Murli Industries Ltd - Stock Valuation and Financial Performance

BSE: 519323 | NSE: MURLIIND | Consumer Food | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Murli Industries

M-Cap below 100cr DeciZen not available

Murli Industries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
9.2 Cr.
52-wk low:
1.3
52-wk high:
1.3

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 Murli Industries:

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'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Mar'14TTM
ROCE % 13.3%18.3%17.1%10.5%5.7%4.9%-6.8%-5%-6.7%-12.3%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3105105246495205727621,1325803517
Sales YoY Gr.-64.8%2.6%23.9%-19.9%9.9%33.3%48.6%-48.7%-39.6%-
Adj EPS 4.17.88.510.697-33.4-22.3-26-42.2-57.3
YoY Gr.-90.4%9.9%24.1%-15.4%-22%-577%NANANA-
BVPS (₹) 11.6192742.450.957.521.93.8-22.5-77.3-167
Adj Net
Profit
14.427.540.954.34637.6-197-161-188-304-413
Cash Flow from Ops. -26.337-34.810.723.7-19.6-91.2-139-118-123-
Debt/CF from Ops. -6.23.8-6.864.141.1-57.6-14.2-9.9-10.5-17.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.4%-7.6%-22.8%-39.6%
Adj EPS -229.7%-236.3%NANA
BVPS-223.5%-208.7%-252.4%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Mar'14TTM
Return on
Equity %
41.749.540.330.71911.9-75.4-159.7322.975.146.9
Op. Profit
Mgn %
12.112.314.717.219.421.91-9-6-31.9-208.2
Net Profit
Mgn %
4.75.47.88.48.86.6-25.9-14.2-32.3-86.8-6017.1
Debt to
Equity
42.11.83.23.73.71050.4-7.7-3.9-
Working Cap
Days
10610614115526430723614518641233,826
Cash Conv.
Cycle
37395075168186134756158-15,565

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 - Murli Industries Ltd.

Standalone Consolidated
TTM EPS (₹) -57.3 -
TTM Sales (₹ Cr.) 6.9 -
BVPS (₹.) -167 -
Reserves (₹ Cr.) -1,219 -
P/BV -0.01 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 1.27 / 1.27
All Time Low / High (₹) 0.05 / 246.00
Market Cap (₹ Cr.) 9.2
Equity (₹ Cr.) 14.4
Face Value (₹) 2
Industry PE 64.9

Management X-Ray of Murli Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *45.6845.6845.6845.6845.6845.6845.6845.6845.6845.68
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Murli Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Mar'14
Sales309.82510.46523.93649.18520.22571.68762.161,132.16725.46262.97
Operating Expenses 272.22447.67447.11537.73419.16446.30754.781,234.15768.68346.84
Manufacturing Costs62.6898.94101.37119.3762.1389.33193.51324.22168.7179
Material Costs192.56321.43309.73377.49319.01301.64476.49697.98411.17139.90
Employee Cost 5.436.657.6912.1512.7716.9827.5129.2536.8425.94
Other Costs 11.5520.6628.3228.7225.2638.3657.28182.70151.96102
Operating Profit 37.6162.7976.82111.45101.05125.387.37-101.99-43.22-83.87
Operating Profit Margin (%) 12.1%12.3%14.7%17.2%19.4%21.9%1.0%-9.0%-6.0%-31.9%
Other Income 0.351.721.132.310.826.990.940.760.780.45
Interest 9.6014.9312.2917.9421.4941.27138.12127.05200.6399.21
Depreciation 13.3020.4718.4025.6828.0546.6863.9966.7379.9945.17
Exceptional Items 0000000000
Profit Before Tax 15.0629.1247.2670.1452.3244.41-193.81-295.01-323.06-227.79
Tax 0.501.126.1615.856.386.803.20-134.43-88.630.53
Profit After Tax 14.562841.1154.2945.9537.61-197-160.58-234.43-228.31
PAT Margin (%) 4.7%5.5%7.8%8.4%8.8%6.6%-25.8%-14.2%-32.3%-86.8%
Adjusted EPS (₹)4.17.98.610.69.07.0-33.4-22.3-32.5-31.7
Dividend Payout Ratio (%)10%6%5%4%4%6%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Mar'14

