Millennium Beer Industries Ltd. (Amalgmated) - Stock Valuation and Financial Performance

BSE: 521147 | NSE: INERTIAIND | Breweries & Distilleries | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Millennium Beer Inds

M-Cap below 100cr DeciZen not available

Millennium Beer Industries Ltd. (Amalgmated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
170.2 Cr.
52-wk low:
30.5
52-wk high:
31.5

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 Millennium Beer Inds:

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'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10TTM
ROCE % 0%-11.5%-37%-111.7%-50.7%-16.6%-8.1%1.5%-11.9%-8.1%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 050.96774.694.397.6139187234285304
Sales YoY Gr.-NA31.7%11.3%26.5%3.4%42.5%34.7%25.1%21.9%-
Adj EPS 0-1.9-5.1-16.4-10.7-5.7-2.3-0.7-2.4-1.3-1.3
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 02-3.3-19.2-29.4-34.5-36.6-34.3-36.7-38-39.1
Adj Net
Profit
0-10.4-28.2-89.7-58.5-31.4-12.5-3.6-13.3-7.2-7
Cash Flow from Ops. 0-6.4-11.2-92.9-29.7-2.213.920.850.528.1-
Debt/CF from Ops. 0-6.4-5.7-2-8.1-125.97.44.71.72.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA24.8%27.1%21.9%
Adj EPS NANANANA
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10TTM
Return on
Equity %
0-84.2-612.316445.518.112.239.1138.736.53.4
Op. Profit
Mgn %
0-18.3-44.8-44.8-35.8-4.80.35.40.62.1-0.8
Net Profit
Mgn %
0-20.4-42.1-120.2-62.1-32.2-9-1.9-5.7-2.5-2.4
Debt to
Equity
03.8-3.6-1.8-1.5-1.4-0.5-33.2-5.1-3-
Working Cap
Days
014315618319520017199708245
Cash Conv.
Cycle
0-83-126-5986155113402434-20

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 - Millennium Beer Industries Ltd. (Amalgmated)

Standalone Consolidated
TTM EPS (₹) -1.3 -
TTM Sales (₹ Cr.) 304 -
BVPS (₹.) -39.1 -
Reserves (₹ Cr.) -220 -
P/BV -0.79 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 30.50 / 31.50
All Time Low / High (₹) 1.50 / 73.40
Market Cap (₹ Cr.) 170
Equity (₹ Cr.) 5.5
Face Value (₹) 1
Industry PE 72.3

Management X-Ray of Millennium Beer Inds:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *58.1858.1858.1858.1858.1858.1858.1858.180.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Millennium Beer Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'99Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10
Sales18.5750.8867.0374.5794.3397.55139.01187.28234.22285.49
Operating Expenses 28.2861.1798.03108128.13102.54138.55177.29232.87279.43
Manufacturing Costs2.714.546.285.5131.4937.5349.3077.50111.23133.31
Material Costs17.5517.3824.6230.4410.9414.7327.0534.8450.7552.29
Employee Cost 2.144.244.975.146.983.423.754.846.688.08
Other Costs 5.8835.0262.1666.9178.7246.8658.4560.1164.2085.76
Operating Profit -9.72-10.29-31.01-33.43-33.80-50.469.991.356.06
Operating Profit Margin (%) -52.3%-20.2%-46.3%-44.8%-35.8%-5.1%0.3%5.3%0.6%2.1%
Other Income 0.221.330.570.914.416.944.814.914.345.60
Interest 4.625.9210.1916.4322.9325.438.0875.233.83
Depreciation 2.492.774.695.946.238.048.1411.6013.6615.10
Exceptional Items 0000000000
Profit Before Tax -16.61-17.65-45.32-54.88-58.55-31.53-10.96-3.69-13.20-7.26
Tax 0-6.68-16.4634.8100.090.29-0.090.090
Profit After Tax -16.61-10.98-28.86-89.69-58.55-31.61-11.25-3.59-13.29-7.26
PAT Margin (%) -89.5%-21.6%-43.1%-120.0%-62.1%-32.4%-8.1%-1.9%-5.7%-2.5%
Adjusted EPS (₹)-6.7-2.0-5.3-16.4-10.7-5.8-2.1-0.7-2.4-1.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'99Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10

