MVL Ltd - Stock Valuation and Financial Performance

BSE: 532991 | NSE: MVL | Construction - Real Estate | Small Cap

MVL Share Price

0.20 0.00 0.00%
as on 13-Dec'21 18:01

DeciZen - make an informed investing decision on MVL

M-Cap below 100cr DeciZen not available

MVL stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
12 Cr.
52-wk low:
0.2
52-wk high:
0.2

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of MVL Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of MVL:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Dec'08Dec'09Dec'10Dec'11Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 8.8%13.5%10%7.2%4.1%4.9%2.4%-1%-0.8%-4%-
Value Creation
Index
-0.40.0-0.3-0.5-0.7-0.7-0.8-1.1-1.1-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1201781941666670.339.1134.90.10
Sales YoY Gr.-48.1%8.7%-14.4%-60.2%6.6%-44.4%-66.7%-62.6%-98.2%-
Adj EPS 0.20.40.40.20.10.10-0.1-0.1-0.3-0
YoY Gr.-123.5%-7.9%-31.4%-45.8%7.7%-85.7%-450%NANA-
BVPS (₹) 1.72.12.62.52.22.82.82.82.72.72.7
Adj Net
Profit
920.41914.47.88.21-4.2-3.3-16.4-1
Cash Flow from Ops. -16.5-52.9-24.3-32.417.5-48.1-16.2-2.8-10.20-
Debt/CF from Ops. -2.6-1.6-4.9-5.28.4-4.8-15.9-91.9-25.246528.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -55.1%-73.3%-86.8%-98.2%
Adj EPS -205.3%-215.7%-338.1%NA
BVPS5.7%4.7%-1.4%-0.4%
Share Price -15.1% -1% 1.7% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'08Dec'09Dec'10Dec'11Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
10.719.614.7106.250.6-2.5-2-10-0.4
Op. Profit
Mgn %
11.816.317.9184.919.630.7-54-133.5-24558.3NAN
Net Profit
Mgn %
7.511.59.88.711.811.72.6-32.2-67.8-17463.9-INF
Debt to
Equity
0.50.80.91.11.11.41.51.61.61.4-
Working Cap
Days
6825708071,2442,1472,0394,22514,06639,88720,14,1180
Cash Conv.
Cycle
3973273095151,5531,6472,94210,70423,1937,63,5760

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - MVL Ltd.

Standalone Consolidated
TTM EPS (₹) -0 -0
TTM Sales (₹ Cr.) 0 0
BVPS (₹.) 2.7 2.7
Reserves (₹ Cr.) 101 101
P/BV 0.07 0.07
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.19 / 0.20
All Time Low / High (₹) 0.17 / 56.50
Market Cap (₹ Cr.) 12
Equity (₹ Cr.) 60.1
Face Value (₹) 1
Industry PE 84.1

Management X-Ray of MVL:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *30.6230.6230.6230.6230.6230.6230.6230.6230.6230.62
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'08Dec'09Dec'10Dec'11Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales120.26178.06193.58165.7882.4470.2739.0913.014.860.09
Operating Expenses 106.12149.04158.87135.9278.5056.5027.7420.1511.3523.21
Manufacturing Costs0.020.030.030.040.040.340.200.220.140.14
Material Costs94.48141.85150.56127.5766.5332.2610.907.823.3119.82
Employee Cost 1.862.182.462.494.764.225.154.232.962.04
Other Costs 9.754.995.815.827.1719.6811.497.884.951.21
Operating Profit 14.1429.0234.7229.863.9413.7711.35-7.14-6.49-23.12
Operating Profit Margin (%) 11.8%16.3%17.9%18.0%4.8%19.6%29.0%-54.9%-133.0%-24,685.0%
Other Income 0.130.040.120.412.951.742.603.525.130.12
Interest 1.663.326.068.705.3614.4612.560.050.100.02
Depreciation 0.220.270.330.350.500.510.690.680.480.55
Exceptional Items 00000000022.02
Profit Before Tax 12.3925.4728.4421.221.030.530.70-4.36-1.94-1.56
Tax 3.365.049.506.81-8.66-7.690.15-0.110-0.53
Profit After Tax 9.0320.4318.9414.419.698.210.55-4.25-1.94-1.02
PAT Margin (%) 7.5%11.5%9.8%8.7%11.8%11.7%1.4%-32.7%-39.8%-1,094.3%
Adjusted EPS (₹)0.20.40.40.20.20.10.0-0.10.00.0
Dividend Payout Ratio (%)29%13%14%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'08Dec'09Dec'10Dec'11Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 86.99110.29136.63151.71161.40169.62170.05165.80163.68162.68
Share Capital 52.7653.4253.4260.1260.1260.1260.1260.1260.1260.12
Reserves 34.2356.8783.2191.59101.28109.49109.92105.67103.56102.56
Minority Interest0000000000
Debt43.6485.32118.89138.49182.94231.17256.81256.38256.28228.10
Long Term Debt43.6485.32118.89138.49124.77155.9246.850024.83
Short Term Debt000058.1775.25209.96256.38256.28203.27
Trade Payables39.21102.70212.03187.746.364.7313.368.726.380.78
Others Liabilities 56.4150.4867.94160.1838.0541.6454.56111.42115.28108.95
Total Liabilities 226.25348.80535.49638.12388.76447.16494.77542.31541.62500.51