Equity and Liabilities

Shareholders Fund 41.1667.15133.07220.73264.28311.90128.9344.60-189.83-418.14
Share Capital 7.117.119.6110.2410.2410.7411.8014.4214.4214.42
Reserves 34.0560.04123.46210.49254.04301.16117.1330.18-204.25-432.56
Minority Interest0000000000
Debt163.43140.90236.27688.31972.311,128.661,291.881,381.741,552.151,645.28
Long Term Debt163.43140.90236.27688.31972.311,128.661,113.251,264.021,390.671,470.02
Short Term Debt000000178.63117.72161.48175.25
Trade Payables64.2566.7570.0259.95096.6882.47119.70128.33110.82
Others Liabilities 7.5711.836.685.39159.0677.7763.59-98.48-158.89-156.78
Total Liabilities 276.41286.63446.05974.391,395.651,6151,566.881,447.571,331.771,181.18

Fixed Assets

Gross Block165.92178.38245.39275.45378.931,199.331,223.021,229.701,248.511,251.09
Accumulated Depreciation35.9656.4274.82100.500175.24239.23305.96385.95431.12
Net Fixed Assets129.97121.96170.57174.95378.931,024.09983.79923.74862.56819.97
CWIP 0014.52477.09538.3455.0176.8578.5682.4580.35
Investments 0.030.034.928.359.7610.920.090.290.290.29
Inventories77.2980.18135.72216.74284.73354.99322.53247.45148.6275.13
Trade Receivables42.4251.9233.2929.2119.7432.0435.3655.2348.7929.03
Cash Equivalents 5.109.024.775.3616.398.5112.523.594.695.20
Others Assets21.6123.5382.2562.68147.76129.45135.74138.71184.37171.21
Total Assets 276.41286.63446.05974.391,395.651,6151,566.881,447.571,331.771,181.18

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Mar'14
Cash Flow From Operating Activity -26.2936.96-34.7910.7323.65-19.61-91.16-139.46-147.24-92.31
PBT 15.0629.1247.2670.1452.3244.41-193.81-295.01-323.06-227.79
Adjustment 22.3933.0830.2441.5243.4087.40195.05182.30268.94158.91
Changes in Working Capital -54.67-11.07-95.49-68.9-46.57-104.7442.6288.5291.9375.98
Tax Paid -0.50-1.05-6.16-15.85-6.38-6.80-3.20-3.77-0.13-0.53
Cash Flow From Investing Activity -53.57-11.53-82.92-495.55-294.22-208.73-66.36-8-22.07-0.31
Capex -106.17-12.46-67.01-30.06-232.03-691.85-23.69-6.68-18.81-2.58
Net Investments -0.010-0.88-3.43-1.41-1.16-0.01-0.2000
Others 52.610.93-15.04-462.06-60.78484.28-42.67-1.12-3.262.27
Cash Flow From Financing Activity 78.63-19.83117.49485.41281.60220.46150.70138.53170.4193.13
Net Proceeds from Shares 0.032.7024.3037.49066.50-0.1448.6800
Net Proceeds from Borrowing 78.60-22.5395.37452.04283.99156.35163.0989.85170.4193.13
Interest Paid 0000000000
Dividend Paid 00-2.180-2.40-2.40-2.51000
Others 000-4.1200-9.74000
Net Cash Flow -1.235.60-0.230.5911.03-7.88-6.82-8.931.100.51
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Mar'14
Ratios
ROE (%)42.0651.7541.8231.3219.2313.21-90.03-205.44N/AN/A
ROCE (%)15.5321.2120.6613.866.96.29-3.79-11.76N/AN/A
Asset Turnover Ratio1.511.811.430.910.440.380.490.770.560.23
PAT to CFO Conversion(x)-1.811.32-0.850.20.51-0.52N/AN/AN/AN/A
Working Capital Days
Receivable Days33343018171716142450
Inventory Days565675991762041599093143
Payable Days7874816334586953110312

Murli Industries Ltd Stock News

Murli Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Murli Industries 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 Murli Industries stood at ₹9.16.
The latest P/E ratio of Murli Industries as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Murli Industries as of 01-Jan-1970 05:30 is -0.01.
The 52-week high of Murli Industries is ₹1.27 and the 52-week low is ₹1.27.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Murli Industries is ₹6.86 ( Cr.) .