Equity and Liabilities

Shareholders Fund 5.6919.03-9.82-99.52-158.07-189.06-200.31-2.94-16.22-23.49
Share Capital 24.7054.7654.7654.7654.7654.7654.76190.48190.48190.48
Reserves -19.02-35.72-64.58-154.27-212.83-243.82-255.06-193.42-206.70-213.97
Minority Interest0000000000
Debt43.3140.9063.60185.67239.43270.88102.7797.4783.4069.33
Long Term Debt43.3140.9063.60185.67239.43270.88102.7797.4783.4069.33
Short Term Debt0000000000
Trade Payables7.8342.0260.0839.6735.2726.0620.4222.4720.7731.92
Others Liabilities 7.575.01-9.648.708.2519.12243.4542.3596.41157.01
Total Liabilities 64.39106.96104.22134.52124.88127166.32159.34184.36234.78

Fixed Assets

Gross Block44.4270.8470.0376.6185.1784.1797.90135.64164.44169.95
Accumulated Depreciation4.3611.0715.2921.1927.4134.8142.6054.1467.0182.07
Net Fixed Assets40.0759.7754.7355.4157.7749.3755.3181.5097.4387.88
CWIP 10.161.380.706.481.130.316.193.900.960.18
Investments 0.510.010.011.510.0100000
Inventories4.614.985.058.088.6310.2915.6015.1217.5631.84
Trade Receivables4.8715.1515.9237.5236.3550.1263.8545.5141.2980.75
Cash Equivalents 0.170.771.674.171.874.909.454.639.3414.88
Others Assets4.0224.9026.1421.3419.1212.0115.928.6817.7819.25
Total Assets 64.39106.96104.22134.52124.88127166.32159.34184.36234.78

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'99Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10
Cash Flow From Operating Activity 0-6.39-11.20-92.94-29.71-2.1513.9320.7650.4928.07
PBT 0-17.65-45.32-54.88-58.55-31.53-10.96-3.69-13.20-7.26
Adjustment 02.2916.4624.9828.7340.1221.871917.6318.33
Changes in Working Capital 08.9117.85-62.660.52-10.583.145.3846.9217.66
Tax Paid 00.07-0.20-0.38-0.41-0.17-0.130.07-0.86-0.66
Cash Flow From Investing Activity 0-0.88-0.65-12.53-3.550.83-18.19-19.49-26.49-4.62
Capex 0-0.95-0.65-11.08-5.050.83-18.19-19.49-26.62-4.80
Net Investments 00.050-1.501.5000000
Others 00.0200.0400000.130.18
Cash Flow From Financing Activity 03.5212.75107.9830.964.358.81-6.10-19.29-17.90
Net Proceeds from Shares 000000.630000
Net Proceeds from Borrowing 09.4418.52118.96000000
Interest Paid 0-5.92-5.76-10.88-8.84-12.26-8.08-7-5.23-3.83
Dividend Paid 0000000000
Others 00-0.01-0.1039.8015.9916.880.90-14.06-14.07
Net Cash Flow 0-3.750.902.50-2.303.034.55-4.824.715.54
PARTICULARSMar'99Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10
Ratios
ROE (%)-131.45-140.95N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)-25.12-23.51N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.340.730.840.840.880.971.221.872.212.22
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days67586497118130116664248
Inventory Days90282124272826181619
Payable Days13452374959267022146225155184

Millennium Beer Industries Ltd. (Amalgmated) Stock News

Millennium Beer Industries Ltd. (Amalgmated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Millennium Beer Inds 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 Millennium Beer Inds stood at ₹170.2.
The latest P/E ratio of Millennium Beer Inds as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Millennium Beer Inds as of 01-Jan-1970 05:30 is -0.79.
The 52-week high of Millennium Beer Inds is ₹31.50 and the 52-week low is ₹30.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Millennium Beer Inds is ₹304.5 ( Cr.) .

