Marvel Vinyls Ltd - Stock Valuation and Financial Performance

BSE: 531394 | NSE: | Plastic Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Marvel Vinyls

M-Cap below 100cr DeciZen not available

Marvel Vinyls stock performance -

mw4me loader
P/E Ratio (SA):
2.43
Market Cap:
16.6 Cr.
52-wk low:
0
52-wk high:
0

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?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Marvel Vinyls:

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'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 9.9%9.6%6.6%8.7%10.4%8.3%6.3%6.2%7.4%8.4%-
Value Creation
Index
-0.3-0.3-0.5-0.4-0.3-0.4-0.6-0.6-0.5-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 168185211202239249242251240291325
Sales YoY Gr.-10.3%14%-4.5%18.7%4.1%-3%3.8%-4.4%21%-
Adj EPS 4.35.31.63.64.76.23.65.39.113.816.1
YoY Gr.-21%-70.1%128.7%31.2%30.8%-41.4%47.7%71.3%50.7%-
BVPS (₹) 29.933.737.334.740.45559.764.277.891.710
Adj Net
Profit
2.32.80.91.92.52.61.52.33.95.97
Cash Flow from Ops. -8-1.2-3.88.61.71.20.57.418.812.2-
Debt/CF from Ops. -6-43.3-16.65.427.244.3127.99.23.55.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.3%3.9%6.3%21%
Adj EPS 13.7%23.9%56.2%50.7%
BVPS13.2%17.8%15.4%17.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
13.214.23.98.811.210.55.77.911.915.231.6
Op. Profit
Mgn %
5.96.25.26.15.854.8443.72.7
Net Profit
Mgn %
1.41.50.411.11.10.60.91.622.1
Debt to
Equity
2.82.83.12.42.12.22.42.421.7-
Working Cap
Days
12414914915613815417117018617072
Cash Conv.
Cycle
65697167446281931039010

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 %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Marvel Vinyls Ltd.

Standalone Consolidated
TTM EPS (₹) 16.1 -
TTM Sales (₹ Cr.) 325 -
BVPS (₹.) 10 -
Reserves (₹ Cr.) - -
P/BV 3.90 -
PE 2.43 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 23.00 / 43.00
Market Cap (₹ Cr.) 16.6
Equity (₹ Cr.) 4.3
Face Value (₹) 10
Industry PE 35.1

Management X-Ray of Marvel Vinyls:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Marvel Vinyls

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales168.05185.29211.22201.72239.47249.37241.86251.05240.05290.50
Operating Expenses 158.28174.59200.16189.39225.69236.87230.28240.91230.54280.08
Manufacturing Costs18.2119.0323.1025.1728.5335.5331.1132.7329.6330.59
Material Costs123.90135.60155.07141.41168.15171.12168.35177.16175.58220.38
Employee Cost 9.4011.1412.4614.3817.4519.8720.9120.9215.4417.74
Other Costs 6.778.829.538.4411.5710.359.9010.119.9011.38
Operating Profit 9.7710.7011.0612.3313.7812.5011.5810.139.5010.43
Operating Profit Margin (%) 5.8%5.8%5.2%6.1%5.8%5.0%4.8%4.0%4.0%3.6%
Other Income 1.550.382.671.502.241.801.662.947.856.99
Interest 5.135.586.246.746.585.105.365.034.984.19
Depreciation 1.952.103.493.543.693.643.863.993.724.44
Exceptional Items 0000000000
Profit Before Tax 4.253.4143.545.765.564.014.058.658.78
Tax 1.311.121.560.9521.961.550.232.882.23
Profit After Tax 2.932.292.432.593.763.602.463.825.776.55
PAT Margin (%) 1.7%1.2%1.2%1.3%1.6%1.4%1.0%1.5%2.4%2.3%
Adjusted EPS (₹)5.23.94.2-1.36.88.55.89.013.615.4
Dividend Payout Ratio (%)0%0%0%0%15%12%17%22%15%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund 18.9620.7822.5421.2023.972627.9529.8335.5841.42
Share Capital 6.976.976.976.976.974.974.974.974.974.97
Reserves 11.9913.8115.5714.221721.0322.9824.8630.6136.44
Minority Interest0000000000
Debt45.8749.5859.7144.5244.7452.2760.0966.2064.8964.33
Long Term Debt11.9514.7715.2815.7114.8515.0713.8513.2611.2512.08
Short Term Debt33.9234.8144.4228.8129.8937.2046.2552.9453.6452.24
Trade Payables25.0235.6428.4746.3847.3150.564545.4241.4956.90
Others Liabilities 13.0716.2218.1117.9018.1415.7312.7010.7915.3917.42
Total Liabilities 102.92122.23128.82130134.16144.57145.74152.24157.34180.06

