65.11 68.47 69.50 69.60 0.00 0.00 76.55 77.08 Short Term Provisions 2.73 1.89 0.78 0.65 1.02 1.45 1.77 0.19 0.18 0.11 Total Liabilities 547.69 540.31 475.32 472.01 472.52 473.51 475.46 477.37 466.61 456.29 Net Block 360.14 295.43 296.39 295.64 306.02 298.31 301.69 308.70 277.54 277.65 Gross Block 437.88 361.59 351.28 340.45 341.50 323.86 318.53 316.63 560.25 553.22 Accumulated Depreciation 77.74 66.16 54.89 44.81 35.48 25.56 16.85 7.93 282.71 275.57 Non Current Assets 383.67 386.83 315.75 316.67 314.61 305.54 313.01 321.03 305.82 283.11 Capital Work in Progress 10.45 78.33 6.07 7.69 2.05 0.68 4.53 1.69 19.13 0.40 Non Current Investment 9.24 9.24 9.24 5.54 3.90 3.90 3.90 3.90 3.90 3.77 Long Term Loans & Adv. 2.65 2.62 2.55 7.50 2.34 2.30 2.57 6.74 5.24 1.29 Other Non Current Assets 0.04 0.04 0.31 0.31 0.31 0.36 0.32 0.00 0.00 0.00 Current Assets 164.02 153.48 159.57 155.34 157.90 167.97 162.45 156.33 160.79 173.18 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 115.81 118.00 112.14 104.50 99.72 101.02 111.80 103.60 103.29 102.11 Sundry Debtors 16.43 16.46 22.09 31.65 41.07 45.98 32.56 30.75 33.43 49.53 Cash & Bank 14.39 1.74 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39 Other Current Assets 17.38 1.51 1.51 1.28 13.84 17.95 13.72 15.98 16.92 16.14 Short Term Loans & Adv. 16.04 15.77 17.79 14.52 12.41 16.53 12.44 14.23 12.53 12.42 Net Current Assets 45.41 38.30 56.73 48.11 49.60 67.49 59.03 46.68 50.90 64.63 Total Assets 547.69 540.31 475.32 472.01 472.51 473.51 475.46 477.36 466.61 456.29

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 365.50 354.04 339.80 Share Capital 60.55 57.70 54.95 Total Reserves 304.95 292.32 283.62 Non-Current Liabilities 64.37 71.77 33.10 Secured Loans 38.76 51.34 12.72 Unsecured Loans 3.14 3.14 3.20 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 118.61 115.18 102.84 Trade Payables 24.95 27.55 18.92 Other Current Liabilities 25.63 22.13 18.03 Short Term Borrowings 65.29 63.62 65.11 Short Term Provisions 2.73 1.89 0.78 Total Liabilities 548.48 540.99 475.74 Net Block 360.14 295.43 296.39 Gross Block 437.88 361.59 351.28 Accumulated Depreciation 77.74 66.16 54.89 Non Current Assets 384.46 387.51 316.17 Capital Work in Progress 10.45 78.33 6.07 Non Current Investment 10.02 9.91 9.66 Long Term Loans & Adv. 2.65 2.62 2.55 Other Non Current Assets 0.04 0.04 0.31 Current Assets 164.02 153.48 159.57 Current Investments 0.00 0.00 0.00 Inventories 115.81 118.00 112.14 Sundry Debtors 16.43 16.46 22.09 Cash & Bank 14.39 1.74 6.05 Other Current Assets 17.38 1.51 1.51 Short Term Loans & Adv. 16.04 15.77 17.79 Net Current Assets 45.41 38.30 56.73 Total Assets 548.48 540.99 475.74