About Millennium Beer Industries Ltd. (Amalgmated)

Millennium Beer Industries Limited (MBIL), formerly known as Inertia Industries Limited was incorporated in the year 1989 and promoted by Sunil Kumar Tandon and his associates, Ashok Tandon and Sanjay Tandon. The name of the company was subsequently changed to Millennium Beer Industries Limited on March 16, 2005.

MBIL was granted the brewing license by the government in the year 1992. In 1993, the company set up its first brewery in the state of Haryana with an initial capacity of 150000 hectoliters (HL). The company launched its brands -- Sand Piper, Turbo & Golden Glow. In a short span of time, the brands Sand Piper and Turbo picked up reasonable shares in select markets. The brand Sand Piper is now recognized internationally.

Within a span of three years the company became a premium beer manufacturer and captured a substantial share in the Indian beer market. The company expanded its capacity from 150000 HL to 500000 HL.

The plant of MBIL was running well up to August 1996, and the company was earning profits. The performance was well above the break even level and the products were well received by the customers. The plant had to be shut down due to promulgation of prohibition in the state of Haryana, banning manufacture and sale of beer in the state w.e.f. September 5, 1996. Foreseeing the crisis the debtors of MBIL stopped payments and the inflow of funds was severely affected. On the other hand, the creditors pressurized MBIL for payments. This resulted in financial crunch and MBIL had to face several court cases including recovery and winding up cases. MBIL also lost is market reputation and consequently market share.

MBIL could not withstand the huge losses suffered as a result of stopping of production due to ban on manufacture and sale of beer in Haryana, and MBIL became a sick industrial company within the meaning of section 3(1)(o) of Sick Industrial Companies (Special Provisions) Act, 1985 (SICA).

In the year 2001 the UB Group acquired a substantial equity stake in the company and for revival of the company invested substantially into the company. The company is now controlled and managed by UB Group. In the year 2004, the name of the company was changed from Inertia Industries Limited to Millennium Beer Industries Limited.

Consequent upon change in management of the company, the board of directors of the company now comprises eminent persons from the beer industry with substantial professional expertise.

Millennium Alcobev Private Limited (MAPL) holds 77.79% equity shares of the company and thus the company is a subsidiary of MAPL.

The equity shares of Millennium Beer Industries Limited are listed on the Stock Exchanges at Mumbai, Delhi, Jaipur, Kolkata and Ahmedabad.

The company’s brands command a market share of 10% and are set to make further in roads into the indian beer industry.

Product range of the company include:

The company sells its products under two brands-

1. Sand Piper - It is a refreshing mild beer for the free spirited male. The essence of the Sand Piper Brand is naughty, ‘Flirtatious Fun’. Sand Piper’s attractive packaging gives it an international, premium look. The brand is sold across different markets in the country. The brand is available in 330 ml as well as 650 ml pack sizes. Sand Piper has recorded a volume of about 1.7 million cases for FY 04-05 with a 2% share of the Indian beer market.

2. Zingaro - It is a premium strong beer aimed at quenching the thirst of the lion hearted male. With a powerful line “Bhujaye Sheron Ki Pyaas” Zingaro has emerged as a significant player in the strong beer segment of the Indian beer market. The brand is available in 330 ml as well as 650 ml pack sizes. Zingaro outpacing industry growth has recorded a volume of about 3.0 million cases for FY 0405. Zingaro has a 3% share of the Indian Beer Market.

Awards/ Achievements

Sand Piper was awarded with the “Premium Beer Award” in INDSPIRIT 1995, Mumbai.

Read More Read Less
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.