Fixed Assets

Gross Block50.3253.2759.7761.4765.6568.4773.2377.8281.3686.49
Accumulated Depreciation22.6924.7028.4331.9735.5739.0743.3347.1050.8255.14
Net Fixed Assets27.6328.5731.3429.4930.0829.4029.9030.7230.5431.35
CWIP 0.06000.700.0610000
Investments 0000000000
Inventories2941.0636.7141.3739.5338.1055.0955.5046.3251.15
Trade Receivables38.5936.4345.5842.0850.5062.3851.9957.3368.2676.76
Cash Equivalents 3.563.153.655.472.372.231.821.372.412.40
Others Assets4.0913.0211.5410.8911.6211.476.947.329.8218.39
Total Assets 102.92122.23128.82130134.16144.57145.74152.24157.34180.06

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity -8.03-1.21-3.798.601.691.200.487.3718.8112.21
PBT 4.253.4143.545.765.564.014.058.658.78
Adjustment 5.586.678.389.128.717.788.518.798.268.63
Changes in Working Capital -13.6-5.87-10.083.24-5.63-10.48-10.36-4.334.48-3
Tax Paid -0.65-0.96-0.96-1.32-1.91-1.66-1.68-1.15-2.58-2.19
Cash Flow From Investing Activity -2.57-3.24-6.50-2.40-3.65-3.80-3.29-4.75-3.77-7.36
Capex -2.57-3.24-6.50-2.40-3.65-3.85-3.38-4.88-3.54-5.13
Net Investments 000000.050.080.13-0.08-0.20
Others 00000000-0.15-2.03
Cash Flow From Financing Activity 12.144.0410.79-4.38-1.152.512.49-2.93-14.93-5.06
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0.260000-4.06-4.57-4.66-4.57-3.68
Dividend Paid -0.42-0.420-3.90-1.02-0.95000-0.85
Others 12.294.4610.79-0.48-0.137.527.061.72-10.36-0.53
Net Cash Flow 1.55-0.410.501.82-3.10-0.09-0.33-0.310.11-0.21
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)21.5314.4713.7914.520.1416.5510.0714.4819.0918.17
ROCE (%)16.313.2313.2513.7918.4514.6611.369.9213.9512.65
Asset Turnover Ratio1.981.771.81.71.961.821.671.681.551.72
PAT to CFO Conversion(x)-2.74-0.53-1.563.320.450.330.21.933.261.86
Working Capital Days
Receivable Days61696673658186799591
Inventory Days55646365575670807761
Payable Days66827597102104104939081

Marvel Vinyls Ltd Stock News

Marvel Vinyls Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Marvel Vinyls 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 01-Jan-1970 05:30 the market cap of Marvel Vinyls stood at ₹16.59.
The latest P/E ratio of Marvel Vinyls as of 01-Jan-1970 05:30 is 2.43.
The latest P/B ratio of Marvel Vinyls as of 01-Jan-1970 05:30 is 3.90.
The 52-week high of Marvel Vinyls is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marvel Vinyls is ₹325.2 ( Cr.) .

About Marvel Vinyls Ltd

No data to display
You have 2 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.