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 Mar 15
Cash From Operating Activity 30.85 42.40 23.63 0.49 47.46 14.61 4.93 22.77 45.80 35.55 PBT 11.49 7.37 3.72 -11.87 1.75 4.79 5.10 2.47 1.69 2.02 Adjustment 11.07 19.73 18.91 19.65 22.21 21.09 20.16 17.72 19.45 24.15 Changes in Working Capital 9.85 16.55 1.98 -6.89 23.10 -11.68 -21.26 1.77 25.70 10.23 Cash after chg. in Working capital 32.40 43.65 24.61 0.88 47.05 14.21 4.00 21.96 46.84 36.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.56 -1.25 -0.98 -0.39 0.41 0.40 0.92 0.80 -1.04 -0.86 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 -4.93 -81.40 -12.50 -5.80 -18.00 -0.96 -3.68 -20.13 -24.68 -4.16 Net Fixed Assets -8.41 -82.57 -9.21 -4.59 -19.01 -1.48 -4.74 261.06 -25.76 -3.63 Net Investments 0.00 0.00 -3.70 -1.64 0.00 0.00 0.00 0.00 -0.13 -0.11 Others 3.48 1.17 0.41 0.43 1.01 0.52 1.06 -281.19 1.21 -0.42 Cash from Financing Activity -13.27 34.69 -8.49 5.44 -29.22 -14.99 -2.87 -3.79 -19.37 -31.97 Net Cash Inflow / Outflow 12.65 -4.31 2.64 0.13 0.24 -1.34 -1.62 -1.16 1.75 -0.58 Opening Cash & Equivalents 1.74 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39 5.98 Closing Cash & Equivalent 14.39 1.74 6.05 3.40 3.27 3.03 4.37 5.99 7.15 5.39

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 30.96 42.66 23.14 PBT 11.49 7.37 3.72 Adjustment 11.18 19.99 18.42 Changes in Working Capital 9.85 16.55 1.98 Cash after chg. in Working capital 32.51 43.91 24.12 Interest Paid 0.00 0.00 0.00 Tax Paid -1.56 -1.25 -0.98 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -5.04 -81.66 -12.92 Net Fixed Assets -8.41 -82.57 Net Investments 0.00 0.00 Others 3.37 0.91 Cash from Financing Activity -13.27 34.69 -7.58 Net Cash Inflow / Outflow 12.65 -4.31 2.64 Opening Cash & Equivalents 1.74 6.05 3.40 Closing Cash & Equivalent 14.39 1.74 6.05

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 Mar 15
Book Value (Rs.) 60.24 60.55 61.54 63.20 70.27 70.01 70.87 75.40 77.11 75.81 ROA 0.94% 1.30% 0.45% -2.51% 0.37% 1.01% 1.03% 0.28% 0.34% 0.37% ROE 1.44% 1.92% 0.64% -3.57% 0.52% 1.47% 1.53% 0.41% 0.50% 0.56% ROCE 4.78% 4.65% 4.07% -0.01% 4.61% 5.03% 5.58% 4.57% 5.14% 5.46% Fixed Asset Turnover 0.47 0.48 0.36 0.24 0.31 0.39 0.38 0.25 0.22 0.27 Receivable days 32.22 40.81 79.78 164.87 153.97 113.95 95.66 105.95 123.85 107.75 Inventory Days 229.03 243.61 321.65 463.04 355.09 308.79 325.48 341.53 306.61 273.90 Payable days 220.46 186.66 182.55 225.16 77.16 50.74 60.09 73.43 57.05 41.61 Cash Conversion Cycle 40.80 97.75 218.88 402.75 431.89 371.99 361.05 374.05 373.40 340.04 Total Debt/Equity 0.29 0.34 0.24 0.25 0.23 0.28 0.32 0.31 0.33 0.35 Interest Cover 2.04 1.55 1.28 0.00 1.21 1.32 1.27 1.15 1.09 1.09

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 60.37 60.67 61.62 ROA 0.94% 1.30% 0.45% ROE 1.43% 1.92% 0.63% ROCE 4.77% 4.64% 4.04% Fixed Asset Turnover 0.47 0.48 0.35 Receivable days 32.22 40.81 65.59 Inventory Days 229.03 243.61 332.99 Payable days 220.46 186.66 191.25 Cash Conversion Cycle 40.80 97.75 207.33 Total Debt/Equity 0.29 0.34 0.24 Interest Cover 2.04 1.55 1.28

Top Investors:

Annual Reports:

News Update:

No Latest News!

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