About Murli Industries Ltd

Murli Agro Products Limited which has been rechristened as Murli Industries Ltd. Following the adoption of a special resolution as provided for in the Company’s Act, 1956. The company came into being on December 2, 1991.

Headquartered in Wardhaman Nagar, heart of downtown Nagpur, the company had originally launched its operations with a solvent extraction plant. The sound business strategies employed by it and a competent work force it started tasting mega successes in the early stages of its industrial operations. This prompted it to diversify into paper manufacturing and to set up a paper plant in 1997. The company became a Public Ltd. Company entity in 1993. The successes achieved with a vengeance in all its subsequent moves helped it overshadow its rivals and attain an enviable position in corporate world in a relatively short span.

The commissioning of two captive co-generation power units with combined capacity of 18 MW which marked a turn around in company's fortunes saw an upswing in the production activities by ensuring constant supply of power.

The promoters of the company are vastly experienced in the production and marketing of various agro-based products like soya de-oiled cake, refined edible oil and paper products like duplex, newsprint & printing paper and printing paper, cream wove, map litho paper, copier, etc. The entire credit of the robust financial health of the company undoubtedly goes to their far-sightedness, prudent fiscal management, proficiency in handling industrial operations on a massive scale and a host of other attributes which are a pre-requisite for the success of any business.

The duplex paper unit manufactures duplex paperboard, which is mainly used as a packing material in pharmaceutical industry, readymade garment industry, sweets, match sticks, consumer goods industry, cracker industry etc.The sales of this product are mainly routed through dealers appointed throughout the country. The following are the proud users of duplex board manufactured by the company Philips India, Ranbaxy, Dabur, Haldiram foods, Dollar, Mortein, Lux, Rajhans Group.

The company produces micro refined tripled filtered 'Soyabean Refined Edible Oil' under the brand name of 'Rasila'.  The unit is engaged in the business of manufacturing soya de-oiled cake and refined oil. de-oiled cake is mainly used as a cattle feed and poultry feed. During FY 2004-05, the company exported soya de-oiled cake worth Rs. 60.00 crore to various South East Asian countries like Philippines, Indonesia, Vietnam, etc. In the domestic front, soya de-oiled cake is being sold to various consumers in the state of Andhra Pradesh, Karnataka, West Bengal , Maharashtra , Jharkhand, Orissa and Tamil Nadu. The major customers of company are  Toepfer International Pte. Ltd. Singapore, Janki Feeds & Foods Pvt Ltd, Hyderabad,  Floton Commodities, Nagpur, Atmaram Jairamdas, Nagpur, Magbul Sarfraj & Co., Nagpur.

Availability of key raw materials and fuel for the cement project is a major advantage. MIL has been awarded minig license for both limestone and coal.

The pulp mill unit was set up by MIL in year March 2007 in order to consolidate itself in paper manufacturing. It has automatic-manufacturing facilities with production capacity of 150 tonnes per day. This depicts the passion of the management to give the concrete structure with the back up of solid plan.

The newsprint & printing paper unit was set up by MAPL in year 2001 in order to consolidate itself in paper manufacturing. The unit was set up with an investment of around Rs 25 crore. It has automatic-manufacturing facilities with production capacity of 21000 MT Per Annum. The clientele includes some of the leading names in the Indian newspaper industry.

In 2009 newly established SBS board unit, commenced its production, established with a capacity of 250 tpd
In 2010 Cement unit established with a capacity of 3 mnt of a huge investment of Rs. 819 Crores
Setting up of power plant at chandrapur with a capacity of 50 MW to cater the power requirement of cement unit

Product range of the company includes:

  • Paper Products Duplex Board   • Duplex Board HWC(White Back)  • Duplex Board HWC(Grey Back)
  • Newsprint   • Deluxe • Super Deluxe  • Diamond
  • Writing & Printing Paper     • Excel Maplitho  • Super Printing 
  • Solvent Products -Soyabean Meal  

The clientele of the company include

Philips India ,Ranbaxy , Dabur , Haldiram foods , Dollar ,Mortein , Lux , Rajhans Group for its N/P paper the clients are Dainik Bhaskar, Dainik Jagran, Rajasthan Patrika, Sakal and many more for its various products.

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.