Fixed Assets

Gross Block7.798.738.939.449.4012.0311.3011.015.045.92
Accumulated Depreciation0.370.640.961.311.592.042.653.263.263.61
Net Fixed Assets7.438.097.978.147.819.998.647.751.782.32
CWIP 000000.240.510.851.130
Investments 0.260.113.6912.0511.962.081.811.080.950.69
Inventories131.9291.02125.26134.5693.0796.3699.33141.61195.71196.11
Trade Receivables60.48208.35294.19449.97239.76221.66245.94281.4800
Cash Equivalents 0.892.566.125.4411.636.996.717.141.110.72
Others Assets25.2838.6798.2627.9624.54109.85131.84102.40340.95300.67
Total Assets 226.25348.80535.49638.12388.76447.16494.77542.31541.62500.51

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'08Dec'09Dec'10Dec'11Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity -16.54-52.85-24.28-32.3821.81-48.06-16.19-2.79-10.180
PBT 17.6925.4728.4421.221.030.530.55-4.57-2.03-1.02
Adjustment 1.753.556.298.693.2116.9111.45-2.41-5.22-5.19
Changes in Working Capital -35.31-79.23-56.37-5917.78-51.92-28.263.93-2.936.22
Tax Paid -0.0400-3.28-8.94-17.820000
Cash Flow From Investing Activity -5.16-0.75-3.69-14.522.808.652.273.6910.160.23
Capex -5.12-0.79-0.23-8.90-0.25-2.97-0.38-0.307.17-0.06
Net Investments -0.160-3.5800.109.880.270.730.050.25
Others 0.130.040.11-5.622.951.742.393.262.940.03
Cash Flow From Financing Activity 21.2355.2627.5046.22-19.0833.7713.08-0.480.28-0.62
Net Proceeds from Shares 016.9000000000
Net Proceeds from Borrowing 00048.22-13.720-109.08-46.85-0.10-6.16
Interest Paid -1.66-3.32-6.06-8.64-5.31-14.42-12.51-0.03-0.09-0.02
Dividend Paid 0000000000
Others 22.8941.6833.566.63-0.0648.19134.6746.400.465.56
Net Cash Flow -0.461.67-0.47-0.685.52-5.65-0.850.420.26-0.39
PARTICULARSDec'08Dec'09Dec'10Dec'11Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)10.7520.7115.349.996.194.960.32-2.53-1.18-0.63
ROCE (%)12.0917.0814.9410.421.934.023.2-1.01-0.44-0.38
Asset Turnover Ratio0.520.620.440.280.160.170.080.030.010
PAT to CFO Conversion(x)-1.83-2.59-1.28-2.252.25-5.85-29.44N/AN/AN/A
Working Capital Days
Receivable Days1612764748191,5271,1982,1837,39900
Inventory Days4622292042865044929143,38000
Payable Days2361833815725326330351583366

MVL Ltd Stock News

MVL Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of MVL on 13-Dec-2021 18:01 is ₹0.20.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 13-Dec-2021 18:01 the market cap of MVL stood at ₹12.02.
The latest P/E ratio of MVL as of 13-Dec-2021 18:01 is 0.00.
The latest P/B ratio of MVL as of 13-Dec-2021 18:01 is 0.07.
The 52-week high of MVL is ₹0.20 and the 52-week low is ₹0.19.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of MVL is ₹0.00 ( Cr.) .

