Marri Retail Ltd Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 0 | NSE: | Retailing |

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Marri Retail

Based on:

DeciZen not available for IPO

10 Year X-Ray of Marri Retail:

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

Mar'23Mar'24Mar'25TTM
ROCE % 33.2%33.5%25.5%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,9012,2172,4560
Sales YoY Gr.-16.6%10.8%-
Adj EPS 103.2125.91080
YoY Gr.-22%-14.2%-
BVPS (₹) 82.5124.71610
Adj Net
Profit
93.911598.3NAN
Cash Flow from Ops. -27.215365.5-
Debt/CF from Ops. -112.25.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA10.8%
Adj EPS NANANA-14.2%
BVPSNANANA29.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'23Mar'24Mar'25TTM
Return on
Equity %
41.740.525.20
Op. Profit
Mgn %
10.110.89.9NAN
Net Profit
Mgn %
4.95.24NAN
Debt to
Equity
1.310.9-
Working Cap
Days
0821030
Cash Conv.
Cycle
045580

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Marri Retail Ltd.

Standalone Consolidated
TTM EPS (₹) - -
TTM Sales (₹ Cr.) - -
BVPS (₹.) - -
Reserves (₹ Cr.) - -
P/BV - -
PE - -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) -
Equity (₹ Cr.) -
Face Value (₹) -
Industry PE -

Management X-Ray of Marri Retail:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Marri Retail - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Marri Retail

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'23Mar'24Mar'25
Sales1,900.852,217.112,456.28
Operating Expenses 1,709.161,978.582,213.34
Manufacturing Costs35.4553.6585.40
Material Costs1,459.791,673.901,818.20
Employee Cost 116.69153.28175.37
Other Costs 97.2397.75134.37
Operating Profit 191.69238.53242.93
Operating Profit Margin (%) 10.1%10.8%9.9%
Other Income 16.795.578.60
Interest 36.5246.8556.47
Depreciation 34.6743.4761.43
Exceptional Items 000
Profit Before Tax 137.29153.78133.63
Tax 36.7139.2634.37
Profit After Tax 100.58114.5299.26
PAT Margin (%) 5.3%5.2%4.0%
Adjusted EPS (₹)36.842.036.4
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 225.31340.54439.52
Share Capital 9.109.109.10
Reserves 216.21331.44430.42
Minority Interest000
Debt272.58293.65331.27
Long Term Debt147.87122.48145.96
Short Term Debt124.71171.17185.30
Trade Payables180.88140.55337.42
Others Liabilities 254.54300.26522.29
Total Liabilities 933.311,0751,630.50

Fixed Assets

Gross Block398.07456.56829.71
Accumulated Depreciation32.9042.0799.97
Net Fixed Assets 365.17414.50729.74
CWIP 14.980.572.09
Investments 000
Inventories398.87449.94749.66
Trade Receivables17.7030.2622.50
Cash Equivalents 15.5599.3720.44
Others Assets 121.0480.36106.08
Total Assets 933.311,0751,630.50

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'23Mar'24Mar'25
Cash Flow From Operating Activity -27.15152.8565.49
PBT 137.29153.78133.63
Adjustment 51.1477.75102.20
Changes in Working Capital -182.44-38.34-132.15
Tax Paid -33.15-40.34-38.19
Cash Flow From Investing Activity -72.29-48.83-127.23
Capex -73.02-52.83-126.52
Net Investments -5.24-0.35-6.30
Others 5.974.345.58
Cash Flow From Financing Activity 98.02-20.21-17.19
Net Proceeds from Shares 000
Net Proceeds from Borrowing 66.36-12.3532.87
Interest Paid -33.67-40.90-49.03
Dividend Paid 000
Others 65.3333.04-1.03
Net Cash Flow -1.4283.81-78.93

Finance Ratio

PARTICULARSMar'23Mar'24Mar'25
Ratios
ROE (%)44.6440.4825.45
ROCE (%)33.233.5425.49
Asset Turnover Ratio2.042.211.82
PAT to CFO Conversion(x)-0.271.330.66
Working Capital Days
Receivable Days344
Inventory Days777089
Payable Days453548

Marri Retail Ltd Stock News

Marri Retail Ltd FAQs

The current trading price of Marri Retail on 01-Jan-1970 05:30 is ₹0.00.
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 31-Dec-1969 the market cap of Marri Retail stood at ₹0.00.
The latest P/E ratio of Marri Retail as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Marri Retail as of 31-Dec-1969 is 0.00.
The 52-week high of Marri Retail is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marri Retail is ₹0.00 ( Cr.) .

About Marri Retail Ltd

No data to display
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

© 2026 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×