About MVL Ltd

MVL Limited was incorporated as a Public Limited Company on December 3, 1986, as Media Video Limited. MVL Limited is a leading Real Estate Development company in northern India, with an impressive portfolio of projects spanning from residential complexes, townships to IT Parks, Malls etc. The past five years of MVL's existence have been in synergy with its vision of becoming a brand synonymous with quality, care and trust. Today the company is executing projects worth $1 billion and aspires to undertake projects worth USD 2 billion by the year 2014. Each of these projects under the banner of MVL seek to bring about a positive change in the lives of millions and create a world that goes beyond the concrete and mortar into the realm of peaceful coexistence for all.

The company came into existence as the de-merged realty arm of Media Video Limited- a public limited company, listed with BSE and NSE and engaged in the manufacturing and marketing of consumer electronics. Media Video conceived the brand MVL to create global standards of Real Estate and Infrastructure development. For more than two decades Media Video Limited has been a name synonym with sheer delight and quality entertainment for all. Ever since its inception in 1986, the company offerd audio/video products, display devices, home entertainment electronics and rechargeable devices like DVDs, VCDs, home theatre systems, mini compo systems, colour televisions, TV video games, etc

Different divisions of the company:

At MVL, efforts are made to identify the needs and aspiration of the people and to offer them solutions that can fulfill their dreams. Each project is being planned keeping the end user in mind. Whether it is and integrated residential township a, a future perfect location, a specialty commercial development for the finance industry or a fully equipped IT Park, every MVL project is complete with wide arrays of features that translate into enormous value for the respective customer segments:

  • Residential - Built on the foundation of strong commitment to quality and maintaining international standards, MVL Residential projects are designed to turn basic living into luxurious and contemporary lifestyle and to be a nurturing refuge for its customers.
  • IT Park - In keeping with the demand of booming Indian economy especially in the field of IT and ITES, MVL IT Parks with their meticulously planned infrastructure, state-of-the-art facilities and international quality work spaces provide an ultra-futuristic office complex to suit modern companies engaged in the business of IT and ITES.
  • Townships - MVL townships seek to go beyond building edifices, into the realm of designing holistic environmental solutions. These will be self-sufficient high quality townships aimed at revolutionizing lifestyles in totality and offering pollution-free, hassle-free healthy environment for you and your loved ones.

Projects undertaken by the company are :

  • MVL Coral - at Bhiwadi, Rajasthan
  • MVL Flora, part of MVL City
  • MVL Indihomes, at Bhiwadi
  • MVL River Mall, MVL Rivercity, Yamunanagar
  • MVL India Business Centre - MVL’s second IT Park is located in Gurgaon

Milestones of the company

  • 1978: A company then known as ‘Super Sound Electronics’ commenced its activities with the manufacture of audio cassettes.
  • 1986: The company was incorporated as a Public Limited Company on 3rd Dec 1986, as Media Video Limited.
  • 1987: It started the manufacturing of pre-recorded & blank Video Cassettes in 1987. It has to its credit, the distinction of being the largest producer of pre-recorded and blank video cassettes, with the largest manufacturing unit in India. The company acquired copyrights of over 800 Indian / foreign films from 1986-1991.
  • 1988: Media set up production unit set up in Delhi, D-9/5, Okhla Industrial Area Phase II for production of TV Video Games. Due to the sudden spurt of sales, it had to source the production of the TV Video Games through the OEMs. It now felt the need to enlarge its production facilities and manufacture its games in house.
  • 1990: Media acquired a huge chunk of land from RIICO, Bhiwadi, Rajasthan for setting up of a manufacturing facility.
  • 1994: Media initiated the construction of the state of the art production unit at Bhiwadi for manufacturing of: Plastic moulded components, TV Video Games, Rechargeable Devices/ Flashlights, Chip Bonding section, Tool Room (Injection moulding section)
  • 1996: Commercial production started off in full steam at Bhiwadi.
  • 2001: In October 2001, after carrying out an extensive survey of the Indian market needs and consumer preferences, the company diversified into manufacturing & marketing of audio/video products including, DVD players, VCD players, home theatre systems, mini compo systems and high-end versions of such products.
  • 2005: Media introduced an impressive range of colour televisions to its existing range of audio/video products.
  • 2006: Media Video Limited diversified into the real estate industry & launched the brand - MVL.
  • 2007: The real estate division of Media Video Limited is de-merged into a separate company. MVL Limited is born.

Recent developments

MVL’s board of directors of the Company at its meeting held on April 27, 2009, for issue of Non Convertible Debentures (NCD) to Institutional Investors / Mutual Funds / bodies corporate on private placement basis, has decided that the company can raise the funds to the tune of Rs 400 crore by preferential allotment to Institutional Investors / Mutual Funds / bodies corporate to finance its expansion plan.

Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.